Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 564 679 | 1 691 353 | 1 376 230 | 2 402 267 | 4 229 817 | 3 355 782 |
Current Assets | 12 367 333 | 13 821 935 | 14 857 538 | 12 644 210 | 13 721 419 | 16 812 504 |
Debtors | 2 226 960 | 2 346 439 | 4 060 538 | 3 343 430 | 1 813 537 | 3 960 246 |
Net Assets Liabilities | 9 908 507 | 10 440 351 | 10 854 716 | 11 268 233 | 12 729 496 | 14 520 120 |
Other Debtors | 1 104 174 | 1 263 398 | 2 574 482 | 2 570 251 | 1 130 396 | 3 278 908 |
Property Plant Equipment | 5 727 898 | 5 545 146 | 5 340 578 | 5 077 575 | 4 828 998 | 4 605 423 |
Total Inventories | 9 575 694 | 9 784 143 | 9 420 770 | 6 898 513 | 7 678 065 | |
|
Other Financial Data |
Audit Fees Expenses | 10 400 | 10 750 | 11 100 | 11 500 | 11 730 | 12 085 |
Other Non-audit Services Fees | 6 753 | 7 775 | 7 484 | 7 849 | 8 056 | 8 549 |
Accrued Liabilities Deferred Income | 246 639 | 985 943 | 251 920 | 292 104 | 327 884 | 348 331 |
Accumulated Depreciation Impairment Property Plant Equipment | 597 109 | 873 453 | 1 164 063 | 1 427 132 | 1 651 477 | 1 926 504 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 93 592 | 86 042 | 26 615 | 35 120 | 51 452 |
Administrative Expenses | 3 644 433 | 4 113 041 | 4 249 803 | 3 634 064 | 3 717 442 | 4 168 153 |
Amounts Owed By Associates Joint Ventures Participating Interests | 36 314 | 44 446 | 62 699 | | | |
Amounts Owed To Group Undertakings | 862 355 | 54 416 | | | | |
Average Number Employees During Period | 80 | 79 | 78 | 75 | 63 | 62 |
Cash Cash Equivalents Cash Flow Value | 564 679 | 1 691 353 | 1 376 230 | 2 402 267 | 4 229 817 | 3 355 782 |
Corporation Tax Payable | | 129 753 | 79 147 | 93 026 | 387 010 | 271 410 |
Corporation Tax Recoverable | 25 197 | | | | | |
Cost Sales | 45 700 635 | 51 869 620 | 48 808 669 | 36 312 552 | 42 214 526 | 46 809 649 |
Creditors | 8 148 707 | 8 884 756 | 9 279 930 | 6 384 387 | 5 737 882 | 6 817 416 |
Current Tax For Period | 75 489 | 156 942 | 123 373 | 141 477 | 387 029 | 452 107 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -5 686 | | 14 546 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 28 483 | 3 957 | 21 496 | 5 695 | 13 874 | -2 648 |
Depreciation Expense Property Plant Equipment | 123 317 | 276 344 | 290 610 | 289 618 | 283 268 | |
Depreciation Impairment Expense Property Plant Equipment | | 276 344 | 290 610 | 289 618 | 283 268 | 275 027 |
Finished Goods Goods For Resale | 247 717 | 129 656 | 206 461 | 79 798 | 109 193 | 304 041 |
Further Item Creditors Component Total Creditors | 1 344 762 | 616 998 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -5 187 | 28 242 | -16 468 | | -1 312 | -2 985 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 25 106 | 19 106 | 16 106 | 34 041 | 28 253 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -850 412 | 2 869 999 | 820 159 | -1 204 264 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 714 099 | -717 108 | -1 529 893 | 2 146 709 |
Gain Loss In Cash Flows From Change In Inventories | | | -363 373 | -2 522 257 | 779 552 | 1 818 411 |
Gain Loss On Disposals Property Plant Equipment | 22 | | | | -429 | |
Government Grant Income | | | | 380 810 | 49 808 | |
Gross Profit Loss | 4 146 129 | 4 814 927 | 4 845 602 | 3 719 271 | 5 370 860 | |
Income From Related Parties | | 3 344 089 | 3 319 659 | 3 898 214 | 4 731 146 | 6 329 739 |
Income Taxes Paid Refund Classified As Operating Activities | -334 174 | -1 992 | -157 511 | -127 598 | -93 045 | -567 707 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 126 674 | 315 123 | -1 026 037 | -1 827 550 | 874 035 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 7 252 | | -16 468 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 276 344 | 290 610 | 289 618 | 283 268 | 275 027 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 6 135 | | | | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 58 871 | 71 729 | | | | |
Interest Income From Group Undertakings Participating Interests | | | 824 | 664 | 449 | 354 |
Interest Income On Bank Deposits | 90 | 3 981 | 2 358 | 2 191 | 273 | 8 072 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 3 981 | 3 182 | 2 855 | 722 | 8 426 |
Interest Payable Similar Charges Finance Costs | 68 239 | 75 236 | 118 241 | 108 590 | 64 262 | 99 939 |
