Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 52 841 | 241 383 | 92 456 | 441 790 | 127 683 |
Current Assets | 6 774 827 | 9 683 587 | 11 655 321 | 10 574 062 | 7 532 899 |
Debtors | 3 074 363 | 4 825 529 | 5 151 284 | 4 670 592 | 3 507 750 |
Net Assets Liabilities | 3 642 560 | 4 521 157 | 4 908 399 | 3 837 692 | 3 020 566 |
Other Debtors | 7 650 | 7 150 | 5 650 | 4 400 | 2 047 |
Property Plant Equipment | 1 843 856 | 1 741 851 | 1 720 223 | 1 710 847 | 1 700 877 |
Total Inventories | 3 647 623 | 4 616 675 | 6 411 581 | | |
|
Other Financial Data |
Audit Fees Expenses | 15 500 | 15 500 | 20 250 | 19 500 | 19 500 |
Accrued Liabilities Deferred Income | 594 695 | 1 395 670 | 1 389 641 | 1 208 638 | 950 540 |
Accumulated Amortisation Impairment Intangible Assets | 350 897 | 380 761 | 410 624 | 440 488 | 501 315 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 565 148 | 1 709 906 | 1 835 215 | 1 971 383 | 2 086 930 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 129 242 |
Administrative Expenses | 2 440 094 | 2 823 051 | 3 239 132 | 3 154 351 | 2 993 564 |
Amounts Owed By Group Undertakings | 721 | 2 224 | 726 274 | 484 344 | |
Amounts Owed To Group Undertakings | | | | 1 050 000 | 980 553 |
Average Number Employees During Period | 62 | 65 | 76 | 83 | 81 |
Corporation Tax Payable | | 67 871 | 202 977 | | 34 327 |
Corporation Tax Recoverable | 11 850 | 11 850 | | 114 269 | |
Cost Sales | 11 703 037 | 13 661 519 | 15 978 694 | 14 753 441 | 12 265 448 |
Creditors | 5 095 575 | 6 952 905 | 8 490 423 | 1 050 000 | 6 302 393 |
Current Tax For Period | | 67 871 | 341 865 | -41 617 | 94 352 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 2 684 | -4 452 |
Deferred Tax Liabilities | | | | 39 131 | 34 679 |
Derivative Liabilities | | | | 25 731 | 71 880 |
Distribution Costs | 2 606 044 | 2 803 410 | 3 547 305 | 3 396 543 | 3 357 201 |
Dividends Paid | | | 1 000 000 | 1 000 000 | 1 000 000 |
Dividends Paid On Shares Interim | | | 1 000 000 | 1 000 000 | 1 000 000 |
Finished Goods Goods For Resale | | | | 5 461 680 | 3 897 466 |
Fixed Assets | 1 963 308 | 1 831 439 | 1 779 948 | 1 895 536 | 1 824 739 |
Further Item Gain Loss On Hedge Accounting Recognised In Profit Or Loss Component Corresponding Total | | | | -24 568 | -46 149 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -21 252 | -4 452 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 291 897 | 265 833 | 255 375 | 661 008 | 575 014 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 514 723 | 134 878 |
Increase From Amortisation Charge For Year Intangible Assets | | 29 864 | 29 863 | | 60 827 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 162 883 | 126 051 | | 137 196 |
Intangible Assets | 119 452 | 89 588 | 59 725 | 184 689 | 123 862 |
Intangible Assets Gross Cost | 470 349 | 470 349 | | 625 177 | |
Interest Payable Similar Charges Finance Costs | 322 256 | 203 695 | -103 603 | 148 518 | 188 391 |
Net Current Assets Liabilities | 1 679 252 | 2 730 682 | 3 164 898 | 3 031 287 | 1 230 506 |
Other Creditors | | | | 2 925 783 | 2 040 930 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 21 649 |
Other Disposals Property Plant Equipment | | | | | 23 665 |
Other Interest Expense | | | | 123 950 | 141 859 |
Other Interest Income | | | | | 6 425 |
Other Interest Receivable Similar Income Finance Income | 1 128 | | 19 | | 6 425 |
Other Taxation Social Security Payable | 220 323 | 251 757 | 805 963 | 815 890 | 690 351 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 93 723 | 103 731 | 113 913 | 134 294 | 136 475 |
