Profit & Loss |
Date of Accounts |
2017-03-31 | 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 | 52 195 | 116 170 | 170 741 | 53 755 | 259 238 | 1 409 965 | 544 595 |
Current Assets | 2 067 109 | 6 128 716 | 5 999 105 | 4 385 359 | 2 717 234 | 3 460 866 | 3 994 440 |
Debtors | 1 793 475 | 5 763 684 | 5 734 500 | 4 264 250 | 2 256 731 | 1 988 471 | 3 388 723 |
Net Assets Liabilities | 112 300 | 1 142 405 | 2 333 291 | 1 473 871 | 1 074 963 | 1 159 780 | 1 181 223 |
Other Debtors | 1 250 | 7 620 | 26 785 | 13 822 | 17 634 | 1 982 | 232 679 |
Property Plant Equipment | 7 378 | 71 772 | 81 264 | | 23 643 | 97 494 | |
Total Inventories | 221 439 | 248 862 | 93 864 | 67 354 | 201 265 | 62 430 | 61 122 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 18 | 18 939 | 2 323 | 89 | 17 432 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 112 303 | 36 116 | 21 634 | 27 969 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 131 224 | 19 500 | 19 400 | 45 312 |
Audit Fees Expenses | | | | 25 800 | | | |
Company Contributions To Money Purchase Plans Directors | | 65 | 260 | 63 | | | |
Director Remuneration | | 156 585 | 42 414 | 8 424 | | | |
Accrued Income | | | | | | 9 000 | 16 000 |
Accrued Liabilities | 5 116 | 19 768 | 2 044 268 | 793 632 | 18 706 | 22 905 | 83 952 |
Accrued Liabilities Deferred Income | 150 229 | 431 962 | 273 538 | 352 364 | 59 874 | 406 262 | 189 471 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 028 | 52 722 | 22 290 | 37 144 | 223 985 | 213 788 | 32 772 |
Additional Provisions Increase From New Provisions Recognised | | | -215 | 616 756 | | | |
Administrative Expenses | | 1 075 757 | 1 132 973 | | | | |
Advances On Invoice Discounting Facilities | 643 382 | 2 611 433 | 2 044 268 | | | | |
Amounts Owed By Directors | 1 750 | 56 713 | | | | | |
Amounts Owed By Other Related Parties Other Than Directors | 2 995 | 19 681 | 40 000 | 1 315 | | 9 000 | 635 598 |
Amounts Owed By Subsidiaries | | | 21 316 | 635 325 | 968 041 | 936 181 | 1 241 692 |
Average Number Employees During Period | 7 | 23 | 40 | 52 | 14 | 14 | 26 |
Bank Borrowings | | 107 127 | 27 754 | 46 694 | 18 706 | | |
Bank Borrowings Overdrafts | 107 127 | 107 127 | | | | 250 000 | 50 000 |
Comprehensive Income Expense | | 948 976 | 81 000 | -219 240 | | | |
Consideration Received For Shares Issued Specific Share Issue | 1 | | | | | | |
Corporation Tax Payable | 27 737 | 225 321 | 496 822 | 198 411 | 191 133 | 165 936 | 118 405 |
Cost Sales | | 13 987 717 | 18 066 406 | | | | |
Creditors | 1 960 711 | 28 203 | 23 360 | 2 221 071 | 937 509 | 291 082 | 235 514 |
Current Tax For Period | | 225 321 | 483 478 | 94 740 | | | |
Depreciation Amortisation Expense | | 50 694 | 85 686 | | | | |
Depreciation Expense Property Plant Equipment | | 46 375 | 69 335 | 43 153 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 45 450 | 6 545 |
Disposals Property Plant Equipment | | | | | | 45 450 | 6 545 |
Distribution Costs | | | 647 116 | | | | |
Dividends Paid | | | 836 826 | 640 180 | | | |
Dividends Paid Classified As Financing Activities | | | -836 826 | | | | |
Dividends Paid On Shares | | | 836 826 | 640 180 | | | |
Dividends Paid On Shares Interim | | | 8 000 | 640 180 | | | |
Finance Lease Liabilities Present Value Total | | 28 203 | 23 360 | 23 360 | | 41 082 | 77 181 |
Fixed Assets | | 71 772 | 81 264 | 47 916 | 26 138 | 99 989 | 149 854 |
Further Item Interest Expense Component Total Interest Expense | | 100 169 | 165 363 | 33 137 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 518 | -211 | -2 876 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 2 825 520 | -1 584 050 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -3 915 246 | 417 864 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 3 380 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | 3 380 | 200 | | | |
Gross Profit Loss | | 2 395 970 | 4 068 717 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -13 341 | -222 992 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 12 093 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 63 975 | 54 571 | | | | |
Increase Decrease In Property Plant Equipment | | 45 450 | | | | 78 000 | 69 900 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 27 423 | -154 998 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | 2 028 | 50 694 | 85 686 | 14 854 | 6 047 | 35 253 | 37 109 |
