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 | 687 738 | 533 430 | 287 492 | 465 919 | 429 426 |
Current Assets | 7 081 872 | 8 034 195 | 6 654 688 | 6 967 684 | 8 668 578 |
Debtors | 3 408 757 | 3 701 580 | 3 475 389 | 3 780 810 | 4 471 529 |
Net Assets Liabilities | 9 698 890 | 9 806 885 | 9 714 906 | 9 703 157 | 9 920 949 |
Other Debtors | 345 | 246 | 2 000 | 566 | 548 |
Property Plant Equipment | 9 281 299 | 8 977 027 | 8 169 983 | 7 195 275 | 6 556 727 |
Total Inventories | 2 985 377 | 3 799 185 | 2 891 807 | 2 720 955 | 3 767 623 |
|
Other Financial Data |
Audit Fees Expenses | 26 250 | 27 225 | 29 500 | 28 250 | 34 000 |
Company Contributions To Money Purchase Plans Directors | 6 000 | 8 400 | 8 700 | 9 000 | 9 000 |
Director Remuneration | 108 537 | 111 473 | 81 051 | 111 873 | 100 186 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities | 113 711 | 103 538 | 80 756 | 103 964 | 141 150 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 13 607 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 578 424 | 6 708 292 | 7 568 052 | 8 306 324 | 9 001 268 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -47 811 | | | |
Administrative Expenses | 3 906 890 | 4 088 324 | 3 687 053 | 4 044 033 | 4 289 563 |
Amortisation Expense Intangible Assets | | | | | 13 607 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 87 | 90 | 88 | 89 | 91 |
Bank Borrowings | 4 084 070 | 3 824 647 | 278 308 | 283 441 | 269 225 |
Bank Borrowings Overdrafts | 3 824 656 | 3 558 389 | 3 274 779 | 2 991 222 | 2 731 521 |
Bank Overdrafts | 355 299 | 1 543 011 | 290 993 | | 1 222 357 |
Cash Cash Equivalents Cash Flow Value | 332 439 | -1 009 581 | -3 501 | 465 919 | -792 931 |
Cash Receipts From Government Grants | | | | | 8 107 |
Comprehensive Income Expense | 386 040 | 107 995 | -91 979 | -11 749 | 217 792 |
Corporation Tax Payable | 95 275 | 24 649 | 83 555 | 18 133 | |
Corporation Tax Recoverable | | | | | 124 646 |
Cost Sales | 13 317 745 | 13 328 764 | 9 316 161 | 11 290 022 | 11 598 210 |
Creditors | 4 470 735 | 3 933 801 | 3 373 396 | 2 991 222 | 2 731 521 |
Current Tax For Period | 95 275 | 113 719 | 83 458 | 83 133 | 111 657 |
Deferred Tax Asset Debtors | | | 35 343 | 93 548 | 108 034 |
Depreciation Amortisation Expense | 1 117 137 | 1 130 058 | 1 125 046 | 1 020 922 | 716 660 |
Depreciation Expense Property Plant Equipment | 1 117 137 | 1 130 057 | 1 125 046 | 1 020 922 | 694 944 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 189 | 265 286 | 282 650 | |
Disposals Property Plant Equipment | | 407 | 265 286 | 282 650 | |
Distribution Costs | 379 870 | 370 386 | 298 476 | 378 124 | 446 126 |
Finance Lease Liabilities Present Value Total | 646 079 | 375 412 | 276 795 | 98 617 | |
Finished Goods | 2 879 153 | 3 706 967 | 2 773 701 | 2 643 767 | 3 716 108 |
Fixed Assets | | | | 7 195 275 | 6 706 414 |
Further Operating Expense Item Component Total Operating Expenses | -140 162 | 1 601 | -15 457 | 7 140 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 94 557 | 136 435 | 124 101 | 129 128 | 84 446 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 19 148 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 443 896 | -5 121 | -336 205 | 261 671 | 162 551 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 730 043 | -292 823 | 261 534 | -247 216 | -551 587 |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 260 | | 1 000 | 25 680 | |
Gain Loss On Disposals Property Plant Equipment | -1 260 | | 1 000 | 25 680 | |
Gross Profit Loss | 4 877 572 | 4 738 591 | 3 355 168 | 4 297 853 | 5 145 375 |
Income Taxes Paid Refund Classified As Operating Activities | 173 915 | -145 276 | -24 552 | -70 879 | -254 813 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -33 633 | -1 342 020 | 1 006 080 | 469 420 | -1 258 850 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 7 735 | 377 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 420 055 | 813 808 | -907 378 | -170 852 | 1 046 668 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 13 607 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 130 057 | 1 125 046 | 1 020 922 | 694 944 |
