Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 5 347 704 | 5 888 999 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 623 | 633 | 931 | 382 | 124 | 121 | 121 | 89 | |
Current Assets | 5 462 090 | 5 896 150 | 5 704 528 | 5 989 044 | 5 781 026 | 5 993 375 | 7 007 449 | 8 208 297 | 9 274 529 | 10 090 423 | 8 137 511 |
Debtors | 4 919 957 | 5 469 817 | 5 263 702 | 5 693 295 | 5 456 834 | 5 594 177 | 6 535 336 | 7 488 586 | 8 773 955 | 9 398 758 | 7 454 249 |
Net Assets Liabilities | | | 5 547 795 | 5 828 115 | 5 610 184 | 5 880 160 | 6 887 232 | 7 840 799 | 8 780 662 | 9 698 572 | 10 100 310 |
Other Debtors | 1 954 108 | 2 435 031 | 4 867 200 | 5 247 990 | 4 974 897 | 4 932 698 | 5 768 903 | 6 709 873 | 8 164 033 | 8 677 364 | 6 261 497 |
Property Plant Equipment | | | 313 410 | 254 263 | 203 865 | 269 960 | 227 465 | 195 676 | 120 431 | 459 626 | 2 654 710 |
Total Inventories | | | 440 203 | 295 116 | 323 261 | 398 816 | 471 989 | 719 590 | 500 453 | 691 576 | |
Cash Bank In Hand | 190 | 38 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 5 347 704 | 5 888 999 | | | | | | | | | |
Stocks Inventory | 541 943 | 426 295 | | | | | | | | | |
Tangible Fixed Assets | 319 514 | 330 529 | | | | | | | | | |
Trade Debtors | 379 709 | 13 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 680 | 1 680 | | | | | | | | | |
Profit Loss Account Reserve | 5 176 704 | 5 717 999 | | | | | | | | | |
Shareholder Funds | 5 347 704 | 5 888 999 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 9 250 | | 10 250 | 10 320 | 10 080 | 14 880 | 13 811 | 13 745 | 17 500 | 14 675 | 18 525 |
Accrued Liabilities Deferred Income | | | 167 171 | 148 444 | 143 082 | 52 534 | 59 795 | 76 431 | 93 068 | 100 000 | 100 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 505 835 | 560 480 | 627 109 | 630 960 | 702 544 | 789 328 | 870 675 | 919 545 | 671 170 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 50 640 | 58 401 | 17 172 | 406 162 | 2 258 865 |
Administrative Expenses | 1 003 048 | | 1 145 115 | 1 332 973 | 1 511 388 | 1 757 532 | 1 796 671 | 1 819 483 | 1 726 290 | 1 479 166 | 1 694 399 |
Amounts Owed By Group Undertakings | | | 346 016 | 417 083 | 442 041 | 463 827 | 720 075 | 726 554 | 583 890 | 645 806 | 730 618 |
Amounts Owed To Group Undertakings | | | 225 471 | 27 877 | 71 217 | 9 964 | 33 983 | 3 363 | 56 561 | 30 623 | 19 122 |
Average Number Employees During Period | 16 | | 18 | 20 | 21 | 24 | 25 | 27 | 27 | 27 | 26 |
Comprehensive Income Expense | | | 338 796 | 280 320 | -67 931 | 269 976 | 1 007 072 | 1 203 567 | 939 863 | 917 910 | |
Corporation Tax Payable | | | 23 879 | -2 730 | | | | 134 326 | 93 805 | 201 358 | |
Corporation Tax Recoverable | | | | | 37 710 | 175 355 | 14 042 | | | | 419 791 |
Cost Sales | 1 428 938 | | 1 405 226 | 1 554 399 | 2 015 110 | 1 779 777 | 2 147 428 | 2 310 725 | 2 108 206 | 2 206 476 | 2 653 681 |
Creditors | | | 460 433 | 408 277 | 370 030 | 52 534 | 59 795 | 76 431 | 93 068 | 100 000 | 100 000 |
Current Tax For Period | | | 31 132 | 27 964 | -37 710 | 4 851 | 198 346 | 247 646 | 233 504 | 140 792 | -103 587 |
Deferred Tax Asset Debtors | | | | | | 87 | 5 304 | 8 694 | 16 961 | 17 948 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -4 764 | -5 217 | -3 390 | -8 267 | -987 | 52 339 |
Depreciation Expense Property Plant Equipment | | | 63 762 | 64 147 | 66 629 | 85 804 | 93 135 | 90 190 | 92 417 | 66 967 | |
Dividends Paid | | | 680 000 | | 150 000 | | | 250 000 | | | 500 000 |
