Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 1 890 795 | 2 249 266 | 2 607 345 | 3 131 041 | 3 383 001 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 817 257 | 1 560 110 | 85 886 | 61 241 | 281 210 |
Current Assets | 1 757 572 | 1 807 048 | 1 797 397 | 1 950 952 | 2 604 707 | 3 863 918 | 4 836 378 | 8 284 206 | 9 708 940 | 9 198 298 |
Debtors | 1 056 492 | 979 115 | 1 074 984 | 1 094 409 | 1 600 338 | 2 115 616 | 1 992 871 | 6 766 924 | 7 683 843 | 7 111 440 |
Net Assets Liabilities | | | | | | 4 380 450 | 4 413 254 | 4 623 698 | 4 600 872 | 4 811 888 |
Other Debtors | | | | | | 379 289 | 263 278 | 512 500 | 762 500 | 158 048 |
Property Plant Equipment | | | | | | 2 586 318 | 1 947 743 | 1 714 207 | 1 589 515 | 1 718 858 |
Total Inventories | | | | | | 931 045 | 1 283 397 | 1 431 396 | 1 963 856 | 1 805 648 |
Cash Bank In Hand | 381 968 | 556 040 | 418 294 | 552 322 | 559 938 | | | | | |
Intangible Fixed Assets | 6 003 | 4 002 | 2 001 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 890 795 | 2 249 266 | 2 607 345 | 3 131 041 | 3 383 001 | | | | | |
Stocks Inventory | 219 112 | 271 893 | 304 119 | 304 221 | 444 431 | | | | | |
Tangible Fixed Assets | 1 711 138 | 2 097 415 | 2 176 935 | 2 218 293 | 3 366 887 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | |
Profit Loss Account Reserve | 1 880 795 | 2 239 266 | 2 597 345 | 3 121 041 | 3 373 001 | | | | | |
Shareholder Funds | 1 890 795 | 2 249 266 | 2 607 345 | 3 131 041 | 3 383 001 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 10 000 | 16 000 | 18 000 | 20 000 |
Director Remuneration | | | | | | 181 859 | 215 263 | 71 757 | 6 865 | 728 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 1 314 | 769 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 | 1 | 1 | | |
Accrued Liabilities | | | | | | | 41 711 | 76 365 | 85 987 | 242 234 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 4 097 973 | 3 867 997 | 4 179 381 | 4 524 434 | 4 813 617 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | -23 227 | 64 393 | 50 818 |
Administrative Expenses | | | | | | 1 794 552 | 1 858 450 | 2 049 552 | 2 206 161 | 2 465 754 |
Amounts Owed By Group Undertakings | | | | | | | | 3 399 475 | 3 802 812 | 4 242 816 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | 24 |
Average Number Employees During Period | | | | | | 86 | 91 | 101 | 99 | 97 |
Bank Borrowings | | | | | | | 10 292 | 270 495 | 310 811 | 1 241 815 |
Bank Borrowings Overdrafts | | | | | | | 236 708 | 918 813 | 760 037 | 894 644 |
Corporation Tax Payable | | | | | | 13 524 | 82 982 | 83 776 | 69 795 | 43 029 |
Cost Sales | | | | | | 6 377 580 | 8 733 518 | 10 045 662 | 12 813 327 | 13 213 473 |
Creditors | | | | | | 395 645 | 496 704 | 918 813 | 760 037 | 894 644 |
Current Tax For Period | | | | | | 13 582 | 82 982 | 83 777 | 14 397 | 43 029 |
Depreciation Expense Property Plant Equipment | | | | | | 486 537 | 181 662 | 352 839 | 364 665 | 368 902 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 524 101 | 41 455 | 19 612 | 79 719 |
Disposals Property Plant Equipment | | | | | | | 923 715 | 41 455 | 19 611 | 79 719 |
Distribution Costs | | | | | | 454 271 | 140 381 | 103 563 | 99 171 | 53 594 |
Dividends Paid | | | | | | 19 231 | 7 692 | 90 000 | 72 541 | 88 356 |
Dividends Paid On Shares Interim | | | | | | 19 231 | 7 692 | 90 000 | 72 541 | 88 356 |
Finished Goods | | | | | | | 618 848 | 742 878 | 974 914 | 783 418 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 325 000 | 325 000 | 325 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 71 | 3 348 | -2 331 | -25 987 | 13 302 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -256 655 | 4 820 | 6 772 | 4 000 |
Gross Profit Loss | | | | | | 2 362 257 | 2 294 972 | 2 078 953 | 2 523 440 | 3 229 500 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 294 125 | 352 839 | 364 665 | 368 902 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 27 261 | 43 394 | 86 080 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 33 553 | 33 553 | 105 021 | 187 848 | 225 626 |
Interest Payable Similar Charges Finance Costs | | | | | | 33 553 | 33 553 | 132 282 | 231 242 | 311 706 |
Net Current Assets Liabilities | 762 536 | 721 287 | 813 954 | 1 117 312 | 1 112 020 | 2 515 631 | 3 216 925 | 4 059 787 | 4 067 270 | 4 334 368 |
Number Shares Issued Fully Paid | | | | | | | 10 000 | 10 000 | 10 000 | 10 000 |
Other Creditors | | | | | | 123 016 | 61 555 | 19 517 | 22 649 | 22 704 |
Other Deferred Tax Expense Credit | | | | | | 1 999 | -71 144 | -23 227 | 64 393 | 50 818 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 821 | 145 | 36 | | 632 |
Other Taxation Social Security Payable | | | | | | 52 501 | 68 132 | 58 036 | 118 186 | 63 306 |
Par Value Share | | 1 | 1 | | 1 | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 36 535 | 44 241 | 55 920 | 129 230 | 149 410 |
Prepayments | | | | | | 106 520 | 99 976 | 257 349 | 145 375 | 101 785 |
Profit Loss | | | | | | 66 121 | 40 496 | 300 444 | 49 715 | 299 372 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 81 702 | 52 334 | 360 994 | 128 505 | 393 219 |
