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 | 539 819 | 711 418 | 399 607 | 263 706 | 249 706 |
Current Assets | 3 022 991 | 3 018 661 | 2 117 416 | 2 533 698 | 1 990 518 |
Debtors | 2 069 031 | 1 976 332 | 1 445 343 | 1 811 085 | 1 338 771 |
Net Assets Liabilities | 814 484 | 635 542 | 699 968 | 696 707 | 705 790 |
Other Debtors | 270 091 | 238 185 | 235 722 | 307 430 | 303 475 |
Property Plant Equipment | 929 650 | 891 276 | 859 431 | 813 304 | 638 417 |
Total Inventories | 414 141 | 330 911 | 272 466 | 458 907 | 402 041 |
|
Other Financial Data |
Audit Fees Expenses | 11 100 | 11 100 | 13 600 | 27 905 | |
Accrued Liabilities Deferred Income | 24 839 | 26 412 | 17 147 | 43 174 | |
Accumulated Amortisation Impairment Intangible Assets | 108 000 | 144 000 | 180 000 | 180 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 897 143 | 976 392 | 1 048 726 | 1 126 882 | 1 164 161 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 40 875 | 40 489 | 32 029 | 22 392 |
Administrative Expenses | 3 309 693 | 3 527 930 | 3 038 134 | 2 671 117 | |
Amortisation Expense Intangible Assets | 36 000 | 36 000 | 36 000 | | |
Amortisation Impairment Expense Intangible Assets | 36 000 | 36 000 | 36 000 | | |
Average Number Employees During Period | 78 | 81 | 67 | 49 | 49 |
Balances Amounts Owed By Related Parties | | | | 216 595 | 191 000 |
Bank Borrowings | | 14 130 | 499 900 | 402 100 | |
Bank Borrowings Overdrafts | 213 328 | 7 585 | 402 167 | 310 606 | 219 697 |
Banking Arrangements Classified As Cash Cash Equivalents | -213 328 | | | | |
Bank Overdrafts | 213 328 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 43 633 | 39 233 | 34 833 | | |
Cash Cash Equivalents Cash Flow Value | 326 491 | 711 418 | 399 607 | 263 706 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | -1 978 | |
Cash Receipts From Sales Interests In Associates | | | -739 | | |
Comprehensive Income Expense | 608 979 | 117 212 | 117 426 | -3 261 | |
Corporation Tax Payable | 65 420 | 49 736 | 45 770 | 7 809 | |
Corporation Tax Recoverable | | | | | 7 883 |
Cost Sales | 7 306 060 | 7 799 907 | 5 905 521 | 5 601 726 | |
Creditors | 76 280 | 63 076 | 402 167 | 310 606 | 219 697 |
Current Tax For Period | 66 284 | 49 736 | 43 338 | 7 809 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 7 781 | 9 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 12 128 | 1 400 | -4 412 | -5 735 | |
Depreciation Expense Property Plant Equipment | 62 043 | 56 251 | 49 335 | 78 156 | |
Depreciation Impairment Expense Property Plant Equipment | 71 709 | 79 249 | 72 334 | 78 156 | |
Distribution Costs | 127 339 | 159 386 | 185 110 | 172 002 | |
Dividends Paid | 329 013 | 296 154 | 53 000 | | |
Dividends Paid Classified As Financing Activities | -329 013 | -296 154 | -53 000 | | |
Dividends Paid On Shares Final | 329 013 | 296 154 | 53 000 | | |
Finance Lease Liabilities Present Value Total | 96 972 | 76 280 | 55 588 | | |
Finance Lease Payments Owing Minimum Gross | 108 614 | 83 301 | 58 114 | | |
Finished Goods Goods For Resale | 414 141 | 330 911 | 272 466 | 458 907 | |
Fixed Assets | 1 001 654 | 927 280 | 859 435 | 813 308 | 908 421 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 90 100 | -14 130 | -485 770 | 97 800 | |
Further Item Interest Expense Component Total Interest Expense | | | 26 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 3 335 | -4 461 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 12 128 | 6 840 | 690 | 2 000 | |
Future Finance Charges On Finance Leases | 11 642 | 7 021 | 2 526 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 680 587 | 895 007 | 679 823 | 489 476 | 474 799 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -284 555 | -46 323 | 504 044 | -82 434 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -251 372 | -88 238 | -530 250 | 367 720 | |
Gain Loss In Cash Flows From Change In Inventories | 78 043 | -83 230 | -58 445 | 186 441 | |
Gain Loss On Disposals Property Plant Equipment | 13 786 | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 419 574 | | | | 50 000 |
Government Grant Income | 13 350 | | 318 461 | 129 412 | |
Gross Profit Loss | 3 785 122 | 3 879 037 | 3 073 601 | 2 711 544 | |
Income Taxes Paid Refund Classified As Operating Activities | -108 760 | -66 739 | -47 286 | -45 770 | |
Income Tax Expense Credit On Components Other Comprehensive Income | 79 719 | | | | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | -210 000 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | 60 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 124 375 | -384 927 | 311 811 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 1 319 | -18 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 36 000 | 36 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 79 249 | 72 334 | 78 156 | 37 279 |
