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 | 1 934 707 | 2 570 945 | 1 987 205 | 3 107 115 | 1 875 203 | 548 281 |
Current Assets | 17 420 914 | 19 251 940 | 17 954 049 | 16 508 671 | 16 114 750 | 17 670 295 |
Debtors | 3 091 513 | 3 258 859 | 3 625 313 | 3 191 078 | 4 943 177 | 5 754 879 |
Net Assets Liabilities | | | 2 323 096 | 2 938 568 | 4 360 673 | 5 968 125 |
Other Debtors | 18 949 | 22 579 | 27 959 | 78 778 | 3 853 892 | 3 914 322 |
Property Plant Equipment | 2 051 368 | 2 001 324 | 1 966 688 | 1 918 488 | 7 821 503 | 8 154 403 |
Total Inventories | 12 394 694 | 13 422 136 | 12 341 531 | 10 210 478 | 9 296 370 | |
|
Other Financial Data |
Audit Fees Expenses | 13 600 | 14 008 | 14 425 | 14 500 | 14 950 | 15 400 |
Other Non-audit Services Fees | 8 257 | 9 018 | 8 510 | 8 895 | 9 660 | 10 222 |
Accrued Liabilities Deferred Income | 304 159 | 1 096 454 | 290 414 | 380 491 | 300 133 | 565 522 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 745 212 | 524 578 | 644 105 | 749 428 | 820 814 | 960 037 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 95 979 | 84 891 | 68 888 | 6 025 017 | 486 681 |
Administrative Expenses | 5 190 423 | 5 489 603 | 5 378 822 | 4 549 659 | 4 668 741 | 5 350 261 |
Amounts Owed By Associates Joint Ventures Participating Interests | | 62 365 | | | | |
Amounts Owed To Group Undertakings | 3 925 964 | 3 194 343 | 3 718 043 | 3 695 886 | 6 252 870 | 6 665 130 |
Average Number Employees During Period | 110 | 116 | 110 | 95 | 84 | 88 |
Cash Cash Equivalents Cash Flow Value | 1 934 707 | 2 570 945 | 1 987 205 | 3 107 115 | 1 875 203 | 548 281 |
Corporation Tax Payable | 44 919 | 42 736 | | 120 221 | 305 541 | 197 928 |
Cost Sales | 73 681 776 | 62 448 548 | 59 206 549 | 47 895 992 | 52 705 440 | 56 707 310 |
Creditors | 16 637 450 | 18 283 458 | 17 597 641 | 15 486 442 | 4 100 000 | 4 014 583 |
Current Tax For Period | 119 290 | 42 736 | | 120 221 | 368 902 | 534 207 |
Deferred Tax Asset Debtors | 10 927 | 14 473 | 3 286 | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -6 797 | | | | -59 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -15 290 | -3 546 | 11 187 | 5 435 | 324 | -2 068 |
Depreciation Expense Property Plant Equipment | 151 413 | 146 023 | 119 527 | 117 088 | 121 387 | |
Depreciation Impairment Expense Property Plant Equipment | | 146 023 | 119 527 | 117 088 | 121 387 | 153 476 |
Dividends Paid | 165 000 | | 626 761 | | 150 000 | 620 000 |
Dividends Paid Classified As Financing Activities | -165 000 | | -626 761 | | -150 000 | -620 000 |
Dividends Paid On Shares Final | | | | | 150 000 | 620 000 |
Dividends Paid On Shares Interim | | | 626 761 | | | |
Finished Goods Goods For Resale | 403 276 | 317 965 | 387 854 | 186 787 | 149 151 | 445 128 |
Further Item Creditors Component Total Creditors | 2 173 785 | 1 306 794 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 1 519 | 8 067 | 7 383 | | -1 012 | -4 332 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 12 608 | 14 034 | 13 740 | 18 098 | 16 100 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 356 082 | 1 591 072 | 414 902 | -500 661 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 377 641 | -430 949 | 1 752 099 | 811 702 |
Gain Loss In Cash Flows From Change In Inventories | | | -1 080 605 | -2 131 053 | -914 108 | 2 070 765 |
Gain Loss On Disposals Property Plant Equipment | | | | 180 | 4 486 | |
Government Grant Income | | | | 500 995 | 116 936 | |
Gross Profit Loss | 5 669 906 | 5 659 864 | 5 339 830 | 4 783 313 | 6 294 249 | |
Impairment Loss Property Plant Equipment | | | | | | -38 400 |
Income From Related Parties | | 5 003 728 | 5 579 826 | 6 146 842 | 7 872 439 | 8 781 117 |
Income Taxes Paid Refund Classified As Operating Activities | -225 557 | -15 265 | -42 736 | | -183 584 | -641 818 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -636 238 | 583 740 | -1 119 910 | 1 231 912 | 1 326 922 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 6 560 | -29 654 | | | 2 | -2 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 146 023 | 119 527 | 117 088 | 121 387 | 115 076 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | 38 400 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 079 | 946 | | | 1 385 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 127 902 | 134 898 | | | | |
Interest Income On Bank Deposits | | | 1 932 | 2 010 | 197 | 2 579 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 1 932 | 2 010 | 197 | 2 579 |
