Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 349 579 | 4 147 066 | 2 682 150 | 4 146 267 | 7 524 084 |
Current Assets | 12 207 431 | 13 654 349 | 11 881 483 | 13 443 047 | 16 719 944 |
Debtors | 6 202 138 | 6 452 157 | 6 093 933 | 5 740 003 | 5 833 426 |
Net Assets Liabilities | 9 073 948 | 10 738 033 | 7 111 781 | 7 950 857 | 9 077 923 |
Other Debtors | 282 364 | 627 117 | 448 454 | 375 677 | 379 284 |
Property Plant Equipment | 3 746 287 | 4 995 580 | 4 776 325 | 4 639 541 | 4 331 510 |
Total Inventories | 2 655 714 | 3 055 126 | 3 105 400 | 3 556 777 | 3 362 434 |
|
Other Financial Data |
Dividend Recommended By Directors | | | 5 000 000 | | |
Accrued Liabilities Deferred Income | 1 023 568 | 1 024 728 | 794 345 | 1 575 110 | 2 358 210 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 937 465 | 6 269 767 | 6 128 409 | 6 428 953 | 7 024 378 |
Additional Provisions Increase From New Provisions Recognised | | 401 896 | 8 402 | | -32 247 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -99 735 | |
Administrative Expenses | 1 737 673 | 1 434 802 | 1 892 572 | 2 148 206 | 1 769 230 |
Amounts Owed By Group Undertakings | 2 852 276 | 2 844 017 | 2 571 369 | 2 265 726 | 1 971 369 |
Amounts Owed To Group Undertakings | | | 84 523 | 84 523 | 84 523 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Assumed Percentage Employees Opting For Early Retirement | 2 | 2 | 2 | 2 | 2 |
Assumed Rate Increase In Retirement Healthcare Costs | 3 | 3 | 3 | 3 | 3 |
Assumed Rate Increase Pensionable Salaries | 3 | 3 | 3 | 3 | 3 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 2 | 2 | 2 | 2 | 2 |
Average Number Employees During Period | 94 | 99 | 102 | 117 | 120 |
Comprehensive Income Expense | 1 602 200 | 1 664 085 | 1 373 748 | 839 076 | 1 127 066 |
Corporation Tax Payable | 333 555 | | 293 214 | 328 105 | 591 186 |
Corporation Tax Recoverable | | 109 370 | | | |
Cost Sales | 23 131 332 | 24 992 037 | 28 567 869 | 26 521 840 | 30 199 469 |
Creditors | 169 680 | 930 744 | 655 931 | 388 288 | 120 595 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | 66 296 | 86 300 | 9 038 | 697 753 | 7 698 |
Current Service Cost Defined Benefit Plan | -3 415 | -3 311 | -2 889 | | |
Current Tax For Period | 313 167 | 42 200 | 285 378 | 328 105 | 263 081 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -129 415 | -700 687 | -491 552 | -48 776 | |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | -24 357 | -144 754 | -83 229 | -746 389 | 544 923 |
Deferred Tax Liabilities | -8 934 | -8 934 | -7 434 | -7 229 | -9 493 |
Depreciation Expense Property Plant Equipment | 290 259 | 316 769 | 357 069 | 279 181 | 574 063 |
Discount Rate Used Defined Benefit Plan | 3 | 2 | 1 | 2 | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 506 667 | | |
Disposals Property Plant Equipment | | | 812 000 | | |
Distribution Costs | 1 150 081 | 1 205 436 | 1 435 188 | 1 384 239 | 1 565 664 |
Dividend Per Share Final | | | 1 | | |
Dividends Paid | | | 5 000 000 | | |
Dividends Paid On Shares Final | | | 5 000 000 | | |
Fair Value Assets Defined Benefit Plan | 1 415 235 | 803 394 | 799 042 | 1 124 759 | 895 615 |
Finance Lease Liabilities Present Value Total | 169 680 | 930 744 | 267 743 | 267 643 | 267 593 |
Finished Goods | 1 404 131 | 1 656 287 | 1 354 026 | 1 738 052 | 1 316 998 |
Fixed Assets | 3 781 007 | 5 030 300 | 4 811 045 | 4 674 261 | 4 366 230 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -66 296 | -86 300 | 9 038 | -697 753 | -7 698 |
Further Item Interest Expense Component Total Interest Expense | 7 711 | 11 075 | 4 782 | -601 | 11 804 |
Further Operating Expense Item Component Total Operating Expenses | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 24 021 | 186 | -41 760 | 55 156 | 12 439 |
Gain Loss On Disposals Property Plant Equipment | | | -293 333 | | |
