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 | 12 529 | 33 406 | 31 920 | 39 991 | 28 207 |
Current Assets | 5 269 480 | 4 357 370 | 3 905 414 | 3 976 276 | 3 084 585 |
Debtors | 4 263 885 | 3 574 030 | 3 154 649 | 2 629 940 | 1 492 051 |
Net Assets Liabilities | 2 770 347 | 2 714 685 | 2 615 317 | 2 791 283 | 2 599 651 |
Other Debtors | 72 105 | 108 178 | 55 529 | 52 822 | 43 949 |
Property Plant Equipment | 1 927 107 | 1 875 785 | 1 723 338 | 1 721 258 | 2 489 950 |
Total Inventories | 993 066 | 749 934 | 718 845 | 1 306 345 | |
|
Other Financial Data |
Audit Fees Expenses | 4 950 | 5 150 | 6 000 | 6 300 | 6 600 |
Accrued Liabilities Deferred Income | 179 984 | 153 173 | 274 497 | 311 584 | 248 641 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 401 693 | 3 522 730 | 3 729 042 | 3 927 700 | 4 104 447 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 159 102 | 53 865 | 196 578 | 945 439 |
Administrative Expenses | 1 076 351 | 1 103 588 | 1 118 084 | 1 540 482 | 1 448 680 |
Average Number Employees During Period | 36 | 37 | 40 | 45 | 49 |
Bank Borrowings Overdrafts | 416 453 | 276 681 | 196 712 | 111 654 | 677 211 |
Banking Arrangements Classified As Cash Cash Equivalents | -376 554 | -340 116 | -218 844 | -292 442 | -231 081 |
Bank Overdrafts | 376 554 | 340 116 | 218 844 | 292 442 | 231 081 |
Capital Reduction Decrease In Equity | 524 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 71 402 | 5 117 | 3 838 | 35 145 | 13 891 |
Cash Cash Equivalents Cash Flow Value | -364 025 | -306 710 | -186 924 | -252 451 | -202 874 |
Comprehensive Income Expense | 162 104 | 25 390 | -74 368 | 189 499 | |
Corporation Tax Payable | 33 379 | 13 010 | | 29 136 | |
Corporation Tax Recoverable | | | 2 671 | | 31 782 |
Cost Sales | 12 691 873 | 11 481 547 | 10 361 810 | 11 486 676 | 9 619 197 |
Creditors | 442 772 | 281 048 | 197 680 | 122 616 | 678 786 |
Current Tax For Period | 33 373 | 13 010 | | 31 807 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 83 910 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -32 054 | 38 685 | -9 333 | 17 600 | -8 268 |
Depreciation Expense Property Plant Equipment | 33 666 | 25 300 | 14 248 | 4 831 | |
Depreciation Impairment Expense Property Plant Equipment | 219 386 | 210 424 | 206 312 | 198 658 | 176 747 |
Dividends Paid | 131 000 | 81 052 | 25 000 | | |
Dividends Paid Classified As Financing Activities | -131 000 | -81 052 | -25 000 | | |
Dividends Paid On Shares Final | 131 000 | 81 052 | 25 000 | | |
Finance Lease Liabilities Present Value Total | 26 319 | 4 367 | 968 | 10 962 | 1 575 |
Finished Goods Goods For Resale | 993 066 | 749 934 | 718 845 | 1 306 345 | 1 564 327 |
Fixed Assets | 1 927 177 | 1 875 855 | 1 723 408 | 1 721 258 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 164 045 | 139 772 | 116 739 | 163 202 | 87 776 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | -70 306 | | -30 963 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -70 306 | | -30 963 | | 83 910 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 38 962 | -3 978 | -1 078 | -147 597 | -30 866 |
Gain Loss On Disposals Other Non-current Assets | | | | 1 791 | |
Gain Loss On Disposals Property Plant Equipment | | 333 | | | |
Government Grant Income | | | 25 315 | 729 | |
Gross Profit Loss | 1 074 647 | 1 059 217 | 876 204 | 1 664 549 | |
Impairment Loss Reversal On Investments | | | | -1 791 | |
Income Taxes Paid Refund Classified As Operating Activities | 6 577 | -33 379 | 17 953 | | -29 111 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 18 813 | -57 315 | -119 786 | 65 527 | -49 577 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -2 671 | | -31 807 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 210 424 | 206 312 | 198 658 | 176 747 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 23 993 | 20 342 | 14 377 | 8 783 | |
