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 | 22 | 20 305 | 218 709 | 125 526 | 209 863 |
Current Assets | 5 465 380 | 5 518 933 | 7 305 221 | 7 626 462 | 8 478 805 |
Debtors | 4 148 111 | 4 230 134 | 4 581 150 | 3 879 644 | 3 987 184 |
Net Assets Liabilities | 2 268 083 | 2 487 726 | 3 222 415 | 3 322 166 | 3 946 731 |
Other Debtors | 218 111 | | 178 307 | 276 018 | 732 |
Property Plant Equipment | 291 244 | 261 034 | 255 476 | 689 059 | 876 641 |
Total Inventories | 1 317 247 | 1 268 494 | 2 505 362 | 3 621 292 | 4 281 758 |
|
Other Financial Data |
Audit Fees Expenses | 17 633 | 17 679 | 26 276 | 19 064 | 13 080 |
Accrued Liabilities Deferred Income | 49 458 | 57 671 | 132 421 | 127 782 | 140 473 |
Accumulated Depreciation Impairment Property Plant Equipment | 557 790 | 724 283 | 867 201 | 1 075 327 | 1 384 899 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 151 298 | 137 360 | 700 942 | 520 479 |
Administrative Expenses | 2 618 027 | 2 753 651 | 2 802 574 | 3 207 114 | 3 468 677 |
Amounts Owed By Group Undertakings | 822 942 | 1 419 699 | 1 373 517 | | |
Amounts Owed To Group Undertakings | | | | 39 141 | 18 260 |
Average Number Employees During Period | | 47 | 44 | 49 | 49 |
Bank Borrowings Overdrafts | 17 353 | | | | |
Banking Arrangements Classified As Cash Cash Equivalents | -17 353 | | | | |
Bank Overdrafts | 17 353 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 105 899 | 46 863 | 21 903 | 531 419 | 439 576 |
Cash Cash Equivalents Cash Flow Value | -17 331 | 20 305 | 218 709 | 125 526 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 169 836 | |
Cash Receipts From Sales Interests In Associates | | -218 111 | | | |
Corporation Tax Payable | 220 375 | 251 585 | 239 493 | 517 764 | 550 286 |
Cost Sales | 12 400 700 | 12 725 717 | 11 156 762 | 14 398 643 | 16 769 719 |
Creditors | 122 805 | 29 108 | 3 982 197 | 331 485 | 348 230 |
Current Tax For Period | 220 375 | 251 585 | 379 820 | 505 459 | 550 286 |
Deferred Income | 6 290 | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 420 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -14 497 | -4 824 | -2 383 | 130 576 | -5 045 |
Depreciation Expense Property Plant Equipment | 106 959 | 141 405 | 28 380 | 106 290 | |
Depreciation Impairment Expense Property Plant Equipment | 220 820 | 181 508 | 142 918 | 243 370 | |
Dividends Paid | 660 000 | 750 000 | 1 801 000 | 2 262 000 | 1 950 000 |
Dividends Paid Classified As Financing Activities | -660 000 | -750 000 | -1 801 000 | -2 262 000 | |
Dividends Paid On Shares Interim | 660 000 | 750 000 | 1 801 000 | 2 262 000 | 1 950 000 |
Finance Lease Liabilities Present Value Total | 116 515 | 29 108 | 39 888 | 331 485 | 348 230 |
Finance Lease Payments Owing Minimum Gross | 235 357 | 104 807 | 39 888 | 468 716 | 532 492 |
Finished Goods Goods For Resale | 1 317 247 | 1 268 494 | 2 505 362 | 3 621 292 | 4 281 758 |
Further Item Interest Expense Component Total Interest Expense | | 19 346 | 7 468 | 13 880 | 22 064 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 218 111 | -218 111 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 768 | | 322 | -2 950 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 281 467 | 1 100 280 | 869 860 | 641 933 | 420 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -10 679 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -126 123 | 118 493 | -1 050 435 | 257 602 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -375 938 | 300 134 | 351 016 | -871 342 | |
Gain Loss In Cash Flows From Change In Deferred Income | 6 105 | 6 290 | | | |
Gain Loss In Cash Flows From Change In Inventories | 308 568 | -48 753 | 1 236 868 | 1 115 930 | |
Gain Loss On Disposals Property Plant Equipment | -2 487 | 5 500 | | 5 306 | -703 |
Government Grant Income | 6 105 | 6 290 | 166 417 | 28 577 | |
Gross Profit Loss | 3 648 975 | 3 994 181 | 5 421 703 | 6 142 322 | 6 614 339 |
