Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 601 578 | 28 419 423 | 38 716 114 | 39 620 567 | 48 847 634 | 46 997 821 |
Current Assets | 5 426 676 | 46 244 570 | 78 961 261 | 57 344 948 | 69 507 034 | 71 435 923 |
Debtors | 4 825 098 | 17 825 147 | 40 245 147 | 17 724 381 | 20 659 400 | 24 438 102 |
Net Assets Liabilities | | 19 357 357 | 29 745 688 | 43 998 726 | 43 548 773 | 49 452 487 |
Other Debtors | | | | 7 941 | 878 105 | 4 745 810 |
Property Plant Equipment | | 273 813 | 327 208 | 976 976 | 5 608 981 | 2 666 201 |
Total Inventories | | | | 2 134 052 | 1 442 386 | 2 535 665 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 1 774 031 | 400 000 | 1 534 392 |
Accumulated Amortisation Impairment Intangible Assets | | | | 1 102 938 | 1 223 813 | 1 344 695 |
Accumulated Depreciation Impairment Property Plant Equipment | | 38 877 | 103 534 | 283 184 | 670 738 | 1 467 435 |
Acquired Through Business Combinations Property Plant Equipment | | | | | -600 000 | -3 616 732 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 312 690 | 221 183 | 1 047 625 | 5 019 559 | 166 722 |
Administrative Expenses | | | | 3 700 346 | 9 888 486 | 10 444 682 |
Amortisation Expense Intangible Assets | | | | 120 801 | 120 875 | 120 882 |
Amounts Owed To Group Undertakings | | | 58 571 855 | 27 034 139 | 45 583 468 | 38 856 673 |
Average Number Employees During Period | | 146 | 155 | | | |
Called Up Share Capital Not Paid | | | | 402 | 402 | 402 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 273 813 | 327 208 | 3 874 244 | 3 561 000 | 87 461 |
Cash Cash Equivalents | | | 46 949 987 | 53 668 963 | 76 193 086 | 81 706 292 |
Comprehensive Income Expense | | | | 16 408 510 | -9 846 500 | 9 344 735 |
Corporation Tax Payable | | 2 735 | 2 735 | 4 506 | 4 506 | 2 385 719 |
Corporation Tax Recoverable | | | | 197 782 | 196 185 | 240 551 |
Cost Sales | | | | 33 117 454 | 52 119 356 | 44 212 630 |
Creditors | 250 424 | 604 394 | 280 926 | 27 395 765 | 47 600 960 | 43 394 894 |
Current Tax For Period | | | | 4 272 088 | -929 868 | 2 821 627 |
Deferred Tax Asset Debtors | | | | | | 1 249 272 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 35 185 | 63 350 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -133 779 | 8 883 | -742 019 |
Depreciation Expense Property Plant Equipment | | | | 8 238 739 | 7 156 992 | 6 034 355 |
Distribution Costs | | | | | 78 847 | 199 655 |
Dividends Paid Classified As Financing Activities | -1 663 919 | -3 000 000 | -1 103 000 | -709 928 | | |
Equity Securities Held | | 2 553 500 | 4 643 100 | 7 041 336 | 7 041 336 | 6 526 195 |
Finance Lease Liabilities Present Value Total | | 604 394 | 280 926 | 24 146 | 612 | 22 040 |
Finance Lease Payments Owing Minimum Gross | | 389 757 | 379 958 | 1 958 470 | 7 342 | 100 438 |
Finished Goods Goods For Resale | | | | 112 032 | 693 730 | 652 595 |
Fixed Assets | 2 188 195 | 6 090 775 | 10 089 228 | 14 073 689 | 21 643 311 | 21 411 458 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -143 419 | -136 544 |
Gain Loss On Disposals Property Plant Equipment | | | | -35 311 | -1 540 767 | 212 238 |
Government Grant Income | | | | | 231 202 | 253 327 |
Impairment Loss Reversal On Investments | | | | | | 1 269 600 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 1 246 844 | 793 991 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -80 094 | | -24 165 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 120 875 | 120 882 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 38 877 | 79 697 | 206 202 | 387 554 | 1 024 749 |
