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 | 582 333 | 933 946 | 2 092 310 | 2 711 570 | 3 253 987 |
Current Assets | 6 236 929 | 6 791 698 | 8 489 937 | 9 815 177 | 10 486 305 |
Debtors | 3 066 154 | 2 871 683 | 5 313 546 | 6 464 279 | 4 115 974 |
Net Assets Liabilities | 2 472 526 | 2 521 241 | 3 240 799 | 3 810 271 | 4 225 826 |
Other Debtors | 87 871 | 66 031 | 73 187 | 59 707 | 142 425 |
Property Plant Equipment | 400 823 | 390 053 | 379 759 | 356 917 | 260 842 |
Total Inventories | 2 588 442 | 2 986 069 | 1 084 081 | 639 328 | 3 116 344 |
|
Other Financial Data |
Audit Fees Expenses | | | 13 081 | 13 735 | 14 500 |
Fees For Non-audit Services | | | 1 775 | 1 864 | 1 890 |
Accumulated Depreciation Impairment Property Plant Equipment | 395 034 | 417 799 | 444 771 | 466 375 | 381 458 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 20 118 | 16 678 | 1 012 | 19 008 |
Administration Support Average Number Employees | | | 11 | 11 | 10 |
Administrative Expenses | | | 903 257 | 863 793 | 901 093 |
Applicable Tax Rate | | | 19 | 19 | 19 |
Average Number Employees During Period | 27 | 27 | 26 | 25 | 22 |
Carrying Amount Property Plant Equipment With Restricted Title | | | 11 515 | 8 736 | 6 653 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 103 872 | 79 749 | 78 966 | 78 195 | 77 443 |
Comprehensive Income Expense | | | 950 558 | 815 472 | 691 555 |
Corporation Tax Payable | | | 225 361 | 199 200 | 182 505 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | 12 235 061 | 10 718 885 | 12 498 045 |
Cost Sales | | | 12 763 091 | 11 250 966 | 13 050 475 |
Creditors | 4 109 396 | 4 597 450 | 5 571 646 | 6 312 820 | 6 491 823 |
Current Tax For Period | | | 225 361 | 199 200 | 182 505 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -670 | -3 133 | 1 038 |
Deferred Tax Liabilities | | 53 862 | 51 995 | 47 689 | 29 498 |
Depreciation Expense Property Plant Equipment | | | 23 134 | 21 051 | 11 792 |
Distribution Average Number Employees | | | 9 | 9 | 8 |
Dividends Paid | | | 231 000 | 246 000 | 276 000 |
Dividends Paid Classified As Financing Activities | | | 231 000 | 246 000 | 276 000 |
Finance Lease Liabilities Present Value Total | 5 373 | 3 942 | 3 942 | 3 942 | 1 314 |
Further Item Interest Expense Component Total Interest Expense | | | | 1 714 | 2 022 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 361 045 | 239 209 | 13 680 | 45 888 | 13 065 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 1 246 | 1 222 | | | -101 207 |
Gross Profit Loss | | | 1 757 496 | 1 786 118 | 1 853 686 |
Income Taxes Paid Refund Classified As Operating Activities | | | -33 915 | -225 361 | -199 200 |
Income Tax Expense Credit On Components Other Comprehensive Income | | -1 222 | -1 197 | -1 173 | -19 229 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 1 158 364 | 619 260 | 542 417 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | | -1 197 | -1 173 | -19 229 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | -670 | -3 133 | 1 038 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 30 700 | 26 972 | 23 830 | 13 876 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 10 090 | 1 714 | |
Interest Paid Classified As Operating Activities | | | 10 090 | 1 714 | 2 022 |
Interest Payable Similar Charges Finance Costs | | | 10 090 | 1 714 | 2 022 |
Interest Received Classified As Operating Activities | | | 6 435 | 2 639 | 5 845 |
Net Cash Flows From Used In Financing Activities | | | -234 942 | -249 942 | -279 942 |
Net Cash Flows From Used In Investing Activities | | | -16 678 | -1 012 | -19 008 |
Net Cash Flows From Used In Operating Activities | | | 1 409 984 | 870 214 | 841 367 |
Net Cash Generated From Operations | | | 1 447 554 | 1 094 650 | 1 036 744 |
Net Current Assets Liabilities | 2 127 533 | 2 194 248 | 2 918 291 | 3 502 357 | 3 994 482 |
Nominal Value Allotted Share Capital | | | 1 002 | 1 002 | 1 002 |
Number Shares Issued Fully Paid | | | | 1 002 | 1 002 |
Operating Profit Loss | | | 1 177 707 | 1 009 441 | 953 253 |
Other Comprehensive Income Expense Net Tax | | | 1 197 | 1 173 | -81 978 |
Other Creditors | 911 141 | 946 512 | 2 935 312 | 305 686 | 197 317 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 7 935 | | 2 226 | |
Other Disposals Property Plant Equipment | | 8 123 | | 2 250 | |
Other Interest Receivable Similar Income Finance Income | | | 6 435 | 2 639 | 5 845 |
Other Operating Income Format1 | | | 323 468 | 87 116 | 660 |
Other Taxation Social Security Payable | | | 37 221 | 35 940 | 27 436 |
Par Value Share | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 3 942 | 3 942 | 3 942 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 65 901 | 64 987 | 65 055 |
Profit Loss | | | 949 361 | 814 299 | 773 533 |
Profit Loss On Ordinary Activities Before Tax | | | 1 174 052 | 1 010 366 | 957 076 |
Property Plant Equipment Gross Cost | 795 857 | 807 852 | 824 530 | 823 292 | 642 300 |
Provisions For Liabilities Balance Sheet Subtotal | 55 830 | 53 862 | 51 995 | | |
Purchase Property Plant Equipment | | | 16 678 | 1 012 | 19 008 |
Raw Materials Consumables | | | 1 084 081 | 639 328 | 3 116 344 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -98 793 |
Revenue From Sale Goods | | | 14 520 587 | 13 037 084 | 14 904 161 |
Selling Average Number Employees | | | 6 | 5 | 4 |
Social Security Costs | | | 89 260 | 93 194 | 104 799 |
Staff Costs Employee Benefits Expense | | | 974 724 | 981 818 | 1 031 272 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 51 995 | 47 689 | 29 498 |
Taxation Social Security Payable | 49 688 | 56 936 | 262 582 | | |
Tax Expense Credit Applicable Tax Rate | | | 223 070 | 191 970 | 181 844 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | 2 291 | 7 230 | 661 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 224 691 | 196 067 | 183 543 |
Total Assets Less Current Liabilities | 2 528 356 | 2 584 301 | 3 298 050 | 3 859 274 | 4 255 324 |
Total Current Tax Expense Credit | | | 225 361 | 199 200 | 182 505 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | -200 000 |
Total Operating Lease Payments | | | 30 770 | 21 418 | 23 491 |
Trade Creditors Trade Payables | 3 143 194 | 3 590 060 | 2 369 810 | 5 768 052 | 6 083 251 |
Trade Debtors Trade Receivables | 2 978 283 | 2 805 652 | 5 240 359 | 6 404 572 | 3 973 549 |
Turnover Revenue | | | 14 520 587 | 13 037 084 | 14 904 161 |
Wages Salaries | | | 819 563 | 823 637 | 861 418 |
Company Contributions To Money Purchase Plans Directors | | | 47 136 | 47 136 | 47 136 |
Director Remuneration | | | 260 506 | 265 329 | 273 826 |
Director Remuneration Benefits Including Payments To Third Parties | | | 307 642 | 312 465 | 320 962 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 3 | 3 | 3 |