Dividends Paid On Shares Final | | | | | 150 000 | | | 250 000 | | | 500 000 |
Finished Goods Goods For Resale | 541 943 | 426 295 | | | | 237 594 | 349 007 | 554 571 | 306 104 | 547 121 | 410 947 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -27 405 | | 10 266 | 11 185 | 10 443 | 1 602 | 3 778 | -110 892 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 303 295 | 251 359 | 219 328 | 167 010 | 113 790 | 63 600 | 15 900 | 955 986 | 856 296 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -23 528 | -48 756 | -8 472 | 9 589 | -11 781 | 11 531 | 15 995 | -928 | -18 838 |
Gain Loss On Disposals Property Plant Equipment | | | 83 | | | -859 | | | | | |
Gross Profit Loss | 1 797 520 | | 1 415 636 | 1 679 867 | 1 403 812 | 2 016 942 | 2 986 707 | 3 250 051 | 2 884 084 | 2 536 881 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 27 746 | | | | 9 485 | 10 443 | | -1 053 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 64 147 | 66 629 | 85 804 | 93 135 | 90 190 | 92 417 | 66 967 | 63 763 |
Interest Income From Group Undertakings Participating Interests | | | | | | | 15 197 | 27 698 | 7 306 | | 10 860 |
Interest Income On Bank Deposits | | | | | | 1 064 | 3 145 | | | | |
Net Current Assets Liabilities | 5 041 478 | 5 571 575 | 5 244 095 | 5 580 767 | 5 410 996 | 5 662 734 | 6 719 562 | 7 721 554 | 8 753 299 | 9 338 946 | 7 579 991 |
Net Finance Income Costs | | | | | | 1 064 | 19 650 | 27 698 | | | |
Operating Profit Loss | 781 737 | | 246 993 | 298 138 | -116 048 | 268 999 | 1 190 036 | 1 430 568 | 1 157 794 | 1 057 715 | |
Other Creditors | | | | | 130 | 130 | 616 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 21 551 | 3 406 | 11 070 | 18 097 | 312 138 |
Other Disposals Property Plant Equipment | | | | | | | 21 551 | 3 406 | 11 070 | 18 097 | 312 156 |
Other Interest Income | | | | | | | 1 308 | | | | |
Other Interest Receivable Similar Income Finance Income | | | 147 407 | 8 834 | 8 169 | 1 064 | 19 650 | 27 698 | 7 306 | | 10 860 |
Other Taxation Social Security Payable | | | | | | 62 369 | | 17 489 | 66 387 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 31 814 | 34 723 | 43 618 | 61 132 | 83 139 | 101 036 | 102 052 | 97 595 | 103 808 |
Prepayments Accrued Income | | | 17 673 | 28 222 | 2 186 | 22 210 | 27 012 | 43 465 | 9 071 | 57 640 | 42 343 |
Profit Loss | | | 338 796 | 280 320 | -67 931 | 269 976 | 1 007 072 | 1 203 567 | 939 863 | 917 910 | 901 738 |
Profit Loss On Ordinary Activities Before Tax | 930 232 | | 394 280 | 305 489 | -107 879 | 270 063 | 1 209 686 | 1 458 266 | 1 165 100 | 1 057 715 | 850 490 |
Property Plant Equipment Gross Cost | | | 819 245 | 814 743 | 830 974 | 900 920 | 930 009 | 985 004 | 991 106 | 1 379 171 | 3 325 880 |
Raw Materials Consumables | | | | | | 161 221 | 122 982 | 165 019 | 194 349 | 144 455 | |
Research Development Expense Recognised In Profit Or Loss | | | | | | 461 224 | 456 639 | 435 093 | 473 489 | 166 909 | |
Share-based Payment Expense Cash Settled | | | | | | | 34 278 | 36 520 | 48 025 | 71 198 | |
Social Security Costs | 73 892 | | 71 624 | 67 799 | 83 477 | 103 425 | 122 746 | 130 808 | 140 628 | 117 433 | |
Staff Costs Employee Benefits Expense | | | 759 962 | 814 405 | 928 963 | 1 149 285 | 1 344 224 | 1 487 431 | 1 497 770 | 1 546 401 | 1 556 421 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 34 391 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 2 063 |