Income Taxes Paid Refund Classified As Operating Activities | -127 245 | -220 938 | -250 891 | -227 510 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -236 471 | -37 636 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -108 256 | -563 | -694 | 322 | -2 950 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 181 508 | 142 918 | 243 370 | 328 862 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 734 | 10 507 | 5 973 | 1 797 | 6 742 |
Interest Payable Similar Charges Finance Costs | 36 946 | 29 853 | 13 441 | 15 677 | 28 806 |
Key Management Personnel Compensation Total | 277 909 | 308 937 | 414 990 | 317 469 | |
Net Cash Flows From Used In Financing Activities | 801 929 | 880 550 | | | |
Net Cash Flows From Used In Investing Activities | 245 157 | -72 313 | | | |
Net Cash Flows From Used In Operating Activities | -1 283 557 | -845 873 | -2 201 683 | -2 581 472 | |
Net Cash Generated From Operations | -1 447 748 | -1 096 664 | -2 466 015 | -2 824 659 | |
Net Current Assets Liabilities | 2 337 936 | 2 539 268 | 3 323 024 | 3 526 253 | 3 974 936 |
Net Interest Paid Received Classified As Operating Activities | -36 946 | -29 853 | -13 441 | -15 677 | |
Operating Profit Loss | 1 037 053 | 1 246 820 | 2 785 546 | 3 013 785 | 3 145 662 |
Other Creditors | 850 779 | 762 380 | 651 426 | 1 028 862 | 1 015 856 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 15 015 | | 35 244 | 19 290 |
Other Disposals Property Plant Equipment | | 15 015 | | 59 233 | 23 325 |
Other Operating Income Format1 | 6 105 | 6 290 | 166 417 | 78 577 | |
Other Provisions Balance Sheet Subtotal | | 244 564 | 319 564 | 394 564 | 394 564 |
Other Taxation Social Security Payable | 201 075 | 258 267 | 666 198 | 468 706 | 563 573 |
Payments Finance Lease Liabilities Classified As Financing Activities | -141 929 | -130 550 | -64 919 | -186 977 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 195 583 | 227 473 | 325 778 | 241 038 | 194 184 |
Prepayments Accrued Income | 72 397 | 73 637 | 76 739 | 86 500 | 93 537 |
Proceeds From Sales Property Plant Equipment | -31 500 | -5 500 | | -29 295 | |
Profit Loss | 902 485 | 969 643 | 2 535 689 | 2 361 751 | 2 574 565 |
Profit Loss On Ordinary Activities Before Tax | 1 000 107 | 1 216 967 | 2 772 105 | 2 998 108 | 3 116 856 |
Property Plant Equipment Gross Cost | 849 034 | 985 317 | 1 122 677 | 1 764 386 | 2 261 540 |
Provisions For Liabilities Balance Sheet Subtotal | 238 292 | 283 468 | | | |
Purchase Property Plant Equipment | -58 546 | -151 298 | -137 360 | -85 137 | |
Social Security Costs | 95 868 | 105 653 | 105 182 | 129 018 | 149 393 |
Staff Costs Employee Benefits Expense | 1 325 112 | 1 528 347 | 1 603 741 | 1 750 430 | 1 798 844 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 43 728 | 38 904 | 36 521 | 167 097 | 162 052 |
Tax Expense Credit Applicable Tax Rate | | | 526 700 | 569 641 | 592 203 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -155 415 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -140 327 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 768 | -2 959 | 41 826 | -65 613 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 438 | 14 895 | 9 111 | 24 568 | 18 651 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 97 622 | 247 324 | 236 416 | 636 357 | 542 291 |
Total Assets Less Current Liabilities | 2 629 180 | 2 800 302 | 3 578 500 | 4 215 312 | 4 851 577 |
Total Current Tax Expense Credit | 112 119 | 252 148 | 238 799 | 505 781 | 547 336 |
Total Increase Decrease In Provisions | | -50 000 | -75 000 | -75 000 | |
Total Operating Lease Payments | 255 176 | 262 954 | 291 240 | 321 461 | 347 904 |
Trade Creditors Trade Payables | 1 669 562 | 1 574 063 | 2 252 771 | 1 780 723 | 2 031 159 |
Trade Debtors Trade Receivables | 3 034 661 | 2 736 798 | 2 952 587 | 3 517 126 | 3 892 915 |
Turnover Revenue | 16 049 675 | 16 719 898 | 16 578 465 | 20 540 965 | 23 384 058 |
Wages Salaries | 1 033 661 | 1 195 221 | 1 172 781 | 1 380 374 | 1 455 267 |
Company Contributions To Defined Benefit Plans Directors | 176 179 | 197 877 | 292 530 | 201 580 | 154 592 |
Director Remuneration | | 111 060 | 122 460 | 115 889 | 160 810 |
Director Remuneration Benefits Including Payments To Third Parties | 277 909 | 308 937 | 414 990 | 317 469 | 315 402 |