Interest Received Classified As Investing Activities | -58 492 | -44 032 | -65 208 | -75 930 | -45 048 | -42 279 |
Key Management Personnel Compensation Total | | | | 29 623 | | |
Net Cash Flows From Used In Financing Activities | | -202 547 | 404 632 | 39 423 | 120 330 | 9 130 |
Net Cash Flows From Used In Investing Activities | | 49 560 | 20 834 | -49 315 | -9 928 | 9 173 |
Net Cash Flows From Used In Operating Activities | | -973 687 | -110 343 | -1 016 145 | -1 937 952 | 855 732 |
Net Cash Generated From Operations | -3 616 461 | -1 050 915 | -386 095 | -1 252 333 | -2 095 259 | 188 086 |
Net Current Assets Liabilities | 4 218 626 | 4 937 179 | 5 577 608 | 6 259 823 | 7 983 537 | 9 995 088 |
Net Finance Income Costs | 58 492 | 44 032 | 65 208 | 75 930 | 45 048 | 42 279 |
Net Interest Paid Received Classified As Operating Activities | -68 239 | -75 236 | -118 241 | -108 590 | -64 262 | -99 939 |
Operating Profit Loss | 526 645 | 723 947 | 595 799 | 593 349 | 1 881 380 | |
Other Creditors | 65 563 | 150 756 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 26 549 | 58 923 | |
Other Disposals Property Plant Equipment | | | | 26 549 | 59 352 | |
Other Interest Income | | 40 051 | 62 026 | 73 075 | 44 326 | 33 853 |
Other Interest Receivable Similar Income Finance Income | 58 492 | 44 032 | 65 208 | 75 930 | 45 048 | 42 279 |
Other Operating Income Format1 | 24 949 | 22 061 | | 508 142 | 227 962 | |
Other Remaining Borrowings | 431 282 | 633 829 | 229 197 | 189 774 | 69 444 | 60 314 |
Other Taxation Social Security Payable | 64 278 | 63 022 | 55 371 | 256 072 | 262 605 | 210 334 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 26 475 | 35 106 | 45 423 | 36 269 | 41 908 | 46 227 |
Prepayments Accrued Income | 136 767 | 127 671 | 515 171 | 256 699 | 248 274 | 210 974 |
Proceeds From Sales Property Plant Equipment | -499 | | | | | |
Profit Loss | 405 674 | 531 844 | 414 365 | 413 517 | 1 461 263 | 1 790 624 |
Profit Loss On Ordinary Activities Before Tax | 516 898 | 692 743 | 542 766 | 560 689 | 1 862 166 | 2 240 083 |
Property Plant Equipment Gross Cost | 6 325 007 | 6 418 599 | 6 504 641 | 6 504 707 | 6 480 475 | 6 531 927 |
Provisions For Liabilities Balance Sheet Subtotal | 38 017 | 41 974 | 63 470 | | | |
Purchase Property Plant Equipment | -2 747 032 | -93 592 | -86 042 | -26 615 | -35 120 | -51 452 |
Raw Materials Consumables | 7 983 215 | 9 037 489 | 8 336 342 | 5 842 711 | 6 979 116 | |
Repayments Borrowings Classified As Financing Activities | -64 276 | 202 547 | -404 632 | -39 423 | -120 330 | -9 130 |
Social Security Costs | 182 906 | 200 294 | 200 874 | 152 293 | 181 166 | |
Staff Costs Employee Benefits Expense | 2 125 034 | 2 290 206 | 2 254 751 | 2 062 609 | 2 089 638 | 2 383 294 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 38 017 | 41 974 | 63 470 | 69 165 | 83 039 | 80 391 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 23 | 30 |
Tax Expense Credit Applicable Tax Rate | | 131 621 | 103 126 | 106 531 | 353 812 | 425 616 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -466 | -818 | 7 466 | 19 930 | -636 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -466 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 452 | 1 502 | 2 213 | 33 175 | 28 496 | 27 494 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 111 224 | 160 899 | 128 401 | 147 172 | 400 903 | 449 459 |
Total Assets Less Current Liabilities | 9 946 524 | 10 482 325 | 10 918 186 | 11 337 398 | 12 812 535 | 14 600 511 |
Total Borrowings | 431 282 | 633 829 | 229 197 | 189 774 | 69 444 | 60 314 |
Total Current Tax Expense Credit | 82 741 | 156 942 | 106 905 | 141 477 | | |
Total Operating Lease Payments | 40 000 | 34 800 | 42 800 | 37 500 | 42 200 | |
Trade Creditors Trade Payables | 5 133 828 | 6 250 039 | 7 723 765 | 4 463 024 | 3 907 542 | 4 066 494 |
Trade Debtors Trade Receivables | 924 508 | 910 924 | 908 186 | 516 480 | 434 867 | 470 364 |
Transfers To From Retained Earnings Increase Decrease In Equity | | -15 135 | -15 135 | -15 135 | -15 135 | -15 135 |
Turnover Revenue | 49 846 764 | 57 959 920 | 53 654 271 | 40 031 823 | 47 585 386 | |
Wages Salaries | 1 915 653 | 2 054 806 | 2 008 454 | 1 874 047 | 1 866 564 | 2 124 964 |
Work In Progress | | 616 998 | 877 967 | 976 004 | 589 756 | |
Director Remuneration | | | | 26 044 | 30 550 | 22 200 |