Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 825 | 6 431 | 30 683 | 43 938 | 32 121 | 35 397 |
Current Assets | 459 291 | 686 271 | 567 704 | 537 191 | 554 695 | 674 671 |
Debtors | 457 466 | 679 840 | 537 021 | 493 253 | 522 574 | 639 274 |
Net Assets Liabilities | | 3 391 894 | 3 370 052 | 4 118 914 | 4 735 725 | 5 567 008 |
Other Debtors | 314 455 | 422 773 | 486 901 | 386 324 | 444 780 | 580 779 |
Property Plant Equipment | 69 048 | 19 672 | 14 396 | 16 985 | 12 739 | 9 554 |
Total Inventories | | | | 1 641 648 | 1 962 787 | 2 195 381 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 9 000 | 9 000 | 9 000 | 27 460 | 9 000 | 27 460 |
Accumulated Amortisation Impairment Intangible Assets | | | | 292 440 | 330 274 | 368 108 |
Accumulated Depreciation Impairment Property Plant Equipment | 735 545 | 683 421 | 592 439 | 598 100 | 602 346 | 605 531 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 78 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 8 250 | 88 749 | 217 148 |
Administrative Expenses | | | | 1 539 091 | 1 778 257 | 2 052 930 |
Amounts Owed To Group Undertakings | | 86 500 | 95 793 | 86 500 | 634 701 | 983 595 |
Average Number Employees During Period | | 6 | 6 | 6 | 8 | 6 |
Bank Borrowings | 1 259 101 | 3 485 511 | 3 348 804 | 3 282 996 | 4 472 491 | 4 556 383 |
Bank Borrowings Overdrafts | 168 486 | 3 338 761 | 3 214 689 | 138 165 | 263 826 | 232 575 |
Bank Overdrafts | | | | | 40 881 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 51 724 | 6 677 | 5 008 | 207 825 | 174 900 | 134 559 |
Cash Cash Equivalents | 1 825 | 6 431 | 30 683 | 43 938 | 32 121 | 559 360 |
Cash Cash Equivalents Cash Flow Value | | | | | 32 121 | 35 397 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | 51 306 | -88 590 | 28 541 | 92 932 |
Comprehensive Income Expense | 45 032 | 258 917 | 216 158 | 1 094 845 | 990 449 | 1 191 739 |
Corporation Tax Payable | 53 114 | 66 690 | 109 603 | 309 009 | 327 855 | 122 049 |
Cost Sales | | | | 4 416 346 | 5 105 699 | 6 251 747 |
Creditors | 1 302 608 | 3 338 761 | 3 214 689 | 581 281 | 1 159 710 | 1 533 829 |
Current Tax For Period | | | | 173 379 | 215 898 | 198 725 |
Deferred Income | | 43 960 | 46 611 | 46 611 | 46 611 | 25 361 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 7 123 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 96 971 | 124 454 | 47 249 |
Depreciation Expense Property Plant Equipment | | | | 72 264 | 59 239 | 704 |
Dividends Paid Classified As Financing Activities | -147 200 | -278 400 | -238 000 | -289 200 | -200 800 | -229 200 |
Dividends Received Classified As Investing Activities | | | | | -250 000 | -50 000 |
Finance Lease Liabilities Present Value Total | 34 594 | | | 293 299 | 208 530 | 164 508 |
Finance Lease Payments Owing Minimum Gross | 21 784 | | | 109 518 | 106 657 | 24 222 |
Fixed Assets | | 6 770 977 | 6 787 281 | 7 763 086 | 10 319 312 | 11 769 655 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 214 467 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 89 848 | 128 324 | 47 248 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -3 070 | 679 | 116 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -450 |
Impairment Loss Reversal On Investments | | | | -474 191 | -238 641 | -90 000 |
Income Tax Expense Credit On Components Other Comprehensive Income | -81 570 | -15 931 | 2 958 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 4 121 | -4 606 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -35 511 | -45 290 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 37 834 | 37 834 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 6 556 | 4 799 | 5 661 | 4 246 | 3 185 |
Intangible Assets | | | | 142 210 | 104 453 | 66 619 |
Intangible Assets Gross Cost | | | | 434 649 | 434 727 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 102 664 | 96 743 | 159 428 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 30 203 | 37 420 | 12 802 |
