Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 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 | 2 602 489 | 2 662 478 | 1 752 552 | 2 890 991 | 4 499 512 | 5 272 078 | 5 687 896 | 5 213 695 |
Current Assets | 8 050 847 | 8 833 301 | 7 874 271 | 10 349 464 | 11 177 751 | 11 810 475 | 12 678 655 | 13 118 530 |
Debtors | 4 239 203 | 4 952 177 | 4 744 828 | 5 591 473 | 4 905 949 | 4 941 397 | 4 820 046 | 5 707 835 |
Net Assets Liabilities | 5 373 974 | 3 569 390 | 5 311 591 | 5 585 052 | 6 193 337 | 4 890 852 | 6 365 619 | 6 566 930 |
Other Debtors | 440 332 | 602 336 | 189 630 | 266 367 | 228 813 | 332 497 | 296 552 | 468 597 |
Property Plant Equipment | 1 130 067 | 1 492 301 | 1 861 405 | 1 683 731 | 1 634 218 | 2 027 105 | 1 750 371 | 1 762 116 |
Total Inventories | 1 209 155 | 1 218 646 | 1 376 891 | 1 867 000 | 1 772 290 | 1 597 000 | 2 170 713 | 2 197 000 |
|
Other Financial Data |
Audit Fees Expenses | 18 500 | 20 330 | 20 400 | 22 300 | 24 500 | 23 278 | 25 225 | 28 325 |
Company Contributions To Money Purchase Plans Directors | 36 091 | 45 864 | 66 627 | 69 869 | 38 059 | 42 181 | 44 090 | 47 906 |
Compensation For Loss Office Directors | 37 300 | 338 | | | | | | |
Director Remuneration | 315 398 | 300 420 | 360 788 | 445 939 | 452 439 | 335 075 | 337 429 | 378 886 |
Dividend Recommended By Directors | | 634 992 | 388 172 | 1 092 606 | 1 047 019 | 901 345 | 1 102 674 | 513 150 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 6 | 7 | 7 | 7 | 7 | 5 | 5 | 5 |
Accrued Liabilities Deferred Income | 636 440 | 560 791 | 634 499 | 870 945 | 867 046 | 1 164 792 | 1 175 427 | 1 271 720 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 178 817 | 5 183 987 | 5 157 303 | 5 361 269 | 5 513 490 | 5 326 931 | 4 532 013 | 3 654 056 |
Additional Provisions Increase From New Provisions Recognised | | | 15 604 | | -279 450 | 95 902 | -2 122 890 | 9 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -269 | -1 586 790 | 281 880 | | | | |
Administrative Expenses | 3 656 167 | 3 692 603 | 3 700 724 | 4 397 105 | 4 272 979 | 4 055 263 | 4 299 222 | 5 277 060 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 224 | 231 | 236 | 242 | 245 | 219 | 231 | 235 |
Cash Cash Equivalents Cash Flow Value | 2 602 489 | 2 662 478 | | 2 890 991 | 4 499 512 | 5 272 078 | 5 687 896 | |
Comprehensive Income Expense | 709 829 | -1 169 592 | 2 130 373 | 1 366 067 | 1 655 304 | -401 140 | 2 577 441 | 714 463 |
Corporation Tax Payable | 89 574 | 62 240 | 5 669 | 316 477 | 24 418 | 100 924 | 179 956 | 33 003 |
Corporation Tax Recoverable | | 89 574 | | | | | | |
Cost Sales | 10 556 518 | 12 642 344 | 13 446 576 | 12 609 463 | 14 053 906 | 11 610 086 | 12 796 431 | 13 609 184 |
Creditors | 3 673 370 | 4 938 111 | 4 177 170 | 5 927 831 | 6 359 005 | 7 076 499 | 7 787 609 | 8 031 136 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | 540 000 | 561 000 | | | | | | |
Current Tax For Period | 89 574 | 62 240 | 88 192 | 380 131 | 288 905 | 154 742 | 266 606 | 130 135 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -325 000 | -263 000 | -333 000 | -336 000 | -1 403 000 | -387 000 | -705 000 | -644 000 |
Decrease In Assets Defined Benefit Plan From Settlements | | 518 000 | | | | | | |
Decrease In Liabilities Defined Benefit Plan From Amounts Paid In Respect Settlements | | 585 000 | | | | | | |
Deferred Tax Liability Asset Related To Defined Benefit Plan | 108 000 | 421 200 | 22 990 | 89 110 | 23 560 | 378 860 | | |
Deficit Surplus In Defined Benefit Plan | -108 000 | 2 106 000 | 121 000 | 469 000 | 124 000 | 1 994 000 | | |