Tax Expense Credit Applicable Tax Rate | | | 84 743 | 61 852 | -21 576 | 51 979 | 229 840 | 277 071 | 221 369 | 200 966 | 161 593 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | -62 472 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -37 710 | -49 281 | -44 385 | -42 291 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 6 732 | 6 649 | 5 765 | 10 266 | -5 217 | -3 390 | | | -74 044 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 445 | 1 341 | 1 294 | 960 | 1 706 | 3 490 | 93 | 2 896 | 3 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -9 073 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 55 484 | 25 169 | -39 948 | 87 | 202 614 | 254 699 | 225 237 | 139 805 | -51 248 |
Total Assets Less Current Liabilities | 5 360 992 | 5 902 104 | 5 557 505 | 5 835 030 | 5 614 861 | 5 932 694 | 6 947 027 | 7 917 230 | 8 873 730 | 9 798 572 | 10 234 701 |
Total Current Tax Expense Credit | | | 58 879 | 27 964 | | 4 851 | 207 831 | 258 089 | 233 504 | | |
Total Operating Lease Payments | | | 8 100 | 4 392 | 6 406 | 6 238 | 60 589 | 39 411 | 43 056 | 39 576 | |
Trade Creditors Trade Payables | | | 43 912 | 125 429 | 86 569 | 119 900 | 120 119 | 198 410 | 139 278 | 363 403 | 370 686 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | -13 225 | | | -368 647 |
Turnover Revenue | | | 2 820 862 | 3 234 266 | 3 418 922 | 3 796 719 | 5 134 135 | 5 560 776 | 4 992 290 | 4 743 357 | |
Wages Salaries | 556 460 | | 656 524 | 711 883 | 801 868 | 984 728 | 1 138 339 | 1 255 587 | 1 255 090 | 1 331 373 | 1 312 978 |
Other Taxation Advisory Services Fees | | | 1 400 | 1 560 | | | | | | | |
Taxation Compliance Services Fees | | | | 1 560 | 2 600 | 215 | | | | | |
Taxation Services Fees | 1 300 | | | | | | | | | | |
Accruals Deferred Income Within One Year | 157 088 | 154 582 | | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -1 492 | | | | | | | | | | |
Administration Support Average Number Employees | 8 | | 8 | 9 | 9 | 10 | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 2 545 573 | 3 016 030 | | | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 34 | 12 140 | | | | | | | | | |
Applicable Tax Rate | | | 21 | 20 | 20 | 19 | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -5 568 | | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 45 340 | 45 340 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 9 376 | 11 480 | | | | | | | | | |
Corporation Tax Due Within One Year | 85 262 | 26 056 | | | | | | | | | |
Creditors Due Within One Year | 420 612 | 324 575 | | | | | | | | | |
Current Year Research Development Expenditure | 286 455 | | | | | | | | | | |
Debtors Due Within One Year | 4 919 957 | 5 469 817 | | | | | | | | | |
Deferred Tax Liability | 13 288 | 13 105 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 47 498 | 48 391 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 9 502 | | 81 953 | | | | | |
Disposals Property Plant Equipment | | | | 9 502 | | 82 812 | | | | | |
Dividends Paid On Shares | | | 680 000 | | | | | | | | |
Dividends Paid On Shares Interim | | | 242 857 | | | | | | | | |
Effective Current Tax Rate | 25 | | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 4 527 | | | | | | | | | | |
Final Payment | 130 000 | | | | | | | | | | |
Finished Goods | | | 440 203 | 295 116 | 323 261 | 398 816 | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -12 735 | | | | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 120 | 1 483 | | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | 384 735 | 463 988 | | | | | | | |
Hire Leasing Plant Machinery Costs | 8 802 | | | | | | | | | | |