Property Plant Equipment Gross Cost | | | | | | 6 684 291 | 5 815 740 | 5 893 588 | 6 113 949 | 6 532 475 |
Provisions | | | | | | 325 854 | 254 710 | 231 483 | 295 876 | 346 694 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 325 854 | 254 710 | 231 483 | 295 876 | 346 694 |
Raw Materials | | | | | | | 399 032 | 574 652 | 844 349 | 876 491 |
Restructuring Costs | | | | | | | 306 069 | -545 895 | -141 639 | 5 859 |
Social Security Costs | | | | | | 177 746 | 219 216 | 229 033 | 241 677 | 236 424 |
Staff Costs Employee Benefits Expense | | | | | | 2 397 761 | 2 736 461 | 3 035 591 | 2 953 009 | 3 031 333 |
Tax Expense Credit Applicable Tax Rate | | | | | | 15 523 | 9 943 | 68 589 | 24 416 | 92 485 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -4 757 | | 2 995 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 58 | 1 895 | 497 | | 14 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 15 581 | 11 838 | 60 550 | 78 790 | 93 847 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 55 164 | 119 303 | 239 972 | 498 245 |
Total Assets Less Current Liabilities | 2 479 677 | 2 822 704 | 2 992 890 | 3 335 605 | 4 478 907 | 5 101 949 | 5 164 668 | 5 773 994 | 5 656 785 | 6 053 226 |
Total Borrowings | | | | | | | 395 646 | 3 225 472 | 3 699 487 | 3 751 445 |
Trade Creditors Trade Payables | | | | | | 787 871 | 555 704 | 1 383 742 | 1 959 977 | 1 675 279 |
Trade Debtors Trade Receivables | | | | | | 1 629 807 | 1 629 617 | 2 597 600 | 2 973 156 | 2 608 791 |
Turnover Revenue | | | | | | 8 739 837 | 11 028 490 | 12 124 615 | 15 336 767 | 16 442 973 |
Wages Salaries | | | | | | 2 183 480 | 2 473 004 | 2 750 638 | 2 582 102 | 2 645 499 |
Work In Progress | | | | | | | 265 517 | 113 866 | 144 593 | 145 739 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -71 144 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 817 257 | | | | |
Comprehensive Income Expense | | | | | | 66 121 | 40 496 | | | |
Depreciation Amortisation Expense | | | | | | 486 537 | 294 124 | | | |
Dividends Paid Classified As Financing Activities | | | | | | -19 231 | -7 692 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 395 645 | 135 650 | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | -23 857 | -7 492 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -41 111 | 191 417 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -246 041 | 122 745 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -256 655 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -86 393 | -13 524 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -467 913 | 742 853 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 337 585 | 352 352 | | | |
Loans Owed By Related Parties | | | | | | 271 789 | 207 002 | 157 002 | | |
Merchandise | | | | | | 931 045 | 1 283 397 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | 198 610 | -103 659 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | 124 591 | -87 940 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | 144 712 | -551 254 | | | |
Net Cash Generated From Operations | | | | | | 24 766 | -598 331 | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | -1 821 | -145 | | | |
Operating Profit Loss | | | | | | 113 434 | 391 811 | | | |
Other Operating Income Format1 | | | | | | | 95 670 | 21 507 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -179 379 | -135 649 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -247 000 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -142 959 | | | |
Purchase Property Plant Equipment | | | | | | -126 412 | -55 164 | | | |
Total Operating Lease Payments | | | | | | 847 | 172 | | | |
Creditors Due After One Year | 424 382 | 407 738 | 200 595 | 26 786 | 798 333 | | | | | |
Creditors Due Within One Year | 995 036 | 1 085 761 | 983 443 | 833 640 | 1 492 687 | | | | | |
Current Asset Investments | 100 000 | | | | | | | | | |
Fixed Assets | 1 717 141 | 2 101 417 | 2 178 936 | 2 218 293 | 3 366 887 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 002 | 6 003 | 8 004 | 10 005 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 001 | 2 001 | 2 001 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 10 005 | 10 005 | 10 005 | 10 005 | | | | | | |
Number Shares Allotted | | 10 000 | 10 000 | | 10 000 | | | | | |
Provisions For Liabilities Charges | 164 500 | 165 700 | 184 950 | 177 778 | 297 573 | | | | | |
Secured Debts | | | | | 583 333 | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | |
Tangible Fixed Assets Additions | | 751 788 | 476 752 | 410 846 | 1 696 699 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 029 114 | 3 580 403 | 4 014 216 | 4 392 422 | 5 983 456 | | | | | |
Tangible Fixed Assets Depreciation | 1 317 976 | 1 482 988 | 1 837 281 | 2 174 129 | 2 616 569 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 325 513 | 380 731 | 367 288 | 465 104 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 160 501 | 26 438 | 30 440 | 22 664 | | | | | |
Tangible Fixed Assets Disposals | | 200 499 | 42 939 | 32 640 | 105 665 | | | | | |