Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-30 | 2020-12-30 | 2021-12-30 | 2022-12-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 434 | 54 394 | 100 206 | 18 175 | 49 222 | 8 734 |
Current Assets | | 1 676 211 | 3 308 740 | | | |
Debtors | 1 382 930 | 1 147 817 | 2 373 617 | 1 966 155 | 2 196 931 | 2 931 303 |
Net Assets Liabilities | | 3 047 328 | 2 952 966 | 15 772 670 | 16 261 891 | 19 892 356 |
Other Debtors | 124 904 | 129 136 | 300 328 | 40 000 | 40 000 | 156 323 |
Property Plant Equipment | | | | | 24 907 590 | |
Total Inventories | 589 296 | 474 000 | 834 917 | 1 903 343 | 1 710 861 | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 150 | | | |
Accrued Liabilities Deferred Income | | 12 722 | 20 075 | 63 267 | 101 699 | 120 571 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 752 317 | 1 807 266 | 2 038 809 | 2 164 531 | 2 313 367 | 2 260 646 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 538 857 | 3 562 580 | | 3 443 097 | 5 936 131 |
Administrative Expenses | | 2 282 417 | 2 757 946 | 3 715 639 | 4 391 088 | 3 808 983 |
Amounts Owed To Group Undertakings | | | 100 | 100 | 100 | 100 |
Average Number Employees During Period | | 9 | 9 | 17 | 18 | 22 |
Balances Amounts Owed By Related Parties | | | 65 000 | | | |
Balances Amounts Owed To Related Parties | | 42 270 | 42 885 | | | |
Bank Borrowings | | 2 429 078 | 2 594 125 | 1 437 561 | 4 360 097 | 7 159 385 |
Bank Borrowings Overdrafts | 1 915 277 | 2 233 287 | 2 311 275 | 3 722 874 | 2 383 376 | 6 710 157 |
Bank Overdrafts | | 392 290 | 1 082 333 | 3 247 674 | 1 876 257 | 2 396 903 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 2 312 196 | 2 658 125 | 3 232 848 | 2 886 303 | 4 443 541 |
Cash Cash Equivalents | | | | -3 229 499 | -1 705 378 | -2 253 041 |
Cash Cash Equivalents Cash Flow Value | | | | -3 229 499 | -1 827 035 | -2 388 169 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | -200 | | | |
Comprehensive Income Expense | | 570 211 | -14 362 | 698 840 | 569 221 | 3 710 465 |
Corporation Tax Payable | 1 120 | 57 263 | | | | |
Corporation Tax Recoverable | | | 45 264 | 143 034 | | |
Cost Sales | | 5 957 837 | 15 227 503 | 9 965 008 | 10 915 594 | 18 864 911 |
Creditors | 2 393 451 | 3 020 955 | 3 654 779 | 8 404 848 | 6 741 786 | 14 330 961 |
Current Tax For Period | | 57 263 | | | | |
Deferred Income | | | | | 13 333 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -28 236 | -14 668 | 10 813 | 151 841 | -104 320 |
Depreciation Expense Property Plant Equipment | | -1 503 | 160 479 | | | |
Dividend Income | | 3 060 | 2 569 | 659 | 726 | 729 |
Dividends Paid | 80 000 | 80 000 | 80 000 | | | |
Dividends Paid Classified As Financing Activities | | -80 000 | -80 000 | -80 000 | -80 000 | -80 000 |
Dividends Received Classified As Investing Activities | | -3 060 | -2 569 | -659 | -726 | -729 |
Equity Securities Held | | | | 224 790 | 136 512 | 102 211 |
Finance Lease Liabilities Present Value Total | | 787 668 | 1 343 504 | 1 471 608 | 1 330 675 | 2 162 776 |
Finance Lease Payments Owing Minimum Gross | | 1 588 139 | 2 934 374 | 1 528 657 | 1 751 592 | 3 273 063 |
Fixed Assets | | 7 566 924 | 8 982 416 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -500 000 | -355 000 | | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | -613 056 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | -2 421 | -14 668 | -8 615 | -31 817 | 102 384 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 380 | 5 401 | 1 039 | -668 | -8 401 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | 393 324 |
Gain Loss On Disposals Property Plant Equipment | | 165 962 | 276 968 | 103 083 | 52 867 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 6 750 564 |
Government Grant Income | | | | 70 613 | 7 393 | |
Gross Profit Loss | | 1 980 618 | 2 236 463 | 3 281 183 | 4 604 236 | |
Impairment Loss Reversal On Investments | | 50 | -12 649 | -69 031 | -75 865 | |
Income Taxes Paid Refund Classified As Operating Activities | | -1 120 | -57 263 | -56 | 143 034 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | -9 356 | -525 460 | 99 838 | 2 457 754 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -790 471 | 649 632 | | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | 380 | 5 401 | 1 039 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -45 264 | -142 978 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 571 910 | 704 687 | | 627 423 | 639 988 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 37 362 | 46 626 | 30 675 | 93 604 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 61 397 | 88 589 | 118 354 | 116 932 | |
Interest Payable Similar Charges Finance Costs | | 98 759 | 135 387 | 149 029 | 209 842 | 395 988 |