Prepayments Accrued Income | | | | 158 690 | 236 524 |
Profit Loss | -266 303 | 878 597 | 1 387 242 | -70 707 | 182 874 |
Profit Loss On Ordinary Activities Before Tax | -338 984 | 1 099 581 | 1 724 590 | -109 640 | 272 774 |
Property Plant Equipment Gross Cost | 3 409 004 | 3 451 757 | 3 555 438 | 3 682 230 | 3 787 807 |
Staff Costs Employee Benefits Expense | 2 353 700 | 2 832 791 | 3 466 280 | 3 119 153 | 3 051 997 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 39 131 | 34 679 |
Tax Expense Credit Applicable Tax Rate | -64 407 | 208 920 | 327 672 | -20 832 | 68 194 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 424 | 405 | 824 | 467 | 504 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -72 681 | 220 984 | 337 348 | -38 933 | 89 900 |
Total Assets Less Current Liabilities | 3 642 560 | 4 562 121 | 4 944 846 | 4 926 823 | 3 055 245 |
Trade Creditors Trade Payables | 2 069 028 | 2 915 714 | 2 777 549 | 2 395 400 | 1 533 812 |
Trade Debtors Trade Receivables | 2 779 649 | 4 703 549 | 4 264 355 | 3 908 889 | 3 269 179 |
Wages Salaries | 2 051 178 | 2 523 662 | 3 108 468 | 2 708 230 | 2 666 397 |
Director Remuneration | 152 530 | 219 474 | 222 932 | 156 579 | 181 935 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 176 087 | 202 129 |
Amount Specific Advance Or Credit Directors | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 168 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 38 226 | | | | |
Company Contributions To Money Purchase Plans Directors | 17 561 | 17 964 | 18 827 | | |
Dividend Recommended By Directors | | | 1 000 000 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -4 517 | | |
Amortisation Expense Intangible Assets | 29 863 | 29 864 | 29 863 | | |
Applicable Tax Rate | 19 | 19 | 19 | | |
Comprehensive Income Expense | -266 303 | 878 597 | 1 387 242 | | |
Deferred Tax Asset Debtors | 112 149 | | | | |
Depreciation Expense Property Plant Equipment | 212 385 | 162 883 | 126 051 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 18 125 | 742 | | |
Disposals Property Plant Equipment | | 18 125 | 921 | | |
Dividend Per Share Interim | | | 3 | | |
Finished Goods | 3 647 623 | 4 616 675 | 6 411 581 | | |
Further Item Interest Expense Component Total Interest Expense | 204 141 | 112 739 | -206 535 | | |
Further Operating Expense Item Component Total Operating Expenses | -210 166 | 42 975 | -495 327 | | |
Gain Loss On Disposals Property Plant Equipment | | 2 750 | -179 | | |
Gross Profit Loss | 4 996 412 | 6 814 044 | 8 407 405 | | |
Interest Expense On Bank Loans Similar Borrowings | 117 497 | 90 785 | 102 932 | | |
Interest Expense On Bank Overdrafts | 618 | 171 | | | |
Number Shares Issued Fully Paid | | 18 141 | 18 141 | | |
Other Deferred Tax Expense Credit | -72 681 | 153 113 | -4 517 | | |
Other Operating Income Format1 | 31 870 | 115 693 | | | |
Par Value Share | | 1 | 1 | | |
Prepayments | 162 344 | 100 756 | 155 005 | | |
Provisions | -112 149 | 40 964 | 36 447 | | |
Provisions For Liabilities Balance Sheet Subtotal | | 40 964 | 36 447 | | |
Social Security Costs | 208 799 | 205 398 | 243 899 | | |
Tax Decrease From Utilisation Tax Losses | | 165 814 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 6 603 | 24 360 | 13 369 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -17 301 | 153 113 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 60 878 | 104 602 | | |
Turnover Revenue | 16 699 449 | 20 475 563 | 24 386 099 | | |