Interest Income On Bank Deposits | | | | 136 | 29 | 10 |
Interest Paid Classified As Operating Activities | | | | -107 524 | -104 553 | -165 228 |
Interest Payable Similar Charges Finance Costs | 64 614 | 92 037 | 117 562 | 107 524 | 104 553 | 165 228 |
Interest Received Classified As Investing Activities | -5 518 | -5 800 | -6 506 | -5 597 | -20 385 | -10 107 |
Investment Property | 4 658 604 | 6 751 203 | 6 772 783 | 7 745 999 | 10 306 471 | 11 759 999 |
Investments Fixed Assets | 102 | 102 | 102 | 102 | 102 | 102 |
Investments In Subsidiaries | 102 | 102 | 102 | 102 | 102 | 102 |
Net Assets Liabilities Subsidiaries | | | | | | 1 946 156 |
Net Cash Flows From Used In Financing Activities | 129 257 | -1 891 632 | | | | |
Net Cash Flows From Used In Investing Activities | 347 679 | 2 016 556 | | | | |
Net Cash Flows From Used In Operating Activities | -472 815 | -27 302 | | | | |
Net Cash Generated From Operations | | | | -387 702 | -909 807 | -661 741 |
Net Current Assets Liabilities | -843 317 | 203 208 | 43 949 | -44 090 | -605 015 | -859 158 |
Net Finance Income Costs | 5 518 | 5 800 | 6 506 | 5 597 | 270 385 | 60 107 |
Net Interest Paid Received Classified As Operating Activities | -64 614 | -92 037 | | | | |
Other Cash Inflow Outflow Classified As Investing Activities | | | -6 506 | -5 597 | | |
Other Creditors | 11 722 | 11 732 | 11 738 | 11 889 | 12 211 | 15 089 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 58 680 | 95 781 | | | 20 952 |
Other Disposals Property Plant Equipment | | 101 500 | 96 258 | | | 21 269 |
Other Interest Receivable Similar Income Finance Income | | | | 5 733 | 20 414 | 10 326 |
Other Remaining Borrowings | 95 000 | 95 000 | 95 000 | 95 000 | 95 000 | 95 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 17 738 | 18 725 | 25 564 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | | 100 |
Prepayments Accrued Income | 1 090 | 39 755 | 35 685 | 31 615 | 47 845 | 47 225 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 130 980 | -40 243 | | | | |
Proceeds From Sales Property Plant Equipment | | -30 000 | | | | |
Profit Loss | -36 538 | 242 986 | 219 116 | 1 038 062 | 817 611 | 1 060 483 |
Profit Loss Subsidiaries | | | 209 012 | 147 998 | | 300 242 |
Property Plant Equipment Gross Cost | 804 593 | 703 093 | 606 835 | 615 085 | 615 085 | 2 940 379 |
Provisions For Liabilities Balance Sheet Subtotal | | 243 530 | 246 489 | | | |
Purchase Investment Properties | | -2 092 599 | -21 580 | | -1 936 471 | -290 906 |
Purchase Other Long-term Assets Classified As Investing Activities | | | -51 306 | | | |
Purchase Property Plant Equipment | -7 750 | | | -8 250 | | |
Raw Materials Consumables | | | | | 1 962 787 | 2 195 381 |
Research Development Expense Recognised In Profit Or Loss | | | | | | 3 504 |
Social Security Costs | 15 435 | 14 827 | 12 300 | 20 546 | 19 652 | 39 522 |
Staff Costs Employee Benefits Expense | 95 595 | 127 851 | 143 780 | 194 122 | 241 871 | 338 968 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 246 489 | 455 251 | 729 026 | 1 019 681 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 2 866 | 9 490 | -38 052 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 222 | 1 774 | 1 774 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 61 760 | 47 080 | 51 293 | 271 187 | 324 712 | 322 927 |
Total Assets Less Current Liabilities | | 6 974 185 | 6 831 230 | 7 718 996 | 9 714 297 | 10 910 497 |
Total Borrowings | | | | 235 765 | 361 426 | 330 175 |
Total Current Tax Expense Credit | | | | 173 379 | 180 387 | 153 435 |
Trade Creditors Trade Payables | 7 131 | 16 039 | 17 483 | 13 810 | 14 100 | 20 421 |
Trade Debtors Trade Receivables | 29 767 | 56 879 | 14 435 | 30 385 | 29 949 | 11 270 |
Turnover Revenue | | | | 6 963 106 | 8 039 352 | 9 784 525 |
Wages Salaries | 80 160 | 113 024 | 131 480 | 173 576 | 222 219 | 299 446 |