Interest Payable Similar Charges Finance Costs | 28 411 | 23 624 | 15 859 | 10 961 | 30 982 |
Investments | 70 | 70 | 70 | | |
Investments Fixed Assets | 70 | 70 | 70 | | |
Net Cash Flows From Used In Financing Activities | 310 887 | 257 735 | 110 221 | 199 284 | -587 981 |
Net Cash Flows From Used In Investing Activities | 63 665 | 158 769 | 53 865 | 159 517 | 945 439 |
Net Cash Flows From Used In Operating Activities | -355 739 | -473 819 | -283 872 | -293 274 | -407 035 |
Net Cash Generated From Operations | -377 573 | -530 822 | -281 778 | -304 235 | -467 128 |
Net Current Assets Liabilities | 1 512 975 | 1 385 596 | 1 345 974 | 1 466 626 | 1 138 114 |
Net Interest Paid Received Classified As Operating Activities | -28 411 | -23 624 | -15 859 | -10 961 | -30 982 |
Number Shares Issued Fully Paid | | 10 084 | | | |
Operating Profit Loss | 121 528 | 100 709 | -101 476 | 248 076 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 89 387 | | | |
Other Disposals Property Plant Equipment | | 89 387 | | | |
Other Operating Income Format1 | 123 232 | 145 080 | 140 404 | 124 009 | 145 346 |
Other Taxation Social Security Payable | 490 481 | 467 478 | 573 225 | 494 463 | 282 404 |
Par Value Share | | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -5 345 | -36 911 | -18 482 | -22 549 | -10 710 |
Payments To Redeem Own Shares | -10 497 | | | -13 533 | -13 533 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 19 249 | 23 753 | 26 068 | 28 941 | 37 343 |
Prepayments Accrued Income | 43 716 | 12 285 | 79 239 | 68 522 | 74 530 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | -1 861 | |
Proceeds From Sales Property Plant Equipment | | -333 | | | |
Profit Loss | 162 104 | 25 390 | -74 368 | 189 499 | 178 099 |
Profit Loss On Ordinary Activities Before Tax | 93 117 | 77 085 | -117 335 | 238 906 | -134 264 |
Property Plant Equipment Gross Cost | 5 328 800 | 5 398 515 | 5 452 380 | 5 648 958 | 6 594 397 |
Provisions For Liabilities Balance Sheet Subtotal | 227 033 | 265 718 | 256 385 | 273 985 | 349 627 |
Purchase Property Plant Equipment | -63 665 | -159 102 | -53 865 | -161 378 | -945 439 |
Redemption Shares Decrease In Equity | 10 497 | | | 13 533 | 13 533 |
Social Security Costs | 105 199 | 105 264 | 111 663 | 135 303 | |
Staff Costs Employee Benefits Expense | 2 085 030 | 2 147 004 | 2 359 758 | 2 606 169 | 2 448 891 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 227 033 | 265 718 | 256 385 | 273 985 | 349 627 |
Tax Expense Credit Applicable Tax Rate | 17 692 | 14 646 | -22 294 | 45 392 | -25 510 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -26 709 | 26 709 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 336 | 10 340 | 10 290 | 4 015 | 10 034 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -68 987 | 51 695 | -42 967 | 49 407 | 43 835 |
Total Assets Less Current Liabilities | 3 440 152 | 3 261 451 | 3 069 382 | 3 187 884 | 3 628 064 |
Total Current Tax Expense Credit | -36 933 | 13 010 | -33 634 | 31 807 | -31 807 |
Total Deferred Tax Expense Credit | | | | 17 600 | 75 642 |
Trade Creditors Trade Payables | 2 362 134 | 1 725 892 | 1 281 429 | 1 285 992 | 1 042 147 |
Trade Debtors Trade Receivables | 4 148 064 | 3 453 567 | 3 017 210 | 2 508 596 | 1 341 790 |
Turnover Revenue | 13 766 520 | 12 540 764 | 11 238 014 | 13 151 225 | |
Wages Salaries | 1 960 582 | 2 017 987 | 2 222 027 | 2 441 925 | 2 252 391 |
Company Contributions To Defined Benefit Plans Directors | 5 250 | 5 250 | 5 250 | 5 250 | |
Director Remuneration | | 141 872 | 140 177 | 170 732 | 177 889 |
Director Remuneration Benefits Including Payments To Third Parties | 137 912 | 147 122 | 145 427 | 162 400 | 183 139 |