Intangible Assets | | | | 3 597 883 | 3 477 008 | 3 356 126 |
Intangible Assets Gross Cost | | | | 4 700 821 | 4 700 821 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 38 687 | 1 | 1 303 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 193 207 | 243 847 | 89 772 |
Interest Income On Bank Deposits | | | | 184 279 | 58 709 | |
Interest Paid Classified As Operating Activities | | | | -372 332 | -296 090 | -91 075 |
Interest Payable Similar Charges Finance Costs | | | | 1 920 332 | 1 844 090 | 1 639 075 |
Interest Received Classified As Investing Activities | | | | -184 279 | -58 709 | -8 372 |
Investment Property | 388 194 | 1 463 461 | 3 318 919 | 4 255 376 | 6 344 451 | 9 918 961 |
Investments | 1 800 001 | 4 353 501 | 6 443 101 | 8 841 337 | 9 689 879 | 8 826 296 |
Investments Fixed Assets | 1 800 001 | 4 353 501 | 6 443 101 | 8 841 337 | 9 689 879 | 8 826 296 |
Investments In Subsidiaries | 1 800 001 | 1 800 001 | 1 800 001 | 1 800 001 | 2 648 543 | 2 300 101 |
Issue Equity Instruments | 1 | | | | | |
Net Current Assets Liabilities | 5 176 252 | 13 870 976 | 19 937 386 | 29 949 183 | | |
Net Finance Income Costs | | | | 184 279 | 58 709 | 8 372 |
Other Creditors | 250 424 | 31 981 102 | 58 617 764 | 552 785 | 1 764 897 | 1 411 068 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 15 040 | 26 552 | 19 501 017 | 228 052 |
Other Disposals Property Plant Equipment | | | 103 131 | 218 207 | 23 667 928 | 2 312 805 |
Other Interest Receivable Similar Income Finance Income | | | | 184 279 | 58 709 | 8 372 |
Other Provisions Balance Sheet Subtotal | | | | 48 769 142 | 64 129 242 | 71 446 834 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 163 576 | 314 318 | 493 080 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | 188 950 | 497 773 | 527 317 |
Profit Loss | 9 028 365 | 14 992 910 | 11 491 331 | 14 962 966 | -449 953 | 5 903 714 |
Property Plant Equipment Gross Cost | | 312 690 | 430 742 | 1 260 160 | 6 279 719 | 4 133 636 |
Raw Materials Consumables | | | | 2 022 020 | 748 656 | 1 883 070 |
Social Security Costs | | | | 657 716 | 971 432 | 1 167 357 |
Staff Costs Employee Benefits Expense | | | | 6 735 892 | 11 657 004 | 13 936 790 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 299 071 | 343 139 | 913 742 |
Tax Decrease From Utilisation Tax Losses | | | | | -21 953 | 156 819 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 7 773 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -36 054 | 948 728 | -79 141 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | -203 179 | 19 356 | 346 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 1 553 | 159 255 | 2 647 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | 381 611 | 120 052 | 217 360 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 4 058 215 | -885 800 | 2 118 793 |
Total Assets Less Current Liabilities | 7 364 447 | 19 961 751 | 30 026 614 | 44 022 872 | | |
Total Current Tax Expense Credit | | | | 4 191 994 | -929 868 | 2 797 462 |
Total Deferred Tax Expense Credit | | | | -133 779 | 44 068 | -678 669 |
Trade Creditors Trade Payables | | | | 941 725 | 240 747 | 75 737 |
Trade Debtors Trade Receivables | | | | 10 639 322 | 5 787 378 | 10 774 081 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | 835 028 |
Turnover Revenue | | | | 58 975 573 | 52 883 011 | 68 861 623 |
Unwinding Discount On Provisions Expense | | | | 1 548 000 | 1 548 000 | 1 548 000 |
Wages Salaries | | | | 5 914 600 | 10 371 254 | 12 276 353 |