Interest Payable Similar Charges Finance Costs | 192 378 | 203 395 | 267 637 | 230 573 | 166 419 | 370 768 |
Interest Received Classified As Investing Activities | | -414 | -1 932 | -2 010 | -492 | -2 720 |
Key Management Personnel Compensation Total | | | | 21 723 | | |
Net Cash Flows From Used In Financing Activities | | -83 664 | 913 760 | 640 348 | -4 166 247 | 729 987 |
Net Cash Flows From Used In Investing Activities | | 95 565 | 82 959 | 66 698 | 6 019 424 | 483 128 |
Net Cash Flows From Used In Operating Activities | | -648 139 | -412 979 | -1 826 956 | -621 265 | 113 807 |
Net Cash Generated From Operations | -4 551 096 | -866 799 | -723 352 | -2 057 529 | -971 268 | -898 779 |
Net Current Assets Liabilities | 783 464 | 968 482 | 356 408 | 1 022 229 | 641 643 | 1 828 710 |
Net Finance Income Costs | | 414 | 1 932 | 2 010 | 492 | 2 720 |
Net Interest Paid Received Classified As Operating Activities | -192 378 | -203 395 | -267 637 | -230 573 | -166 419 | -370 768 |
Operating Profit Loss | 704 446 | 347 491 | 256 943 | 969 691 | 2 107 260 | |
Other Creditors | 31 467 | 36 038 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 366 657 | | 11 765 | 50 001 | 14 253 |
Other Disposals Property Plant Equipment | | 1 366 657 | | 11 765 | 50 616 | 14 558 |
Other Interest Expense | | | | | | 158 357 |
Other Interest Income | | 414 | | | 295 | 141 |
Other Interest Receivable Similar Income Finance Income | | 414 | 1 932 | 2 010 | 492 | 2 720 |
Other Operating Income Format1 | 224 963 | 177 230 | 295 935 | 736 037 | 481 752 | 360 661 |
Other Remaining Borrowings | 1 790 599 | 1 874 263 | 1 587 264 | 946 916 | 4 100 000 | 4 014 583 |
Other Taxation Social Security Payable | 499 929 | 102 509 | 461 543 | 693 418 | 361 844 | 226 271 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 028 | 42 019 | 57 668 | 44 641 | 49 746 | 54 833 |
Prepayments Accrued Income | 579 749 | 791 906 | 1 095 679 | 881 212 | 248 267 | 445 725 |
Proceeds From Sales Property Plant Equipment | -33 384 | | | -180 | -5 101 | -833 |
Profit Loss | 401 508 | 134 974 | -19 949 | 615 472 | 1 572 105 | 2 227 452 |
Profit Loss On Ordinary Activities Before Tax | 512 068 | 144 510 | -8 762 | 741 128 | 1 941 333 | 2 759 589 |
Property Plant Equipment Gross Cost | 3 796 580 | 2 525 902 | 2 610 793 | 2 667 916 | 8 642 317 | 9 114 440 |
Purchase Property Plant Equipment | -50 267 | -95 979 | -84 891 | -68 888 | -6 025 017 | -486 681 |
Raw Materials Consumables | 9 817 633 | 11 797 377 | 10 901 666 | 7 127 065 | 7 621 979 | |
Repayments Borrowings Classified As Financing Activities | -3 148 427 | 83 664 | -286 999 | -640 348 | | |
Social Security Costs | 304 654 | 301 064 | 291 289 | 217 023 | 248 046 | |
Staff Costs Employee Benefits Expense | 3 375 241 | 3 440 300 | 3 292 154 | 2 984 921 | 2 854 354 | 3 274 730 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 2 149 | 2 473 | 405 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -86 | | | |
Tax Expense Credit Applicable Tax Rate | | 27 457 | -1 665 | 140 814 | 368 853 | 524 322 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 4 589 | -31 760 | -23 126 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | 417 | -1 316 | -386 | 593 | -496 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 417 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 226 | 3 249 | 2 110 | 16 988 | 23 977 | 12 645 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 110 560 | 9 536 | 11 187 | 125 656 | 369 228 | 532 137 |
Total Assets Less Current Liabilities | 2 834 832 | 2 969 806 | 2 323 096 | 2 940 717 | 8 463 146 | 9 983 113 |
Total Borrowings | 1 790 599 | 1 874 263 | 1 587 264 | 946 916 | 5 263 163 | 5 153 176 |
Total Current Tax Expense Credit | 125 850 | 13 082 | | 120 221 | 368 904 | 534 205 |
Total Operating Lease Payments | 135 680 | 139 165 | 146 524 | 148 511 | 151 040 | |
Trade Creditors Trade Payables | 7 866 628 | 10 630 321 | 10 466 575 | 6 709 759 | 5 403 085 | 5 638 721 |
Trade Debtors Trade Receivables | 2 481 888 | 2 367 536 | 2 498 389 | 2 231 088 | 841 018 | 1 394 832 |
Transfers To From Retained Earnings Increase Decrease In Equity | | -1 576 | -1 576 | -1 576 | -1 576 | -1 576 |
Turnover Revenue | 79 351 682 | 70 469 116 | 64 546 379 | 52 679 305 | 58 999 689 | |
Wages Salaries | 3 040 559 | 3 097 217 | 2 943 197 | 2 723 257 | 2 556 562 | 2 915 024 |
Work In Progress | | 1 306 794 | 1 052 011 | 2 896 626 | 1 525 240 | |
Director Remuneration | | | | 19 099 | 30 550 | 27 750 |