Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 734 | 4 803 | 2 054 |
Total Inventories | 1 899 633 | 2 441 979 | 3 459 961 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 442 265 | 264 312 | 465 890 |
Accumulated Amortisation Impairment Intangible Assets | 753 621 | 1 015 750 | 1 277 879 |
Accumulated Depreciation Impairment Property Plant Equipment | 132 000 | 220 892 | 303 141 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 148 693 | 96 508 |
Administrative Expenses | 2 281 648 | 2 760 147 | 3 523 919 |
Amounts Owed To Group Undertakings | 1 037 669 | 744 499 | 1 450 531 |
Balances Amounts Owed To Related Parties | | | |
Bank Borrowings | 858 348 | 940 727 | 879 486 |
Bank Borrowings Overdrafts | 63 775 | 68 636 | 39 734 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 13 791 | 21 002 | 42 279 |
Cash Cash Equivalents | 2 734 | 4 803 | 3 802 394 |
Cash Cash Equivalents Cash Flow Value | | 4 803 | 2 054 |
Comprehensive Income Expense | 1 113 486 | 589 258 | 1 410 405 |
Corporation Tax Payable | 336 070 | 61 316 | 253 797 |
Cost Sales | 14 085 725 | 17 873 580 | 23 586 514 |
Creditors | 3 873 685 | 2 637 151 | 2 210 282 |
Current Tax For Period | 336 070 | 199 316 | 368 032 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 5 654 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 5 246 | | 24 080 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 628 | 21 786 | 50 492 |
Dividends Received Classified As Investing Activities | -375 000 | -1 276 500 | -450 000 |
Finance Lease Liabilities Present Value Total | 52 204 | 63 301 | 153 515 |
Finance Lease Payments Owing Minimum Gross | 39 118 | 55 195 | 75 067 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | 5 654 |
Further Item Tax Increase Decrease Component Adjusting Items | 49 805 | 6 739 | 4 395 |
Gain Loss On Disposals Property Plant Equipment | 23 972 | 6 330 | 51 451 |
Government Grant Income | 35 383 | | |
Gross Profit Loss | | 3 629 886 | 5 366 558 |
Income Taxes Paid Refund Classified As Operating Activities | | -474 365 | -159 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 295 | -16 551 |
Increase From Amortisation Charge For Year Intangible Assets | | 262 129 | 262 129 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 88 892 | 93 882 |
Intangible Assets | 1 867 669 | 1 605 540 | 1 343 411 |
Intangible Assets Gross Cost | 2 621 290 | 2 621 290 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 16 399 | 19 838 | 33 419 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 692 | 4 685 | 6 990 |
Interest Income On Bank Deposits | 1 553 | 240 | 3 404 |
Interest Paid Classified As Operating Activities | -23 793 | -24 523 | -44 132 |
Interest Paid To Group Undertakings | 37 279 | 35 467 | 23 131 |
Interest Payable Similar Charges Finance Costs | 37 279 | 35 467 | 23 131 |
Interest Received Classified As Investing Activities | -1 553 | -906 | -3 609 |
Investments Fixed Assets | 4 020 000 | 4 020 000 | 4 020 000 |
Investments In Group Undertakings Participating Interests | | | |
Investments In Subsidiaries | 4 020 000 | 4 020 000 | 4 020 000 |
Loans From Group Undertakings Participating Interests | 3 873 685 | 2 637 151 | 2 210 282 |
Net Assets Liabilities Subsidiaries | | | |
Net Cash Generated From Operations | 2 266 | 2 430 | 2 749 |
Net Current Assets Liabilities | -3 870 951 | -2 632 348 | |
Net Finance Income Costs | 375 000 | 1 276 500 | 450 000 |
Number Shares Issued Fully Paid | | | |
Operating Profit Loss | | 869 739 | 1 905 766 |
Other Creditors | 14 230 | 14 362 | 13 534 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 27 033 | 11 633 |
Other Disposals Property Plant Equipment | | 58 678 | 20 492 |
Other Interest Receivable Similar Income Finance Income | 1 553 | 906 | 3 609 |
Other Remaining Borrowings | 3 873 685 | 2 637 151 | 2 210 282 |
Par Value Share | | | |
Payments Received On Account | 231 152 | 202 762 | 498 362 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 144 322 | 124 650 | 99 807 |
Percentage Class Share Held In Subsidiary | 75 | 75 | 75 |
Prepayments Accrued Income | 38 558 | 99 744 | 53 401 |
Proceeds From Borrowings Classified As Financing Activities | | | |
Profit Loss | 335 455 | 1 238 603 | 424 120 |
Profit Loss On Ordinary Activities Before Tax | | 810 655 | 1 842 112 |
Profit Loss Subsidiaries | | | |
Property Plant Equipment Gross Cost | 277 254 | 425 947 | 501 963 |
Raw Materials Consumables | 1 899 633 | 2 441 979 | 3 459 961 |
Social Security Costs | 160 668 | 206 311 | 240 532 |
Staff Costs Employee Benefits Expense | 2 146 853 | 2 707 938 | 2 952 321 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 54 468 | 76 254 | 156 480 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 295 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 5 040 | 6 256 | -11 738 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 342 | 3 817 | 6 983 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 431 | 461 | 522 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 345 944 | 221 397 | 431 707 |
Total Assets Less Current Liabilities | 149 049 | 1 387 652 | |
Total Borrowings | 3 937 460 | 2 705 787 | 2 250 016 |
Total Current Tax Expense Credit | 336 070 | 199 611 | 351 481 |
Total Deferred Tax Expense Credit | 9 874 | 21 786 | 80 226 |
Trade Creditors Trade Payables | 2 335 358 | 2 676 315 | 3 932 553 |
Trade Debtors Trade Receivables | 2 137 321 | 753 492 | 2 321 586 |
Turnover Revenue | 17 850 939 | 21 503 466 | 28 953 072 |
Wages Salaries | 1 841 863 | 2 376 977 | 2 611 982 |