Intangible Assets | | | | | 149 687 |
Intangible Assets Gross Cost | | | | | 163 294 |
Interest Expense On Bank Loans Similar Borrowings | 106 702 | 104 085 | 86 415 | 77 712 | 94 961 |
Interest Expense On Bank Overdrafts | 19 707 | 23 823 | 9 884 | 2 632 | 16 977 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 23 352 | 17 701 | 11 709 | 5 581 | 489 |
Interest Paid Classified As Operating Activities | -126 409 | -127 908 | -96 299 | -80 344 | -111 938 |
Interest Payable Similar Charges Finance Costs | 149 761 | 145 609 | 108 008 | 85 925 | 112 427 |
Net Cash Flows From Used In Financing Activities | 513 956 | 524 099 | 542 227 | 555 219 | 388 750 |
Net Cash Flows From Used In Investing Activities | 119 132 | 825 223 | 317 002 | 17 489 | 209 716 |
Net Cash Flows From Used In Operating Activities | -599 455 | -7 302 | -1 865 309 | -1 042 128 | 660 384 |
Net Cash Generated From Operations | -575 301 | -298 187 | -1 997 869 | -1 198 932 | 293 144 |
Net Current Assets Liabilities | 4 959 165 | 4 786 687 | 4 918 319 | 5 499 104 | 5 946 056 |
Net Interest Received Paid Classified As Investing Activities | -642 | -562 | | -3 045 | -9 974 |
Number Shares Issued Fully Paid | | 100 000 | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | 590 812 | 279 881 | 41 116 | 18 383 | 417 793 |
Other Deferred Tax Expense Credit | 9 939 | -47 811 | -58 371 | -58 205 | -14 486 |
Other Interest Receivable Similar Income Finance Income | 642 | 562 | | 3 045 | 9 974 |
Other Operating Income Format1 | | | 671 477 | 142 687 | 8 107 |
Other Taxation Social Security Payable | 559 152 | 555 886 | 352 499 | 629 491 | 697 922 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -258 815 | -264 675 | -270 667 | -276 795 | -114 030 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 116 551 | 123 007 | 115 520 | 121 473 | 121 723 |
Prepayments | 216 759 | 254 386 | 286 459 | 242 001 | 178 326 |
Proceeds From Sales Property Plant Equipment | -21 | -218 | -1 000 | -25 680 | |
Profit Loss | 386 040 | 107 995 | -91 979 | -11 749 | 217 792 |
Profit Loss On Ordinary Activities Before Tax | 441 693 | 134 834 | -66 892 | -64 497 | 315 340 |
Property Plant Equipment Gross Cost | 14 859 723 | 15 685 319 | 15 738 035 | 15 501 599 | 15 557 995 |
Provisions | 70 839 | 23 028 | -35 343 | -93 548 | -108 034 |
Provisions For Liabilities Balance Sheet Subtotal | 70 839 | 23 028 | | | |
Purchase Intangible Assets | | | | | -163 294 |
Purchase Property Plant Equipment | -119 795 | -826 003 | -318 002 | -46 214 | -56 396 |
Repayments Borrowings Classified As Financing Activities | -255 141 | -259 424 | -271 560 | -278 424 | -274 720 |
Social Security Costs | 357 626 | 360 036 | 322 324 | 362 829 | 395 704 |
Staff Costs Employee Benefits Expense | 3 677 744 | 3 832 324 | 3 329 772 | 3 708 616 | 3 889 460 |
Tax Expense Credit Applicable Tax Rate | 83 922 | 25 618 | -12 709 | -12 254 | 59 915 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 69 826 | 82 884 | 93 295 | 92 028 | 46 438 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 954 | 5 217 | 2 872 | 3 359 | 5 244 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 55 653 | 26 839 | 25 087 | -52 748 | 97 548 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 163 294 |
Total Additions Including From Business Combinations Property Plant Equipment | | 826 003 | 318 002 | 46 214 | 56 396 |
Total Assets Less Current Liabilities | 14 240 464 | 13 763 714 | 13 088 302 | 12 694 379 | 12 652 470 |
Total Borrowings | 5 350 123 | 6 013 737 | 569 301 | 283 441 | 1 491 582 |
Total Current Tax Expense Credit | 45 714 | 74 650 | 83 458 | 5 457 | 112 034 |
Total Operating Lease Payments | 15 903 | 17 896 | 17 801 | 20 058 | 37 478 |
Trade Creditors Trade Payables | 424 179 | 481 040 | 371 390 | 334 722 | 391 868 |
Trade Debtors Trade Receivables | 3 151 356 | 3 383 769 | 2 526 882 | 2 802 683 | 3 608 112 |
Turnover Revenue | 18 195 317 | 18 067 355 | 12 671 329 | 15 587 875 | 16 743 585 |
Wages Salaries | 3 203 567 | 3 349 281 | 2 891 928 | 3 224 314 | 3 372 033 |
Work In Progress | 106 224 | 92 218 | 118 106 | 77 188 | 51 515 |