Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 250 980 | 2 751 528 | 663 549 | 1 671 103 |
Current Assets | 9 486 021 | 8 095 656 | 7 266 421 | 9 820 851 |
Debtors | 6 977 351 | 4 604 639 | 4 954 689 | 6 481 232 |
Net Assets Liabilities | 4 130 988 | 4 493 166 | 4 117 880 | 4 544 014 |
Other Debtors | 131 652 | 87 660 | 103 911 | 140 482 |
Property Plant Equipment | 310 634 | 291 540 | 388 258 | 742 413 |
Total Inventories | 2 257 690 | 739 489 | 1 648 183 | 1 668 516 |
|
Other Financial Data |
Audit Fees Expenses | 18 500 | 14 000 | 7 590 | |
Accrued Liabilities Deferred Income | 746 659 | 813 966 | 963 682 | 1 781 347 |
Accumulated Amortisation Impairment Intangible Assets | 91 444 | 107 753 | 119 671 | 78 588 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 256 914 | 1 101 766 | 1 146 631 | 1 116 160 |
Additions Other Than Through Business Combinations Intangible Assets | | | 136 397 | 227 458 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 144 919 | 223 734 | 539 307 |
Administrative Expenses | 2 992 519 | 2 246 974 | 2 485 403 | 2 863 345 |
Amortisation Expense Intangible Assets | | 16 309 | 11 918 | 22 022 |
Amortisation Impairment Expense Intangible Assets | 24 486 | 16 309 | 11 918 | |
Amounts Owed By Group Undertakings | | | | 447 178 |
Amounts Recoverable On Contracts | 406 657 | 810 955 | 822 511 | 642 784 |
Average Number Employees During Period | 119 | 108 | 106 | 126 |
Cash Cash Equivalents Cash Flow Value | 250 980 | 2 751 528 | 663 549 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | -3 968 | |
Cash Receipts From Sales Interests In Associates | | -43 992 | | |
Corporation Tax Recoverable | 43 655 | 43 655 | 39 453 | 39 453 |
Cost Sales | 16 221 138 | 13 340 480 | 12 024 063 | 17 541 077 |
Creditors | 5 699 166 | 3 912 157 | 3 679 405 | 31 816 |
Current Tax For Period | | | -104 | |
Deferred Income | | | | 42 421 |
Deferred Tax Asset Debtors | | | 155 551 | 250 000 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -3 684 | -936 | -274 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -7 056 | -937 | -155 825 | -94 449 |
Depreciation Expense Property Plant Equipment | | | 127 016 | 164 009 |
Depreciation Impairment Expense Property Plant Equipment | 200 952 | 157 458 | 127 016 | |
Distribution Costs | 105 989 | 82 686 | 182 429 | 251 507 |
Dividends Paid | | 220 000 | 330 000 | 711 538 |
Dividends Paid Classified As Financing Activities | | -220 000 | -330 000 | |
Dividends Paid On Shares Final | | 220 000 | 330 000 | 711 538 |
Fixed Assets | 345 070 | 309 667 | 530 864 | 1 090 455 |
Further Item Tax Increase Decrease Component Adjusting Items | 722 | | -37 124 | -26 767 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 606 286 | 446 818 | 696 364 | 2 351 078 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 65 667 | 102 981 | 88 145 | 51 697 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -2 027 664 | 1 787 009 | 232 752 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 2 443 084 | -2 328 720 | 202 669 | |
Gain Loss In Cash Flows From Change In Inventories | 1 267 245 | -1 518 201 | 908 694 | |
Gain Loss On Disposals Property Plant Equipment | 5 002 | 4 481 | 6 824 | -21 143 |
Government Grant Income | | 142 949 | 12 188 | |
Gross Profit Loss | 3 433 705 | 2 767 928 | 2 454 394 | 4 147 470 |
Income Taxes Paid Refund Classified As Operating Activities | 63 214 | | 4 580 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 179 550 | -2 500 548 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 14 844 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 16 309 | 11 918 | 22 022 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 157 458 | 127 016 | 164 009 |
Intangible Assets | 34 436 | 18 127 | 142 606 | 348 042 |
Intangible Assets Gross Cost | 125 880 | 125 880 | 262 277 | 426 630 |
