Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | 1 092 717 | 1 244 615 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 554 | 6 978 | | | | | |
Current Assets | 1 785 072 | 2 223 075 | 5 232 596 | 5 873 297 | 4 741 564 | 3 371 110 | 5 127 332 |
Debtors | 1 428 301 | 1 698 367 | 3 268 167 | 3 286 339 | 3 805 915 | 2 708 264 | 4 248 437 |
Cash Bank On Hand | | | 1 674 | 2 124 | 1 383 | 470 | 1 052 |
Net Assets Liabilities | | | 1 883 944 | 1 787 573 | 1 551 786 | 1 674 613 | 1 807 378 |
Other Debtors | | | 408 953 | 283 520 | 149 798 | 53 030 | 274 351 |
Property Plant Equipment | | | 2 746 977 | 3 002 259 | 3 001 364 | 2 912 214 | 2 430 807 |
Total Inventories | | | 1 962 755 | 2 584 834 | 934 266 | 562 044 | |
Stocks Inventory | 354 217 | 517 730 | | | | | |
Tangible Fixed Assets | 2 791 617 | 2 425 919 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | | | | | |
Profit Loss Account Reserve | 1 082 717 | 1 234 615 | | | | | |
Shareholder Funds | 1 092 717 | 1 244 615 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 13 400 | 13 800 | 14 200 | 15 195 | 16 720 |
Creditors Due After One Year | 1 347 455 | 1 088 263 | | | | | |
Creditors Due Within One Year | 1 978 637 | 2 198 430 | | | | | |
Deferred Tax Liability | 157 880 | 117 686 | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 1 092 717 | 1 244 615 | | | | | |
Net Current Assets Liabilities | -193 565 | 24 645 | 1 073 231 | 764 376 | 438 743 | 589 258 | 1 214 272 |
Number Shares Allotted | | 10 000 | | | | | |
Accrued Liabilities Deferred Income | | | 433 672 | 330 805 | 335 180 | 395 702 | 283 429 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 299 741 | 1 522 063 | 1 650 852 | 1 740 884 | 1 788 493 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 924 235 | 732 453 | 818 101 | 334 413 |
Amounts Owed By Group Undertakings | | | 1 778 456 | 1 971 798 | 2 157 064 | 2 214 863 | 2 264 677 |
Average Number Employees During Period | | | 38 | 40 | 41 | 37 | 32 |
Bank Borrowings | | | 250 000 | 90 000 | 30 000 | | |
Bank Borrowings Overdrafts | | | 90 000 | 30 000 | 543 036 | 220 060 | 588 295 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -539 816 | -526 705 | -513 036 | -220 060 | -588 295 |
Bank Overdrafts | | | 539 816 | 526 705 | 513 036 | 220 060 | 588 295 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 1 346 140 | 1 500 762 | 1 564 929 | 1 699 571 | 1 116 450 |
Cash Cash Equivalents Cash Flow Value | | | -538 142 | -524 581 | -511 653 | -219 590 | -587 243 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 3 298 | 10 040 | 9 861 |
Cash Receipts From Sales Interests In Associates | | | | 10 011 | 3 298 | 10 040 | |
Corporation Tax Payable | | | | | | 3 263 | 3 328 |
Corporation Tax Recoverable | | | | | 3 254 | 7 588 | 10 917 |
Cost Sales | | | 9 836 637 | 10 961 103 | 8 268 307 | 12 614 983 | 8 412 594 |
Creditors | | | 1 684 012 | 1 374 485 | 1 626 657 | 1 547 476 | 1 590 573 |
Deferred Income | | | 7 545 | 6 051 | 5 836 | 15 378 | 60 407 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 58 684 | 93 506 | -84 094 | 118 051 | -132 587 |
Depreciation Impairment Expense Property Plant Equipment | | | 305 194 | 351 196 | 331 012 | 369 476 | |
Finance Lease Liabilities Present Value Total | | | 1 403 820 | 1 173 857 | 1 378 497 | 1 394 511 | 1 358 231 |
Finished Goods Goods For Resale | | | 1 379 241 | 2 215 418 | 534 501 | 165 463 | 498 983 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 128 398 | 160 000 | 60 000 | 30 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | 2 968 | 301 | 87 | 99 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | -40 398 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | 10 011 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -45 463 | 93 506 | -84 094 | 118 051 | -132 587 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 34 307 | 554 917 | 498 716 | 718 897 | 516 339 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -1 071 095 | -594 667 | 571 650 | 1 490 556 | -904 587 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 555 073 | 212 312 | 513 024 | -1 068 355 | 1 526 983 |
Gain Loss In Cash Flows From Change In Deferred Income | | | 2 914 | 1 494 | | | |
Gain Loss In Cash Flows From Change In Inventories | | | 636 028 | 712 521 | -1 650 567 | -372 219 | 315 798 |
Gain Loss On Disposals Property Plant Equipment | | | 8 893 | 7 633 | 71 086 | -39 588 | |
Government Grant Income | | | | | 230 801 | 53 281 | |
