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 | | | | 133 382 | 133 382 |
Current Assets | | | | 866 102 | 866 102 |
Debtors | 396 736 | 366 657 | 731 657 | 732 720 | 732 720 |
Net Assets Liabilities | | | | 1 139 970 | 703 592 |
Total Inventories | | | 17 427 161 | 22 845 885 | |
|
Other Financial Data |
Fees To Auditors Free-text Comment | | | | 74 185 | 101 953 |
Accrued Liabilities Deferred Income | | | 361 067 | 958 278 | 860 614 |
Accumulated Amortisation Impairment Intangible Assets | | | 7 773 | 474 767 | 984 708 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 631 161 | 690 879 | 949 407 |
Acquired Through Business Combinations Intangible Assets | | | | 85 214 | |
Acquired Through Business Combinations Property Plant Equipment | | | | 181 750 | |
Acquisition Subsidiaries Increase Decrease In Equity | | | | 9 222 395 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 172 874 | 479 168 |
Administrative Expenses | | | 6 270 951 | 14 518 021 | 15 426 782 |
Amounts Owed By Group Undertakings | | 366 657 | 731 657 | | |
Amounts Owed By Related Parties | 396 736 | | | | |
Amounts Owed To Group Undertakings | 100 | 365 100 | 1 332 737 | 100 | 100 |
Average Number Employees During Period | | | 114 | 105 | 133 |
Bank Borrowings Overdrafts | | | 4 008 283 | 3 634 568 | 824 644 |
Bank Overdrafts | | | 4 008 283 | 3 634 568 | 824 644 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 13 824 |
Cash Cash Equivalents | | -2 306 166 | -1 105 129 | 6 076 790 | 2 414 689 |
Comprehensive Income Expense | | | 3 502 272 | 1 013 304 | 436 378 |
Corporation Tax Payable | 30 079 | | 52 218 | 427 815 | 204 093 |
Corporation Tax Recoverable | | | 64 629 | 784 254 | 15 657 |
Cost Sales | | | 45 158 208 | 66 830 917 | 88 279 897 |
Creditors | 395 179 | 365 100 | 100 | 11 836 695 | 12 273 073 |
Current Tax For Period | | | 865 655 | 361 033 | 667 219 |
Deferred Tax Asset Debtors | | | 3 495 | 3 257 | 5 539 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 15 221 | 285 451 | -9 935 |
Defined Contribution Pensions Policy | | | | 179 215 | 213 054 |
Dividend Income | | | | 170 | 238 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -12 025 | |
Dividends Received Classified As Investing Activities | | | | -170 | -238 |
Final Dividends Paid | | | | 12 025 | |
Finance Lease Liabilities Present Value Total | | | | | 17 136 |
Finance Lease Payments Owing Minimum Gross | | | | | 17 136 |
Finished Goods Goods For Resale | | | 17 149 813 | 22 743 843 | 24 804 807 |
Fixed Assets | 750 119 | | | 7 942 147 | 7 873 156 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | 14 042 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 1 352 | 74 030 | 1 737 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | 3 729 | -113 707 | -17 502 |
Gain Loss On Disposals Intangible Assets | | | -115 | | |
Gain Loss On Disposals Property Plant Equipment | | | 800 | 6 641 | |
Government Grant Income | | | 12 067 | 3 422 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -665 175 | -123 687 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | | -3 661 058 | 834 649 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | 3 731 | -113 707 | -17 528 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 8 438 | -38 440 |
Increase Decrease In Equity From Share Capital Changes Dividend Payments Related Items | | | | | 8 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 474 767 | 509 941 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 84 119 | 308 806 |
Intangible Assets | | | 11 652 | 85 214 | 7 685 |
Intangible Assets Gross Cost | | | 19 425 | 85 214 | 5 665 307 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 80 596 | 98 034 | |
Interest Income On Bank Deposits | | | 9 | 12 448 | 29 747 |
Interest Paid Classified As Operating Activities | | | | -401 896 | -801 801 |