Interest Income On Bank Deposits | 2 616 | 24 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 2 616 | 24 | | |
Interest Received Classified As Investing Activities | -2 616 | -24 | -35 | |
Key Management Personnel Compensation Total | 715 780 | 733 018 | | |
Net Cash Flows From Used In Financing Activities | | 220 000 | | |
Net Cash Flows From Used In Investing Activities | 115 732 | 89 867 | | |
Net Cash Flows From Used In Operating Activities | 1 063 818 | -2 810 415 | 1 408 675 | |
Net Cash Generated From Operations | | -2 810 416 | 1 413 255 | |
Net Current Assets Liabilities | 3 786 855 | 4 183 499 | 3 587 016 | 3 485 375 |
Net Finance Income Costs | 2 616 | 24 | 35 | |
Operating Profit Loss | 335 197 | 581 217 | -201 250 | 1 043 223 |
Other Creditors | | 27 013 | 29 681 | 44 507 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 63 105 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 312 606 | 82 151 | 194 480 |
Other Disposals Intangible Assets | | | | 63 105 |
Other Disposals Property Plant Equipment | | 319 161 | 82 151 | 215 623 |
Other Interest Receivable Similar Income Finance Income | 2 616 | 24 | 35 | |
Other Operating Income Format1 | | 142 949 | 12 188 | 10 605 |
Other Taxation Social Security Payable | 204 882 | 404 643 | 163 952 | 534 239 |
Payments Received On Account | 1 051 687 | 761 982 | 427 586 | 1 915 524 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 224 164 | 167 363 | 116 149 | 138 761 |
Prepayments Accrued Income | 149 617 | 191 741 | 157 317 | 214 381 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | -43 992 | | |
Proceeds From Sales Property Plant Equipment | -9 333 | -11 036 | -6 824 | |
Profit Loss | 330 025 | 582 178 | -45 286 | 1 137 672 |
Profit Loss On Ordinary Activities Before Tax | 337 813 | 581 241 | -201 215 | 1 043 223 |
Property Plant Equipment Gross Cost | 1 567 548 | 1 393 306 | 1 534 889 | 1 858 573 |
Purchase Intangible Assets | -15 694 | | -136 397 | |
Purchase Property Plant Equipment | -111 987 | -144 919 | -223 734 | |
Raw Materials Consumables | 79 668 | 79 669 | 85 510 | 106 368 |
Research Development Expense Recognised In Profit Or Loss | 298 504 | 545 139 | 866 338 | 914 065 |
Social Security Costs | 666 589 | 493 926 | 180 558 | 437 061 |
Staff Costs Employee Benefits Expense | 7 249 742 | 5 524 187 | 5 816 513 | 6 830 939 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 937 | | | |
Tax Decrease From Utilisation Tax Losses | | 2 550 | | |
Tax Expense Credit Applicable Tax Rate | 64 184 | 110 436 | -38 231 | 198 212 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -73 730 | -134 650 | -271 759 | -298 426 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 23 098 | -26 133 | -90 769 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 008 | 3 665 | 17 653 | 9 433 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 318 470 | 208 317 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 7 788 | -937 | -155 929 | -94 449 |
Total Assets Less Current Liabilities | 4 131 925 | 4 493 166 | 4 117 880 | 4 575 830 |
Total Operating Lease Payments | | 232 700 | 332 551 | 391 263 |
Trade Creditors Trade Payables | 3 695 938 | 1 904 553 | 2 094 504 | 2 049 254 |
Trade Debtors Trade Receivables | 6 245 770 | 3 470 628 | 3 675 946 | 4 746 954 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -10 375 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | -10 375 |
Turnover Revenue | 19 654 843 | 16 108 408 | 14 478 457 | 21 688 547 |
Wages Salaries | 6 358 989 | 4 862 898 | 5 519 806 | 6 255 117 |
Work In Progress | 2 178 022 | 659 820 | 1 562 673 | 1 562 148 |
Company Contributions To Defined Benefit Plans Directors | 22 126 | 17 700 | 18 112 | 18 554 |
Director Remuneration | 615 995 | 637 510 | 497 071 | 621 535 |
Director Remuneration Benefits Including Payments To Third Parties | 638 121 | 655 210 | 515 183 | 640 089 |