Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 656 355 | 1 341 519 | 1 165 412 | 2 537 075 |
Current Assets | 11 164 767 | 14 380 945 | 16 127 231 | 17 488 463 |
Debtors | 6 777 799 | 9 309 743 | 10 262 488 | 10 826 545 |
Net Assets Liabilities | 4 504 268 | 5 364 983 | 6 826 241 | 8 656 528 |
Property Plant Equipment | 1 749 649 | 2 100 198 | 6 018 328 | 6 358 695 |
Total Inventories | 3 730 613 | 3 729 683 | 4 699 330 | |
|
Other Financial Data |
Audit Fees Expenses | | 25 000 | 33 216 | 27 092 |
Other Non-audit Services Fees | | 14 473 | 13 447 | 5 055 |
Accrued Liabilities Deferred Income | 405 321 | 559 573 | 478 656 | 811 930 |
Accumulated Depreciation Impairment Property Plant Equipment | 869 787 | 588 867 | 919 952 | 1 410 877 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 632 986 | 4 443 010 | 1 156 996 |
Administrative Expenses | | 4 963 301 | 6 227 975 | 7 253 698 |
Amounts Owed By Subsidiaries | | | 49 325 | 244 060 |
Average Number Employees During Period | 83 | 76 | 79 | 84 |
Bank Borrowings | | | 3 400 000 | 3 271 173 |
Bank Borrowings Overdrafts | 3 042 402 | 3 163 328 | 3 400 000 | 3 271 173 |
Bank Overdrafts | 2 982 402 | 3 093 328 | 2 808 574 | 2 813 816 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 74 960 | 234 930 | 199 377 |
Comprehensive Income Expense | 871 778 | 1 066 084 | 1 715 667 | |
Corporation Tax Payable | 156 922 | 212 311 | 358 743 | 274 792 |
Cost Sales | | 24 342 597 | 25 523 091 | 25 270 876 |
Creditors | 84 157 | 62 729 | 3 528 801 | 3 425 274 |
Current Tax For Period | | 213 533 | 360 201 | 330 313 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 58 578 | 34 852 | |
Depreciation Expense Property Plant Equipment | | 250 340 | 459 825 | |
Distribution Costs | | 3 139 557 | 3 149 452 | 3 502 454 |
Dividends Paid | | 197 000 | 250 000 | 430 000 |
Dividends Paid Classified As Financing Activities | -195 000 | -197 000 | | |
Dividends Paid On Shares Interim | | 197 000 | 250 000 | 430 000 |
Equity Securities Held | 300 000 | 364 509 | | |
Finance Lease Liabilities Present Value Total | 84 157 | 62 729 | 128 801 | 154 101 |
Finance Lease Payments Owing Minimum Gross | 24 631 | 85 763 | 208 842 | 223 896 |
Finished Goods Goods For Resale | 3 730 613 | 3 729 683 | 4 699 330 | 4 124 843 |
Fixed Assets | 2 049 749 | 2 464 807 | 6 469 161 | 6 773 800 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | 6 077 | -2 294 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 12 766 | 1 458 | -74 613 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 2 346 554 | 2 015 164 | 1 144 712 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -146 269 | 43 900 | -125 685 |
Gain Loss On Disposals Property Plant Equipment | | -74 833 | -37 067 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 155 846 | | | |
Gross Profit Loss | | 9 163 134 | 11 178 285 | |
Income Tax Expense Credit On Components Other Comprehensive Income | 19 217 | | | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | 5 913 | -4 074 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 250 340 | 459 825 | 674 760 |
Intangible Assets | | -7 989 083 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 49 165 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | 67 539 | 75 166 | 108 800 |
Interest Income On Bank Deposits | | | | 6 592 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | 64 509 | 36 224 | |
Interest Payable Similar Charges Finance Costs | | 67 539 | 124 331 | 202 277 |
Investments | 300 100 | 364 609 | 450 733 | 415 005 |
Investments Fixed Assets | 300 100 | 364 609 | 450 833 | 415 105 |
Investments In Subsidiaries | 100 | 100 | 100 | 100 |
Issue Equity Instruments | | | | 70 102 |
Loans From Directors | 60 000 | 70 000 | 17 435 | |
Net Current Assets Liabilities | 2 644 132 | 3 126 939 | 4 734 767 | 6 015 906 |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | | 552 | |
Number Equity Instruments Exercised Share-based Payment Arrangement | | | | 552 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | 522 | 522 | 552 | |
Operating Profit Loss | 988 967 | 1 341 225 | 2 198 827 | |
Other Creditors | 135 076 | 100 285 | 35 371 | 94 696 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 537 337 | 126 446 | 183 835 |
Other Disposals Property Plant Equipment | | 569 270 | 189 721 | 325 704 |
Other Interest Receivable Similar Income Finance Income | | 64 509 | 36 224 | |
Other Operating Income Format1 | | 280 949 | 397 969 | 1 564 560 |
Other Remaining Borrowings | | | 3 400 000 | |
Other Taxation Social Security Payable | | | 945 439 | 902 628 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 277 618 | 249 553 | 189 933 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 |
Prepayments Accrued Income | 265 621 | 285 953 | 411 319 | 226 785 |
Profit Loss | 735 149 | 1 066 084 | 1 715 667 | 2 169 801 |
Profit Loss On Ordinary Activities Before Tax | | 1 338 195 | 2 110 720 | 2 500 114 |
Property Plant Equipment Gross Cost | 2 619 436 | 2 689 065 | 6 938 280 | 7 769 572 |
Provisions For Liabilities Balance Sheet Subtotal | 105 456 | 164 034 | 848 886 | 707 904 |
Social Security Costs | | 277 681 | 316 131 | |
Staff Costs Employee Benefits Expense | | 3 314 903 | 3 303 309 | 4 058 228 |
Tax Expense Credit Applicable Tax Rate | | 254 257 | 401 037 | 475 022 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -145 896 | -101 236 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 6 749 | 96 559 | 27 167 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 272 111 | 395 053 | 330 313 |
Total Assets Less Current Liabilities | 4 693 881 | 5 591 746 | 11 203 928 | 12 789 706 |
Total Operating Lease Payments | | 471 388 | 485 880 | |
Trade Creditors Trade Payables | 4 322 933 | 5 956 260 | 6 685 639 | 6 504 900 |
Trade Debtors Trade Receivables | 4 874 797 | 5 514 374 | 6 048 150 | 6 614 547 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 59 487 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | 1 512 |
Turnover Revenue | | 33 505 731 | 36 701 376 | |
Wages Salaries | | 2 759 604 | 2 737 625 | 3 524 621 |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | | | 127 | |
Weighted Average Exercise Price Equity Instruments Exercised Share-based Payment Arrangement | | | | 127 |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | 127 | 127 | |
Company Contributions To Defined Benefit Plans Directors | | 96 599 | 89 307 | 59 909 |
Director Remuneration | | | 172 562 | 586 132 |
Director Remuneration Benefits Including Payments To Third Parties | | | 261 869 | 646 041 |