Interest Paid To Group Undertakings | | | | 303 766 | 570 043 |
Interest Payable Similar Charges Finance Costs | | | 80 596 | 291 595 | 801 801 |
Interest Received Classified As Investing Activities | | | -9 | -12 448 | -29 747 |
Investment Property | | | | | |
Investments Fixed Assets | 750 119 | 750 119 | 750 119 | 12 110 563 | 12 110 563 |
Investments In Subsidiaries | | 750 119 | 750 119 | 12 110 563 | 12 110 563 |
Loans From Group Undertakings Participating Interests | | | | 11 836 595 | 12 271 481 |
Loans To Group Undertakings | | | | | 92 160 |
Loss Gain From Write-downs Reversals Inventories | | | 660 | | |
Net Cash Flows From Used In Financing Activities | | | | -11 526 570 | 865 747 |
Net Cash Flows From Used In Investing Activities | | | | 10 177 623 | 1 351 501 |
Net Cash Flows From Used In Operating Activities | | | | 2 312 111 | 1 382 599 |
Net Cash Generated From Operations | | | | 3 379 182 | 2 308 087 |
Net Cash Inflow Outflow From Change In Finance Leases Classified As Investing Activities | | | | | 17 136 |
Net Current Assets Liabilities | 1 557 | 1 557 | 731 557 | -10 970 593 | -11 406 971 |
Net Finance Income Costs | | | 9 | 12 618 | 29 985 |
Net Interest Paid Received Classified As Operating Activities | | | -80 596 | -401 896 | |
Other Comprehensive Income Expense Before Tax | | | | 341 706 | 2 165 038 |
Other Creditors | 365 000 | | 14 428 | | 50 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 24 401 | 50 278 |
Other Disposals Property Plant Equipment | | | | 26 928 | 94 148 |
Other Interest Receivable Similar Income Finance Income | | | | 12 618 | 29 985 |
Other Remaining Borrowings | | | | 11 836 595 | 10 953 712 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 3 634 568 | 824 644 |
Payments To Redeem Own Shares | | | | -298 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 131 114 | 179 215 | 213 054 |
Percentage Class Share Held In Subsidiary | | | | 100 | |
Prepayments Accrued Income | | | 301 462 | 432 817 | 139 638 |
Proceeds From Sales Intangible Assets | | | | 8 244 | 85 214 |
Proceeds From Sales Non-current Assets Or Disposal Groups Held For Sale | | | | 23 307 | 39 236 |
Profit Loss | | | 3 498 543 | -341 706 | 2 182 540 |
Profit Loss Attributable To Owners Parent | | | | 16 121 759 | 18 286 797 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 781 933 | 2 815 426 |
Property Plant Equipment Gross Cost | | | 835 558 | 1 163 254 | 1 619 476 |
Provisions | | | | 362 299 | 328 905 |
Purchase Property Plant Equipment | | | | 999 397 | 1 413 776 |
Raw Materials Consumables | | | 99 632 | 102 042 | |
Social Security Costs | | | 360 080 | 338 847 | |
Staff Costs Employee Benefits Expense | | | 3 794 011 | 4 811 813 | 6 870 553 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 21 853 | 362 299 | 328 905 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 111 158 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 47 434 | 75 888 | 69 478 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | 43 076 | 101 826 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 880 876 | 654 922 | 632 886 |
Total Assets Less Current Liabilities | 751 676 | 751 676 | 1 481 676 | 1 139 970 | 703 592 |
Total Borrowings | | | 4 008 283 | 15 471 163 | 11 778 356 |
Total Current Tax Expense Credit | | | 865 655 | 369 471 | 628 779 |
Total Deferred Tax Expense Credit | | | | 285 451 | 4 107 |
Trade Creditors Trade Payables | | | 7 087 927 | 9 455 694 | 15 297 710 |
Trade Debtors Trade Receivables | | | 9 360 274 | 12 444 974 | 19 115 945 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | 85 214 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -71 202 |
Turnover Revenue | | | 55 874 663 | 83 515 307 | |
Wages Salaries | | | 3 302 817 | 4 293 751 | 6 022 963 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 699 556 | 700 650 |