Defined Benefit Liabilities From Plans That Are Wholly Or Partly Funded Present Value | 16 052 000 | 19 940 000 | 17 461 000 | 16 680 000 | 16 962 000 | 19 875 000 | 18 841 000 | 12 471 000 |
Depreciation Amortisation Expense | 235 946 | 255 420 | 307 783 | 335 189 | 322 726 | 410 161 | 381 381 | 330 398 |
Depreciation Expense Property Plant Equipment | 235 948 | 255 420 | 307 783 | 335 189 | 322 726 | 410 161 | 381 381 | 330 398 |
Discount Rate Used Defined Benefit Plan | 4 | 3 | 3 | 3 | 2 | 1 | 2 | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 250 250 | 334 467 | 131 223 | 170 505 | 596 720 | 1 176 299 | 1 208 355 |
Disposals Property Plant Equipment | | 273 800 | 366 432 | 163 979 | 242 746 | 673 276 | 1 246 357 | 1 255 094 |
Distribution Costs | 1 498 189 | 1 680 382 | 1 944 139 | 2 118 624 | 2 282 897 | 1 759 550 | 2 035 916 | 2 513 772 |
Dividend Per Share Interim | | 1 762 | 1 825 | 1 897 | 1 976 | 2 077 | 2 847 | 2 340 |
Dividends Paid | 368 684 | 634 992 | 388 172 | 1 092 606 | 1 047 019 | 901 345 | 1 102 674 | 513 150 |
Dividends Paid Classified As Financing Activities | -368 684 | -634 992 | -388 172 | -1 092 606 | -1 047 019 | -901 345 | -1 102 674 | -513 150 |
Dividends Paid On Shares | 368 684 | 634 992 | 388 172 | 1 092 606 | 1 047 019 | 901 345 | 1 102 674 | 513 150 |
Dividends Paid On Shares Interim | 22 515 | 32 991 | 33 878 | 35 035 | 36 221 | 37 477 | 50 523 | 39 000 |
Equity Securities Held In Defined Benefit Plan Fair Value | 8 494 000 | 9 144 000 | 12 325 000 | 11 870 000 | 11 039 000 | 11 470 000 | 8 973 000 | 5 330 000 |
Expense Income From Defined Benefit Plan Settlements Curtailments | | 67 000 | | | | | | |
Fair Value Assets Defined Benefit Plan | 16 592 000 | 17 834 000 | 17 340 000 | 16 211 000 | 16 838 000 | 17 881 000 | 19 518 000 | 13 804 000 |
Fair Value Assets In Defined Benefit Plans Less Present Value Funded Obligations | 16 592 000 | 17 834 000 | 17 340 000 | 16 211 000 | 16 838 000 | 17 881 000 | 19 518 000 | 13 804 000 |
Finished Goods | 89 384 | 190 393 | 161 428 | 242 837 | 176 657 | 102 804 | 217 030 | 302 858 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -540 000 | -4 384 000 | 72 000 | -1 222 000 | -1 500 000 | -3 277 000 | 2 097 000 | -5 416 000 |
Further Item Interest Expense Component Total Interest Expense | 13 687 | 24 460 | 20 560 | 26 267 | 39 166 | 50 060 | 59 605 | 106 659 |
Further Operating Expense Item Component Total Operating Expenses | | 6 121 082 | 6 129 573 | 5 610 366 | 6 399 030 | 5 747 228 | 7 525 937 | 8 465 646 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 308 250 | 330 750 | 330 750 | 361 750 | 361 750 | 370 100 | 370 100 | 370 100 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -145 306 | 638 282 | -574 003 | 681 250 | -116 627 | 340 808 | -38 889 | 228 052 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -326 363 | -623 400 | 117 775 | -846 645 | 685 524 | -35 448 | 121 351 | -887 789 |
Gain Loss On Disposal Assets Income Statement Subtotal | 3 408 | 9 300 | 6 711 | 345 | -7 958 | 256 | -25 858 | -39 352 |
Gain Loss On Disposals Property Plant Equipment | 3 408 | 9 300 | 6 711 | 345 | -7 958 | 256 | -25 858 | -39 352 |
Gross Profit Loss | 5 714 319 | 5 882 032 | 6 228 212 | 8 484 999 | 8 187 962 | 6 313 041 | 7 539 733 | 8 637 333 |
Income From Related Parties | | 190 100 | 190 100 | 190 100 | 190 100 | 190 100 | 190 100 | 190 100 |
Income Taxes Paid Refund Classified As Operating Activities | | -89 574 | 27 333 | 214 | -506 477 | -24 418 | -100 925 | -179 956 |
