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 | 594 363 | 996 686 | 628 256 | 1 656 972 | 1 400 159 | 1 208 295 |
Current Assets | 6 788 267 | 7 000 714 | 6 766 566 | 6 916 777 | 8 647 101 | 10 041 080 |
Debtors | 3 215 011 | 2 880 609 | 2 752 735 | 2 651 653 | 3 167 402 | 3 588 196 |
Net Assets Liabilities | 2 328 303 | 2 443 078 | 2 588 613 | 9 319 339 | 11 016 795 | 9 695 356 |
Other Debtors | | 12 957 | 10 709 | | 4 900 | |
Property Plant Equipment | 1 435 357 | 1 355 981 | 846 576 | 803 802 | 748 499 | 664 755 |
Total Inventories | 2 978 893 | 3 123 419 | 3 385 575 | 2 608 152 | 4 079 540 | 5 244 589 |
|
Other Financial Data |
Audit Fees Expenses | 24 150 | 16 500 | | | | |
Company Contributions To Money Purchase Plans Directors | 5 905 | 6 276 | 6 818 | 6 999 | 7 023 | 7 168 |
Director Remuneration | 71 106 | 75 796 | 74 252 | 73 158 | 70 031 | 77 417 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | 65 769 | 114 845 | 105 101 | 82 701 | 109 172 | 134 273 |
Accumulated Amortisation Impairment Intangible Assets | 333 875 | 333 875 | 333 875 | 333 875 | 333 875 | |
Accumulated Depreciation Impairment Property Plant Equipment | 462 593 | 554 422 | 646 516 | 735 708 | 829 266 | 932 632 |
Administrative Expenses | 1 819 604 | 2 054 778 | 1 540 492 | 1 563 897 | 1 608 683 | 1 847 991 |
Amounts Owed To Group Undertakings | 7 444 136 | 8 054 360 | 7 649 093 | 243 646 | 1 584 913 | 2 923 015 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Assumed Rate Increase Pensionable Salaries | 3 | 3 | 2 | 2 | 3 | 3 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 3 | 3 | 3 | 3 | 3 | 3 |
Average Number Employees During Period | 32 | 32 | 31 | 31 | 29 | 28 |
Comprehensive Income Expense | 1 759 296 | 114 775 | 145 535 | -456 561 | 1 697 456 | -1 321 439 |
Cost Sales | 9 980 888 | 10 154 229 | 8 837 823 | 7 327 534 | 9 085 962 | 11 806 471 |
Creditors | 8 123 321 | 8 700 617 | 8 233 529 | 1 291 240 | 2 648 805 | 3 761 479 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | 1 524 000 | 490 000 | 22 000 | 707 000 | 1 036 000 | 1 639 000 |
Current Service Cost Defined Benefit Plan | -37 000 | -39 000 | -25 000 | -27 000 | -37 000 | -36 000 |
Debt Securities Held In Defined Benefit Plan Fair Value | 7 655 000 | 11 842 000 | 12 871 000 | 13 894 000 | 19 610 000 | 5 108 000 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -410 000 | -441 000 | -414 000 | -652 000 | -588 000 | -602 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | 332 000 | 1 145 000 | -1 286 000 | -2 197 000 | 637 000 | 4 942 000 |
Deficit Surplus In Defined Benefit Plan | -2 228 000 | -2 787 000 | -3 209 000 | -2 890 000 | -4 270 000 | -2 751 000 |
Defined Benefit Liabilities From Plans That Are Wholly Or Partly Funded Present Value | 14 409 000 | 13 524 000 | 14 801 000 | 16 668 000 | 15 698 000 | 10 472 000 |
Depreciation Expense Property Plant Equipment | 86 508 | 91 829 | 92 144 | 89 192 | 94 623 | 103 368 |
Discount Rate Used Defined Benefit Plan | 3 | 3 | 2 | 1 | 2 | 5 |
Distribution Costs | 486 355 | 514 499 | 487 459 | 436 830 | 613 255 | 653 530 |
Equity Securities Held In Defined Benefit Plan Fair Value | 6 517 000 | 3 313 000 | 3 978 000 | 4 472 000 | | 7 147 000 |
Expense Income From Defined Benefit Plan Settlements Curtailments | 162 000 | 152 000 | 114 000 | 152 000 | 159 000 | 172 000 |
Fair Value Assets Defined Benefit Plan | 16 637 000 | 16 311 000 | 18 010 000 | 19 558 000 | 19 968 000 | 13 223 000 |
Fair Value Assets In Defined Benefit Plans Less Present Value Funded Obligations | 16 637 000 | 16 311 000 | 18 010 000 | 19 558 000 | 19 968 000 | 13 223 000 |
Finished Goods | 2 954 663 | 3 088 856 | 3 353 752 | 2 583 622 | 4 061 575 | 5 197 677 |
Fixed Assets | 1 435 357 | 1 355 981 | 846 576 | 803 802 | 748 499 | 664 755 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 1 477 000 | 490 000 | -22 000 | -707 000 | 1 036 000 | -1 639 000 |
Further Item Interest Expense Component Total Interest Expense | 117 634 | 150 320 | 158 183 | 28 690 | 1 500 | 22 842 |
Further Operating Expense Item Component Total Operating Expenses | | 300 000 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 150 158 | 117 257 | 101 604 | 141 541 | 120 133 | 115 567 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -19 290 | -17 281 | -21 952 | -2 140 | -27 878 | -50 374 |
Gain Loss On Disposals Property Plant Equipment | 750 | | 25 460 | | | |
Gross Profit Loss | 2 689 889 | 2 284 372 | 2 270 669 | 2 048 385 | 2 741 746 | 2 739 149 |
Income Tax Expense Credit On Components Other Comprehensive Income | 280 630 | 93 100 | -4 180 | -134 330 | 196 840 | -311 410 |
Increase Decrease In Assets Defined Benefit Plan From Remeasurement | 1 145 000 | -655 000 | 1 264 000 | 1 490 000 | 399 000 | -6 581 000 |