Hire Property Other Lease Expenditure | 4 146 | | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -112 740 | | | | | | | | | | |
Interest Payable Similar Charges | 1 | | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | 120 | 1 483 | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | 45 340 | 45 340 | | | | | | | | | |
Net Deferred Tax Liability Asset | | | 9 710 | 6 915 | 4 677 | | | | | | |
Net Increase Decrease In Shareholders Funds | 444 526 | | | | | | | | | | |
Number Shares Allotted | | 60 000 | | | | | | | | | |
Number Shares Issued Fully Paid | | | | 60 000 | 60 000 | 60 000 | | | | | |
Operating Lease Expenditure | 46 946 | | | | | | | | | | |
Other Deferred Tax Expense Credit | | | -3 395 | -2 795 | -2 238 | -4 764 | | | | | |
Other Finance Charges | 1 | | | | | | | | | | |
Other Increase Decrease In Net Deferred Tax Liability | | | | -2 795 | -2 238 | -4 764 | | | | | |
Other Interest Receivable Similar Income | 148 496 | | | | | | | | | | |
Other Operating Income | -12 735 | | | | | | | | | | |
Other Operating Income Format1 | | | -23 528 | -48 756 | -8 472 | 9 589 | | | | | |
Other Operating Leases Expiring Between Two Five Years | 9 052 | 11 480 | | | | | | | | | |
Other Operating Leases Expiring Within One Year | 324 | | | | | | | | | | |
Other Taxation Social Security Within One Year | 11 745 | 14 321 | | | | | | | | | |
Par Value Share | | 0 | | 0 | 0 | 0 | | | | | |
Pension Costs | 26 301 | | | | | | | | | | |
Prepayments Accrued Income Current Asset | 40 567 | 18 743 | | | | | | | | | |
Production Average Number Employees | 8 | | 10 | 11 | 12 | 14 | | | | | |
Profit Loss For Period | 808 526 | | | | | | | | | | |
Provisions | | | 9 710 | 6 915 | 4 677 | -87 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 9 710 | 6 915 | 4 677 | | | | | | |
Provisions For Liabilities Charges | 13 288 | 13 105 | | | | | | | | | |
Recoverable Value-added Tax | | | 32 813 | | | | | | | | |
Share Capital Allotted Called Up Paid | 600 | 600 | | | | | | | | | |
Share Premium Account | 169 320 | 169 320 | | | | | | | | | |
Staff Costs | 656 653 | | | | | | | | | | |
Standard Nominal Tax Rate | 25 | | | | | | | | | | |
Tangible Fixed Assets Additions | | 56 138 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 728 496 | 787 902 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 408 982 | 457 373 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 268 | | | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | 31 367 | 14 473 | -14 517 | 9 073 | | | | | |
Tax Decrease Increase From Effect Tax Incentives | | | 5 613 | | | | | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | -24 807 | -27 405 | | | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -3 395 | -2 795 | -2 238 | -4 764 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 227 907 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 121 706 | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 5 000 | 16 231 | 152 758 | | | | | |
Total Dividend Payment | 364 000 | | | | | | | | | | |
Total Reserves | 5 346 024 | 5 887 319 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 123 770 | | | | | | | | | | |
Trade Creditors Within One Year | 137 919 | 56 924 | | | | | | | | | |
Turnover Gross Operating Revenue | 3 226 458 | 2 829 294 | | | | | | | | | |
U K Current Corporation Tax | 123 770 | | | | | | | | | | |
U K Deferred Tax | -2 064 | | | | | | | | | | |
Value-added Tax Payable | | | | 109 257 | 69 032 | 62 369 | | | | | |
V A T Due Total Creditors | 28 564 | 60 552 | | | | | | | | | |