Gross Profit Loss | 4 931 224 | 4 592 294 | 5 064 731 | 5 114 998 | 4 951 360 |
Increase Decrease In Assets Defined Benefit Plan From Remeasurement | -41 939 | 58 454 | 92 267 | 48 636 | -552 621 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -113 585 | | -117 703 | |
Increase Decrease In Property Plant Equipment | | 474 773 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 332 302 | 365 309 | 300 544 | 595 425 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | 189 800 | | 379 600 | 315 549 | 303 606 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 39 980 | 35 713 | 17 226 | 9 707 | 25 245 |
Interest Income On Bank Deposits | 9 315 | 7 898 | 13 286 | 1 081 | 74 |
Interest Payable Similar Charges Finance Costs | 7 711 | 19 707 | 18 834 | 8 643 | 17 178 |
Investments Fixed Assets | 34 720 | 34 720 | 34 720 | 34 720 | 34 720 |
Investments In Group Undertakings | 34 720 | 34 720 | 34 720 | 34 720 | 34 720 |
Liabilities Defined Benefit Plan Present Value | 1 565 144 | 1 030 197 | 714 922 | 1 349 737 | 885 261 |
Merchandise | 1 168 102 | 1 275 370 | 1 593 317 | 1 726 293 | 1 895 485 |
Net Current Assets Liabilities | 5 899 666 | 7 554 312 | 3 569 981 | 4 487 561 | 5 565 949 |
Number Shares Issued Fully Paid | | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 |
Operating Profit Loss | 2 043 470 | 1 952 056 | 1 736 971 | 1 582 553 | 1 616 466 |
Other Comprehensive Income Expense Net Tax | -66 296 | -86 300 | 9 038 | -697 753 | -7 698 |
Other Creditors | 756 335 | 406 680 | 562 501 | 280 151 | 120 196 |
Other Deferred Tax Expense Credit | 63 411 | 383 859 | 81 335 | -172 240 | 201 517 |
Other Interest Receivable Similar Income Finance Income | 9 315 | 7 898 | 13 286 | 1 081 | 74 |
Other Taxation Social Security Payable | 112 544 | 97 396 | 102 378 | 133 292 | 192 111 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 91 974 | 103 237 | 85 650 |
Prepayments Accrued Income | 179 128 | 271 553 | 258 655 | 314 909 | 227 839 |
Profit Loss | 1 668 496 | 1 750 385 | 1 364 710 | 1 536 829 | 1 134 764 |
Profit Loss On Ordinary Activities Before Tax | 2 045 074 | 1 940 247 | 1 731 423 | 1 574 991 | 1 599 362 |
Property Plant Equipment Gross Cost | 9 683 752 | 11 265 347 | 10 904 734 | 11 068 494 | 11 355 888 |
Provisions | 287 136 | 689 032 | 697 434 | 597 699 | 744 015 |
Provisions For Liabilities Balance Sheet Subtotal | 287 136 | 689 032 | 697 434 | 597 699 | 744 015 |
Retirement Benefit Obligations Surplus | 149 909 | 226 803 | -84 120 | 224 978 | -10 354 |
Return On Assets Benefit Plan | 6 255 | 88 846 | 107 600 | 61 673 | 529 670 |
Social Security Costs | 309 487 | 335 805 | 389 157 | 499 814 | 455 276 |
Staff Costs Employee Benefits Expense | 3 320 244 | 3 649 622 | 4 089 960 | 5 050 944 | 4 642 845 |
Tax Expense Credit Applicable Tax Rate | 388 564 | 368 647 | 328 970 | 299 248 | 303 879 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 395 | | -1 459 | -9 075 | -16 381 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 679 | -742 | 1 422 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 376 578 | 189 862 | 366 713 | 38 162 | 464 598 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 581 595 | 451 387 | 163 760 | 287 394 |
Total Assets Less Current Liabilities | 9 680 673 | 12 584 612 | 8 381 026 | 9 161 822 | 9 932 179 |
Total Current Tax Expense Credit | 313 167 | -193 997 | 285 378 | 210 402 | 263 081 |
Total Operating Lease Payments | 531 133 | 136 301 | 187 515 | 537 125 | 500 069 |
Trade Creditors Trade Payables | 4 039 343 | 4 307 025 | 5 111 364 | 4 109 077 | 3 930 153 |
Trade Debtors Trade Receivables | 2 888 370 | 2 600 100 | 2 815 455 | 2 783 691 | 3 254 934 |
Turnover Revenue | 28 062 556 | 29 584 331 | 33 632 600 | 31 636 838 | 35 150 829 |
Wages Salaries | 3 010 757 | 3 313 817 | 3 700 803 | 4 447 893 | 4 101 919 |
Work In Progress | 83 481 | 123 469 | 158 057 | 92 432 | 149 951 |