Increase Decrease In Liabilities Defined Benefit Plan From Past Service Cost Gains Losses Arising From Settlements | | 300 000 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 91 829 | 92 144 | 89 192 | 94 623 | 103 368 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 | 250 000 |
Increase In Assets Defined Benefit Plan From Contributions By Participants | 7 000 | 7 000 | 7 000 | 5 000 | 5 000 | 5 000 |
Increase In Liabilities Defined Benefit Plan From Contributions By Participants | 7 000 | 7 000 | 7 000 | 5 000 | 5 000 | 5 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 363 000 | 355 000 | 373 000 | 290 000 | 213 000 | 277 000 |
Intangible Assets Gross Cost | 333 875 | 333 875 | 333 875 | 333 875 | 333 875 | |
Interest Payable Similar Charges Finance Costs | 117 634 | 150 320 | 158 183 | 28 690 | 1 500 | 22 842 |
Liabilities Defined Benefit Plan Present Value | 14 409 000 | 13 524 000 | 14 801 000 | 16 668 000 | 15 698 000 | 10 472 000 |
Net Current Assets Liabilities | -1 335 054 | -1 699 903 | -1 466 963 | 5 625 537 | 5 998 296 | 6 279 601 |
Number Shares Issued Fully Paid | | 608 940 201 | 608 940 201 | 608 940 201 | 608 940 201 | 608 940 201 |
Operating Profit Loss | 383 930 | -284 905 | 242 718 | 206 539 | 622 956 | 262 403 |
Other Comprehensive Income Expense Net Tax | 1 196 370 | 396 900 | -17 820 | -572 670 | 839 160 | -1 327 590 |
Other Deferred Tax Expense Credit | -280 630 | -93 100 | 4 180 | 134 330 | -196 840 | 311 410 |
Other Finance Income | 16 000 | 60 000 | 83 000 | 67 000 | 40 000 | 78 000 |
Other Taxation Social Security Payable | 27 757 | 25 176 | 26 256 | 22 321 | 23 966 | 24 087 |
Par Value Share | | 0 | 0 | 0 | 0 | 0 |
Past Service Cost Defined Benefit Plan | | 300 000 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 238 253 | 530 187 | 183 587 | 226 592 | 249 847 | 256 090 |
Prepayments Accrued Income | 522 414 | 479 144 | 515 984 | 565 786 | 560 820 | 632 903 |
Profit Loss | 562 926 | -282 125 | 163 355 | 116 109 | 858 296 | 6 151 |
Profit Loss On Ordinary Activities Before Tax | 282 296 | -375 225 | 167 535 | 250 439 | 661 456 | 317 561 |
Property Held In Defined Benefit Plan Fair Value | 2 433 000 | 1 115 000 | 1 141 000 | | | |
Property Plant Equipment Gross Cost | 1 897 950 | 1 910 403 | 1 493 092 | 1 539 510 | 1 577 765 | 1 597 387 |
Raw Materials | 24 230 | 34 563 | 31 823 | 24 530 | 17 965 | 46 912 |
Retirement Benefit Obligations Surplus | -2 228 000 | -2 787 000 | -3 209 000 | -2 890 000 | -4 270 000 | -2 751 000 |
Return On Assets Benefit Plan | 1 524 000 | 240 000 | 1 720 000 | 1 847 000 | 652 000 | 6 226 000 |
Social Security Costs | 80 971 | 86 009 | 79 319 | 75 394 | 74 316 | 93 770 |
Staff Costs Employee Benefits Expense | 1 167 606 | 1 467 706 | 1 098 204 | 1 109 728 | 1 117 513 | 1 187 401 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | 343 221 | 30 279 | | | | |
Tax Expense Credit Applicable Tax Rate | 53 636 | -71 293 | 31 832 | 47 583 | 125 677 | 60 337 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 955 | 8 472 | 8 004 | 10 168 | 7 983 | 344 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -280 630 | -93 100 | 4 180 | 134 330 | -196 840 | 311 410 |
Total Additions Including From Business Combinations Property Plant Equipment | | 12 453 | 4 623 | 46 418 | 39 320 | 19 624 |
Total Assets Less Current Liabilities | 100 303 | -343 922 | -620 387 | 6 429 339 | 6 746 795 | 6 944 356 |
Total Operating Lease Payments | 43 363 | 32 340 | 30 369 | 23 927 | 27 904 | 23 790 |
Trade Creditors Trade Payables | 154 311 | 152 852 | 195 538 | 284 361 | 503 803 | 263 712 |
Trade Debtors Trade Receivables | 2 692 597 | 2 388 508 | 2 226 042 | 2 085 867 | 2 601 682 | 2 955 293 |
Turnover Revenue | 12 670 777 | 12 438 601 | 11 108 492 | 9 375 919 | 11 827 708 | 14 545 620 |
Wages Salaries | 848 382 | 851 510 | 835 298 | 807 742 | 793 350 | 837 541 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | -30 279 | -64 517 | 76 579 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 76 579 | -328 434 | 242 865 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 50 | | 1 065 | 2 |
Disposals Property Plant Equipment | | | 421 934 | | 1 065 | 2 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 33 698 | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 16 695 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 5 590 | | |
Other Operating Income Format1 | | | | 158 881 | 103 148 | 24 775 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -2 066 | 7 864 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -4 837 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | 16 695 | | | |