Income Tax Expense Credit On Components Other Comprehensive Income | 76 400 | -434 600 | 163 660 | -65 550 | 71 820 | -354 920 | 387 610 | -250 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 385 333 | 59 989 | -909 926 | 1 138 439 | 1 608 521 | 772 566 | 415 818 | -474 201 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -89 574 | -43 513 | -5 882 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 55 701 | 9 491 | 158 245 | 490 109 | -94 710 | -175 290 | 573 713 | 26 287 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 255 420 | 307 783 | 335 189 | 322 726 | 410 161 | 381 381 | 330 398 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 578 000 | 575 000 | 481 000 | 432 000 | 448 000 | 352 000 | 280 000 | 333 000 |
Interest Paid Classified As Operating Activities | -13 687 | -24 460 | -20 560 | -26 267 | -39 166 | -50 060 | -59 605 | -106 659 |
Interest Payable Similar Charges Finance Costs | 13 687 | 24 460 | 20 560 | 26 267 | 62 166 | 50 060 | 59 605 | 106 659 |
Issue Equity Instruments | 41 | | | | | | | |
Liabilities Defined Benefit Plan Present Value | 16 052 000 | 19 940 000 | 17 461 000 | 16 680 000 | 16 962 000 | 19 875 000 | 18 841 000 | 12 471 000 |
Loans From Directors | 1 095 729 | 1 749 522 | 1 619 155 | 2 377 758 | | | | |
Loans Owed To Related Parties | -1 095 728 | -246 279 | -1 619 156 | -2 377 758 | -3 217 618 | -3 517 798 | -4 188 766 | -4 351 192 |
Net Cash Flows From Used In Financing Activities | -342 908 | -18 801 | 518 539 | 334 003 | 207 159 | 601 165 | 431 707 | 350 722 |
Net Cash Flows From Used In Investing Activities | 209 019 | 605 336 | 668 108 | 150 115 | 265 054 | 795 754 | 130 130 | 367 091 |
Net Cash Flows From Used In Operating Activities | -251 444 | -646 524 | -276 721 | -1 622 557 | -2 080 734 | -2 169 485 | -977 655 | -243 612 |
Net Cash Generated From Operations | -265 131 | -760 558 | -269 948 | -1 648 610 | -2 626 377 | -2 243 963 | -1 138 185 | -530 227 |
Net Current Assets Liabilities | 4 377 477 | 3 895 190 | 3 697 101 | 4 421 633 | 4 818 746 | 4 733 976 | 4 891 048 | 5 087 394 |
Net Interest Received Paid Classified As Investing Activities | -3 436 | -3 018 | -2 068 | -7 055 | -16 117 | -7 038 | -375 | -14 404 |
Number Shares Issued Fully Paid | | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Operating Profit Loss | 559 963 | 576 047 | 1 843 349 | 1 969 270 | 1 632 086 | 1 353 408 | 1 222 197 | 846 501 |
Other Comprehensive Income Expense Net Tax | 305 600 | -1 738 400 | 583 340 | -279 450 | 306 180 | -1 513 080 | 1 641 390 | -750 |
Other Creditors | | 246 279 | 12 | | | | | |
Other Deferred Tax Expense Credit | 42 909 | 13 131 | 250 154 | -9 053 | 12 495 | 95 522 | 11 961 | 7 030 |
Other Finance Costs | 13 000 | | 22 000 | 3 000 | 10 000 | 2 000 | 35 000 | |
Other Interest Receivable Similar Income Finance Income | 3 436 | 3 018 | 2 068 | 7 055 | 16 117 | 7 038 | 375 | 14 404 |
Other Operating Income Format1 | | 67 000 | 1 260 000 | | | 855 180 | 17 604 | |
Other Taxation Social Security Payable | 465 735 | 402 291 | 432 275 | 537 062 | 621 157 | 653 303 | 337 546 | 486 896 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments To Related Parties | 34 570 | 1 406 531 | 552 833 | 213 407 | 218 670 | 1 663 587 | 1 260 722 | 1 683 009 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 250 598 | 269 931 | 313 064 | 346 612 | 328 128 | 335 219 | 392 273 | 465 148 |
Prepayments Accrued Income | 282 570 | 341 531 | 164 490 | 276 720 | 371 157 | 284 391 | 221 703 | 230 705 |