Interest Received Classified As Investing Activities | | | | -57 | -478 | -1 791 |
Investment Property | | | | | 2 206 936 | 5 010 000 |
Investments | | | | 224 990 | 136 712 | 102 411 |
Investments Fixed Assets | 382 774 | 397 709 | 427 503 | 224 990 | 136 712 | 102 411 |
Investments In Subsidiaries | | | | 200 | 200 | 200 |
Loans Owed To Related Parties | | 187 256 | 151 211 | | | |
Loss Gain From Write-downs Reversals Inventories | | -229 387 | 61 805 | -268 173 | -103 269 | 116 656 |
Net Assets Liabilities Subsidiaries | | | | | 77 235 | 100 |
Net Cash Flows From Used In Financing Activities | | 852 497 | 837 005 | | | |
Net Cash Flows From Used In Investing Activities | | -1 003 500 | -348 057 | 532 371 | 2 159 066 | 5 816 906 |
Net Cash Flows From Used In Operating Activities | | -639 468 | 160 684 | -521 686 | -653 733 | -188 984 |
Net Cash Generated From Operations | | | | 670 771 | 720 541 | |
Net Current Assets Liabilities | | -1 038 938 | -1 938 992 | | | |
Net Debt Funds | | | | 7 764 858 | 9 366 932 | |
Net Finance Income Costs | | 3 060 | 2 569 | 716 | 1 204 | 2 520 |
Net Interest Paid Received Classified As Operating Activities | | -98 759 | -135 387 | -149 029 | -209 842 | -395 988 |
Number Shares Issued Fully Paid | | | 16 000 | 16 000 | 16 000 | |
Operating Profit Loss | | 694 987 | 36 519 | 115 809 | 924 652 | |
Other Comprehensive Income Expense Before Tax | | | | | -99 838 | 4 292 810 |
Other Creditors | 478 174 | 885 201 | 239 735 | 216 714 | 204 151 | 195 553 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 516 961 | 473 144 | | 478 587 | 692 709 |
Other Disposals Property Plant Equipment | | 2 388 735 | 1 883 531 | | 1 544 404 | 2 778 987 |
Other Interest Receivable Similar Income Finance Income | | 3 060 | 2 569 | 716 | 1 204 | 2 520 |
Other Operating Income Format1 | | 383 730 | 558 002 | | | |
Other Remaining Borrowings | | 97 533 | 97 533 | 97 533 | 97 533 | 97 533 |
Other Taxation Social Security Payable | 312 893 | 3 966 | 6 793 | | | |
Par Value Share | | | 1 | | 1 | |
Payments To Related Parties | | 40 000 | 40 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 7 200 | 7 977 | 16 757 | 16 762 | 21 006 |
Percentage Class Share Held In Subsidiary | | | 100 | | 100 | 100 |
Prepayments Accrued Income | | 25 724 | 39 670 | 85 763 | 19 225 | 51 072 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | 14 985 | 16 945 | | | |
Proceeds From Sales Property Plant Equipment | | | -1 687 355 | -1 957 043 | -1 118 684 | -2 535 913 |
Profit Loss | 548 081 | 570 211 | -23 718 | 173 380 | 669 059 | 570 273 |
Profit Loss On Ordinary Activities Before Tax | | 599 238 | -83 650 | 36 527 | 791 185 | |
Profit Loss Subsidiaries | | | | | 29 715 | -12 072 |
Property Plant Equipment Gross Cost | 7 835 110 | 7 985 232 | 9 664 280 | 26 386 410 | 28 285 103 | 35 985 875 |
Provisions For Liabilities Balance Sheet Subtotal | | 459 703 | 435 679 | | | |
Purchase Investment Properties | | | | | -1 386 936 | -2 409 740 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -3 316 | -9 468 |
Purchase Property Plant Equipment | | | | -2 583 208 | -3 443 097 | |
Raw Materials Consumables | | | | 1 903 343 | 1 677 396 | |
Social Security Costs | | 11 831 | 21 959 | 50 494 | 56 152 | |
Staff Costs Employee Benefits Expense | | 200 239 | 255 797 | 502 690 | 571 055 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 459 703 | 435 679 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 22 307 | 488 | 125 | | 72 452 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 16 063 | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -142 978 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -38 653 | -50 553 | -157 747 | -267 709 | 176 987 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 786 | 1 378 | 2 673 | 702 | -26 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 51 897 | 161 375 | 150 033 | -124 518 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 29 027 | -59 932 | -132 165 | 151 841 | -104 320 |
Total Assets Less Current Liabilities | | 6 527 986 | 7 043 424 | | | |
Total Borrowings | | 2 233 287 | 2 311 275 | 3 820 407 | 2 480 909 | 6 807 690 |
Total Current Tax Expense Credit | | 57 263 | -45 264 | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 6 750 564 |
Trade Creditors Trade Payables | 904 783 | 884 739 | 1 927 443 | 2 555 227 | 2 180 772 | 3 932 754 |
Trade Debtors Trade Receivables | 1 258 026 | 1 018 681 | 1 977 317 | 1 496 307 | 1 760 577 | 2 415 357 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | 255 256 |
Turnover Revenue | | 7 938 455 | 17 463 966 | 13 246 191 | 15 296 045 | |
Wages Salaries | | 181 208 | 225 861 | 435 439 | 498 141 | |