Gross Profit Loss | | | 1 909 145 | 2 177 100 | 1 101 742 | 1 907 831 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -3 254 | -1 071 | -3 264 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 3 704 | -13 561 | | -292 063 | 367 653 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 351 196 | 331 012 | 369 476 | 236 724 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 38 950 | 47 445 | 55 089 | 57 302 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 111 874 | 108 026 | 94 570 | 95 176 | |
Interest Paid Classified As Operating Activities | | | | | | -152 565 | -206 499 |
Interest Payable Similar Charges Finance Costs | | | 156 362 | 158 439 | 149 960 | 152 565 | 206 499 |
Key Management Personnel Compensation Total | | | 203 083 | 221 552 | 241 490 | 229 056 | 267 504 |
Net Cash Flows From Used In Financing Activities | | | -96 827 | -318 786 | | | |
Net Cash Flows From Used In Investing Activities | | | 603 317 | 608 856 | | | |
Net Cash Flows From Used In Operating Activities | | | -502 786 | -303 631 | -502 470 | -551 772 | |
Net Cash Generated From Operations | | | -659 148 | -462 070 | -655 684 | -705 408 | 459 535 |
Net Interest Paid Received Classified As Operating Activities | | | -156 362 | -158 439 | -149 960 | -152 565 | |
Other Creditors | | | 29 148 | 23 705 | 98 233 | 23 388 | 21 157 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 128 874 | 202 223 | 279 444 | 189 115 |
Other Disposals Property Plant Equipment | | | | 446 631 | 604 559 | 817 219 | 768 211 |
Other Operating Income Format1 | | | | | 230 801 | 53 281 | |
Other Remaining Borrowings | | | 229 574 | 737 689 | 495 056 | 470 813 | 432 188 |
Other Taxation Social Security Payable | | | 65 860 | 23 550 | 518 879 | 209 545 | 107 936 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -4 349 | -29 329 | 75 420 | 124 488 | -4 654 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 34 369 | 55 492 | 58 425 | 50 013 | 46 444 |
Prepayments Accrued Income | | | 84 878 | 40 430 | 48 555 | 67 920 | 100 520 |
Proceeds From Sales Property Plant Equipment | | | -271 810 | -325 390 | -473 422 | -498 187 | -689 198 |
Profit Loss | | | 270 721 | 162 448 | -235 786 | 122 830 | 233 097 |
Profit Loss On Ordinary Activities Before Tax | | | 329 405 | 255 954 | -319 880 | 240 881 | 100 510 |
Property Plant Equipment Gross Cost | | | 4 046 718 | 4 524 322 | 4 652 216 | 4 653 098 | 4 219 300 |
Provisions For Liabilities Balance Sheet Subtotal | | | 252 252 | 345 758 | | | |
Purchase Property Plant Equipment | | | -875 127 | -924 235 | -732 453 | -818 101 | -334 413 |
Raw Materials Consumables | | | 365 866 | 345 987 | 327 048 | 315 068 | |
Repayments Borrowings Classified As Financing Activities | | | 229 574 | 508 115 | -242 633 | -24 243 | -38 625 |
Social Security Costs | | | 144 410 | 146 500 | 149 135 | 142 108 | |
Staff Costs Employee Benefits Expense | | | 1 520 663 | 1 610 329 | 1 613 330 | 1 531 856 | 1 310 644 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 252 252 | 345 758 | 261 664 | 379 715 | 247 128 |
Tax Decrease From Utilisation Tax Losses | | | | 13 255 | | | |
Tax Expense Credit Applicable Tax Rate | | | 62 587 | 39 129 | -60 777 | 35 001 | 19 097 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -23 122 | -47 657 | -15 283 | 412 | -38 136 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 5 998 | 12 281 | 21 301 | 12 469 | 3 522 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 58 684 | | 54 759 | -58 648 | 15 517 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 58 684 | 93 506 | -84 094 | 118 051 | -132 587 |
Total Assets Less Current Liabilities | 2 598 052 | 2 450 564 | 3 820 208 | 3 766 635 | 3 440 107 | 3 601 804 | 3 645 079 |
Total Borrowings | | | 1 019 390 | 1 354 394 | 1 038 092 | 690 873 | 1 020 483 |
Trade Creditors Trade Payables | | | 2 521 423 | 3 025 227 | 2 120 828 | 953 929 | 2 074 629 |
Trade Debtors Trade Receivables | | | 995 880 | 1 194 742 | 1 447 244 | 364 863 | 1 597 972 |
Turnover Revenue | | | 11 745 782 | 13 103 083 | 9 370 049 | 14 522 814 | |
Wages Salaries | | | 1 341 884 | 1 404 667 | 1 405 770 | 1 339 735 | 1 114 629 |
Work In Progress | | | 217 648 | 23 429 | 72 717 | 81 513 | |
Other Loans After Five Years By Instalments | 23 020 | | | | | | |
Par Value Share | | 1 | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 433 350 | 4 141 333 | | | | | |
Tangible Fixed Assets Depreciation | 1 641 733 | 1 715 414 | | | | | |
Company Contributions To Defined Benefit Plans Directors | | | 8 027 | 18 840 | 26 070 | 9 867 | |
Director Remuneration | | | | 202 712 | 215 420 | 219 189 | 256 581 |
Director Remuneration Benefits Including Payments To Third Parties | | | 203 083 | 221 552 | 241 490 | 229 056 | 267 504 |