Proceeds From Issuing Shares | -41 | | | | | | | |
Proceeds From Sales Property Plant Equipment | -63 712 | -32 850 | -38 676 | -33 101 | -64 283 | -76 812 | -44 200 | -7 387 |
Profit Loss | 404 229 | 568 808 | 1 547 033 | 1 645 517 | 1 349 124 | 1 111 940 | 936 049 | 715 213 |
Profit Loss On Ordinary Activities Before Tax | 536 712 | 554 605 | 1 802 857 | 1 947 058 | 1 576 037 | 1 308 386 | 1 127 967 | 755 246 |
Property Plant Equipment Gross Cost | 6 308 884 | 6 676 288 | 7 018 708 | 7 045 000 | 7 147 708 | 7 354 036 | 6 282 384 | 5 416 172 |
Provisions | 133 570 | 1 684 800 | 98 010 | 379 890 | 100 440 | 100 440 | -507 750 | 250 |
Provisions For Liabilities Balance Sheet Subtotal | 133 570 | 133 301 | 148 905 | 140 422 | 159 187 | 255 089 | 275 800 | 282 580 |
Purchase Property Plant Equipment | -276 167 | -641 204 | -708 852 | -190 271 | -345 454 | -879 604 | -174 705 | -388 882 |
Raw Materials | 651 899 | 652 765 | 917 750 | 1 230 994 | 1 142 242 | 1 191 856 | 1 495 033 | 1 612 740 |
Retirement Benefit Obligations Surplus | | 1 684 800 | 98 010 | 379 890 | 100 440 | 1 615 140 | | |
Return On Assets Benefit Plan | 125 000 | 2 023 000 | 161 000 | 793 000 | 438 000 | 350 000 | 245 000 | 346 000 |
Social Security Costs | 549 053 | 564 933 | 604 387 | 608 609 | 698 318 | 632 464 | 620 190 | 680 986 |
Staff Costs Employee Benefits Expense | 7 168 292 | 7 869 530 | 8 726 090 | 9 128 576 | 9 354 275 | 8 153 725 | 7 722 131 | 8 095 842 |
Tax Decrease From Utilisation Tax Losses | 20 123 | 15 167 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 13 400 | 242 507 | | | | | |
Tax Expense Credit Applicable Tax Rate | 108 668 | 110 921 | 346 996 | 369 941 | 299 447 | 248 593 | 214 314 | 143 497 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 44 119 | -20 546 | -20 939 | 9 210 | -18 129 | -94 369 | 45 642 | -13 172 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 469 | 432 | 4 642 | 980 | 7 587 | 518 | 6 650 | -190 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 132 483 | -14 203 | 255 824 | 301 541 | 226 913 | 196 446 | 191 918 | 40 033 |
Total Additions Including From Business Combinations Property Plant Equipment | | 641 204 | 708 852 | 190 271 | 345 454 | 879 604 | 174 705 | 388 882 |
Total Assets Less Current Liabilities | 5 507 544 | 5 387 491 | 5 558 506 | 6 105 364 | 6 452 964 | 6 761 081 | 6 641 419 | 6 849 510 |
Total Current Tax Expense Credit | 89 574 | -27 334 | 5 670 | 310 594 | 214 418 | 100 924 | 179 957 | 33 003 |
Total Operating Lease Payments | 319 224 | 312 004 | 302 221 | 338 491 | 345 035 | 351 845 | 350 749 | 353 981 |
Trade Creditors Trade Payables | 1 385 892 | 1 916 988 | 1 485 560 | 1 825 589 | 1 628 766 | 1 639 682 | 1 905 913 | 1 888 324 |
Trade Debtors Trade Receivables | 3 516 301 | 3 918 736 | 4 390 708 | 5 048 386 | 4 305 979 | 4 324 509 | 4 301 791 | 5 008 533 |
Turnover Revenue | 16 270 837 | 18 524 376 | 19 674 788 | 21 094 462 | 22 241 868 | 17 923 127 | 20 336 164 | 22 246 517 |
Wages Salaries | 6 368 641 | 7 034 666 | 7 808 639 | 8 173 355 | 8 327 829 | 7 186 042 | 6 709 668 | 6 949 708 |
Work In Progress | 467 872 | 375 488 | 297 713 | 393 169 | 453 391 | 302 340 | 458 650 | 281 402 |
Current Service Cost Defined Benefit Plan | | | | | -23 000 | | | |
Increase In Liabilities Defined Benefit Plan From Contributions By Participants | | | | | 23 000 | | | |
Loans Owed By Related Parties | | | | | | 332 497 | 296 552 | 468 597 |
Other Finance Income | | | | | | | | 1 000 |
Property Held In Defined Benefit Plan Fair Value | | | | | | | 2 834 000 | 2 597 000 |