Intangible Assets | 72 000 | 36 000 | | | |
Intangible Assets Gross Cost | 180 000 | 180 000 | 180 000 | 180 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 21 796 | 23 685 | 14 785 | 13 433 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 028 | 4 557 | 4 581 | 2 545 | |
Interest Payable Similar Charges Finance Costs | 23 824 | 28 242 | 19 392 | 15 978 | |
Interest Received Classified As Investing Activities | -9 720 | -6 188 | -6 908 | -2 805 | |
Investment Property | | | | | 270 000 |
Investment Property Fair Value Model | | | | | 270 000 |
Investments Fixed Assets | 4 | 4 | 4 | 4 | 4 |
Investments In Group Undertakings Participating Interests | | | | 4 | 4 |
Investments In Subsidiaries | 4 | 4 | 4 | 4 | |
Key Management Personnel Compensation Total | 264 079 | 411 734 | 536 967 | 625 671 | 621 188 |
Net Assets Liabilities Subsidiaries | | 1 | 1 | 1 | |
Net Cash Flows From Used In Financing Activities | -399 498 | 14 627 | 574 094 | | |
Net Cash Flows From Used In Investing Activities | 55 986 | 30 226 | 32 842 | | |
Net Cash Flows From Used In Operating Activities | -780 863 | -429 780 | -295 125 | 443 333 | |
Net Cash Generated From Operations | -913 447 | -524 761 | -361 803 | 381 585 | |
Net Current Assets Liabilities | 429 | -115 943 | 351 007 | 296 577 | 133 082 |
Net Finance Income Costs | 9 720 | 6 188 | 6 908 | 2 805 | |
Net Interest Paid Received Classified As Operating Activities | -23 824 | -28 242 | -19 392 | -15 978 | |
Operating Profit Loss | 361 640 | 191 721 | 168 818 | 11 986 | |
Other Comprehensive Income Expense Before Tax | 339 855 | | | | |
Other Creditors | 4 988 | 59 036 | 6 002 | 15 634 | 572 351 |
Other Interest Income | 9 720 | 6 188 | 6 908 | 2 805 | |
Other Interest Receivable Similar Income Finance Income | 9 720 | 6 188 | 6 908 | 2 805 | |
Other Operating Income Format1 | 13 550 | | 318 461 | 143 561 | |
Other Remaining Borrowings | 824 135 | 1 112 224 | 126 052 | 614 118 | |
Other Taxation Social Security Payable | 161 864 | 241 287 | 252 553 | 146 954 | 184 511 |
Payments Finance Lease Liabilities Classified As Financing Activities | -5 524 | -20 692 | -20 692 | -55 588 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 75 838 | 83 528 | 74 328 | 66 707 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 98 195 | 181 679 | 80 802 | 85 710 | |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | -739 | | |
Proceeds From Sales Property Plant Equipment | -17 500 | | | | |
Profit Loss | 269 124 | 117 212 | 117 426 | -3 261 | |
Profit Loss On Ordinary Activities Before Tax | 347 536 | 169 667 | 156 334 | -1 187 | |
Property Plant Equipment Gross Cost | 1 826 793 | 1 867 668 | 1 908 157 | 1 940 186 | 1 802 578 |
Provisions For Liabilities Balance Sheet Subtotal | 111 319 | 112 719 | | 102 572 | 116 016 |
Purchase Property Plant Equipment | -79 871 | -40 875 | -40 489 | -32 029 | |
Redundancy Costs | | | 30 683 | 2 821 | |
Repayments Borrowings Classified As Financing Activities | 824 135 | 288 089 | -986 172 | 488 066 | |
Revenue From Commissions | 200 | | | | |
Social Security Costs | 167 518 | 174 712 | 158 092 | 166 854 | |
Staff Costs Employee Benefits Expense | 2 111 515 | 2 228 819 | 1 942 254 | 1 763 754 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 111 319 | 112 719 | 108 307 | 102 572 | |
Tax Expense Credit Applicable Tax Rate | 66 032 | 32 237 | 29 703 | -226 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -11 718 | | | -1 157 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 541 | 3 520 | 1 684 | 1 457 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 78 412 | 52 455 | 38 908 | 2 074 | |
Total Assets Less Current Liabilities | 1 002 083 | 811 337 | 1 210 442 | 1 109 885 | 1 041 503 |
Total Borrowings | 1 037 463 | 1 126 354 | 625 952 | 1 016 218 | |
Total Current Tax Expense Credit | 66 284 | 51 055 | 43 320 | 7 809 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 50 000 |
Total Operating Lease Payments | 311 550 | 296 989 | 272 570 | 262 560 | |
Trade Creditors Trade Payables | 1 707 296 | 1 618 575 | 1 165 564 | 1 317 938 | 1 009 665 |
Trade Debtors Trade Receivables | 1 700 745 | 1 556 468 | 1 128 819 | 1 503 655 | 1 027 413 |
Transfers To From Retained Earnings Increase Decrease In Equity | -1 063 | -1 063 | -1 063 | | |
Turnover Revenue | 11 091 182 | 11 678 944 | 8 979 122 | 8 313 270 | |
Wages Salaries | 1 868 159 | 1 970 579 | 1 709 834 | 1 530 193 | |
Company Contributions To Defined Benefit Plans Directors | 44 651 | 44 591 | 44 351 | 44 646 | |
Director Remuneration | 219 428 | 367 143 | 370 631 | 581 025 | |
Director Remuneration Benefits Including Payments To Third Parties | 264 079 | 411 734 | 414 982 | 625 671 | |