Interest Expense On Bank Loans Similar Borrowings | | 1 330 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 965 | 3 001 | 1 604 | | | |
Interest Paid Classified As Operating Activities | | -142 156 | -220 227 | | | | |
Interest Payable Similar Charges Finance Costs | | 143 121 | 223 228 | 64 805 | | | |
Investments Fixed Assets | | | | 2 495 | 2 495 | 2 495 | 2 495 |
Issue Equity Instruments | | 129 | | | | | |
Loans From Directors | | | 18 | 18 939 | 2 322 | 89 | 17 432 |
Loans From Other Related Parties Other Than Directors | | | | | 234 877 | 234 877 | 505 265 |
Loans From Parent Entities | | | 85 879 | | | 1 646 | 2 173 |
Merchandise | | | 3 918 | 52 166 | | | |
Net Cash Flows From Used In Financing Activities | | 18 232 | 887 340 | | | | |
Net Cash Flows From Used In Investing Activities | | 115 088 | 91 615 | | | | |
Net Cash Flows From Used In Operating Activities | | -197 295 | -1 033 526 | | | | |
Net Cash Generated From Operations | | -353 757 | -1 479 746 | | | | |
Net Current Assets Liabilities | 106 398 | 1 102 850 | 2 399 186 | 2 164 288 | 1 779 725 | 2 082 667 | 2 292 328 |
Net Interest Received Paid Classified As Investing Activities | | | -183 | | | | |
Nominal Value Shares Issued Specific Share Issue | 1 | 1 | | | | | |
Number Shares Issued Fully Paid | 1 | 10 | 10 | 10 | 10 | 10 | 100 |
Number Shares Issued Specific Share Issue | 1 | 10 | | | | | |
Operating Profit Loss | | 1 320 213 | 2 288 628 | | | | |
Other Creditors | 20 463 | 877 | 37 904 | 1 770 | 2 305 | 1 639 | 4 695 |
Other Deferred Tax Expense Credit | | 2 539 | -215 | -2 223 | | | |
Other Interest Receivable Similar Income Finance Income | | | 183 | | | | |
Other Investments Other Than Loans | | | | 2 495 | 2 495 | 2 495 | 2 495 |
Other Taxation Social Security Payable | 36 054 | 16 334 | 18 445 | 12 660 | 12 321 | 13 733 | 49 897 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 36 602 | -118 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 573 | 6 990 | | | | |
Prepayments | 83 314 | 27 186 | 44 691 | 80 854 | 44 268 | 46 275 | 55 999 |
Proceeds From Issuing Shares | | -129 | | | | | |
Proceeds From Sales Property Plant Equipment | | | -3 380 | | | | |
Profit Loss | | 948 976 | 2 027 712 | -219 240 | | | |
Profit Loss On Ordinary Activities Before Tax | | 1 177 092 | 2 510 975 | -506 659 | | | |
Property Plant Equipment Gross Cost | 9 406 | 124 494 | 57 543 | 57 543 | 247 628 | 311 282 | 52 759 |
Provisions | | 100 000 | 120 000 | 736 756 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 1 476 | 4 014 | 123 799 | 738 333 | 730 900 | 731 794 | 1 025 445 |
Purchase Property Plant Equipment | | -115 088 | -95 178 | | | | |
Repayments Borrowings Classified As Financing Activities | | | -107 127 | | | | |
Social Security Costs | | 72 964 | 210 853 | | | | |
Staff Costs Employee Benefits Expense | | 717 134 | 1 182 207 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 228 116 | 483 263 | 94 296 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | 9 406 | 115 088 | 95 178 | | | 109 104 | 129 711 |
Total Assets Less Current Liabilities | 113 776 | 1 174 622 | 2 480 450 | 2 212 204 | 1 805 863 | 2 182 656 | 2 442 182 |
Total Current Tax Expense Credit | | 225 577 | 483 478 | 96 519 | | | |
Trade Creditors Trade Payables | 858 889 | 1 193 064 | 404 078 | 633 452 | 293 488 | 390 440 | 465 446 |
Trade Debtors Trade Receivables | 1 704 166 | 5 625 083 | 5 344 697 | 2 920 221 | 745 762 | 508 534 | 1 206 755 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | 1 620 | | | | |
Turnover Revenue | | 16 383 687 | 22 135 123 | 11 001 513 | | | |
Value-added Tax Payable | 111 714 | 392 581 | 198 089 | | 122 483 | 137 754 | 197 520 |
Wages Salaries | | 643 597 | 964 364 | | | | |
Work In Progress | | 248 862 | 89 946 | 15 188 | | | |
Amounts Owed By Associates | | | | 378 498 | 481 026 | 486 499 | |
Amounts Owed By Parent Entities | | | | | 968 041 | 936 181 | |
Applicable Tax Rate | | | 19 | 19 | | | |
Deferred Income | | | | 793 632 | | | |
Loans From Associates | | | | 139 789 | 234 877 | | |
Recoverable Value-added Tax | | | | 234 215 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 642 | 38 | | | |
Tax Expense Credit Applicable Tax Rate | | | 477 085 | -96 265 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 4 063 | 5 681 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 972 | 4 854 | | | |
Total Borrowings | | | 2 080 752 | 816 992 | | | |
Total Operating Lease Payments | | | | 448 | | | |