Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 697 231 | 3 405 047 | 4 516 660 | 4 610 560 | 3 800 947 | 3 827 396 | 3 761 399 | 4 375 221 |
Current Assets | 6 683 434 | 6 359 065 | 7 518 403 | 7 662 826 | 6 866 975 | 6 732 166 | 6 788 313 | 7 097 473 |
Debtors | 2 042 762 | 2 032 090 | 1 810 791 | 1 800 483 | 1 905 684 | 1 571 004 | 1 591 260 | 1 262 787 |
Net Assets Liabilities | 8 362 281 | 8 041 417 | 10 320 028 | 10 659 882 | 9 380 950 | 9 168 896 | 9 050 028 | 9 084 725 |
Other Debtors | 4 658 | 4 119 | 10 636 | 3 310 | 2 337 | 3 897 | 7 291 | 1 747 |
Property Plant Equipment | 2 519 823 | 2 491 865 | 3 861 871 | 3 996 698 | 3 471 262 | 3 437 929 | 3 329 855 | 3 210 072 |
Total Inventories | 943 441 | 921 928 | 1 190 952 | 1 251 783 | 1 160 344 | 1 333 766 | 1 435 654 | 1 459 465 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 17 935 | 15 000 | 15 000 | 14 034 | 12 070 | 26 320 |
Company Contributions To Money Purchase Plans Directors | 46 099 | 52 034 | 51 213 | 39 116 | 38 909 | 37 560 | 120 584 | 169 451 |
Director Remuneration | 548 235 | 468 364 | 473 031 | 478 444 | 571 545 | 582 112 | 459 084 | 423 945 |
Dividend Recommended By Directors | | 2 650 000 | | 2 000 000 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Accrued Liabilities | 85 585 | 81 477 | 180 928 | 166 036 | 165 747 | 244 077 | 158 319 | 243 542 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 430 952 | 3 910 866 | 4 469 184 | 4 593 463 | 5 246 855 | 5 768 042 | 6 317 983 | 6 738 205 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -29 202 | -16 909 | | | | 51 770 | |
Administrative Expenses | 3 860 858 | 3 994 185 | 4 536 298 | 4 862 494 | 4 364 854 | 4 384 487 | 4 614 387 | 4 967 490 |
Amounts Owed To Directors | 101 540 | | | | | | | |
Amounts Owed To Group Undertakings | 14 532 | 48 915 | 111 | 7 863 | 31 278 | 8 610 | 26 020 | 11 291 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 130 | 138 | 143 | 146 | 139 | 125 | 131 | 126 |
Capital Commitments | | 903 184 | | | 64 560 | 119 760 | | |
Cash Cash Equivalents Cash Flow Value | 3 697 231 | | 4 516 660 | 4 610 560 | 3 800 947 | 3 827 396 | 3 761 399 | |
Cash Receipts From Government Grants | | | -20 400 | | -507 263 | -17 176 | | -19 430 |
Comprehensive Income Expense | 1 770 803 | 2 329 136 | 2 278 611 | 2 339 854 | 1 721 069 | 1 787 946 | 1 881 132 | 2 034 697 |
Corporation Tax Payable | 220 434 | 234 796 | 140 741 | 26 392 | 61 697 | -8 094 | 169 573 | 290 041 |
Cost Sales | 5 289 456 | 5 902 410 | 6 012 743 | 6 154 729 | 5 001 010 | 5 782 590 | 6 629 909 | 6 619 880 |
Creditors | 1 318 831 | 1 316 570 | 1 284 212 | 1 166 930 | 1 168 564 | 1 178 980 | 1 194 151 | 1 336 520 |
Current Tax For Period | 469 856 | 514 218 | 532 766 | 438 831 | 423 876 | 364 879 | 379 574 | 601 678 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -29 202 | -16 909 | | | | | |
Deferred Tax Liabilities | 90 448 | 61 246 | 44 337 | 101 015 | 57 026 | 90 522 | 142 292 | 154 603 |
Depreciation Amortisation Expense | 583 920 | 603 839 | 669 387 | 737 000 | 719 494 | 682 110 | 685 394 | 608 543 |
Depreciation Expense Property Plant Equipment | 583 920 | 603 839 | 669 387 | 737 000 | 719 494 | 682 110 | 685 392 | 608 543 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 123 925 | 111 069 | 612 721 | 66 102 | 160 923 | 135 451 | 188 321 |
Disposals Property Plant Equipment | | 132 813 | 111 069 | 622 749 | 71 849 | 172 551 | 153 665 | 231 722 |
Dividends Paid | 440 000 | 2 650 000 | | 2 000 000 | 3 000 000 | 2 000 000 | 2 000 000 | 2 000 000 |
Dividends Paid Classified As Financing Activities | -440 000 | -2 650 000 | | -2 000 000 | -3 000 000 | -2 000 000 | -2 000 000 | -2 000 000 |
Dividends Paid On Shares | 440 000 | 2 650 000 | | 2 000 000 | 3 000 000 | 2 000 000 | 2 000 000 | 2 000 000 |
Dividends Paid On Shares Interim | 220 000 | 1 325 000 | | 1 000 000 | 1 500 000 | 1 000 000 | 1 000 000 | 1 000 000 |
Dividends Received Classified As Investing Activities | | -216 773 | -268 486 | -178 902 | | | | |
Finished Goods | 391 949 | 400 061 | 448 446 | 452 289 | 384 576 | 278 622 | 307 054 | 238 531 |
Fixed Assets | 3 088 126 | 3 060 168 | 4 130 174 | 4 265 001 | 3 739 565 | 3 706 232 | 3 598 158 | 3 478 375 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -147 604 | -34 383 | | | | | | |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | 300 000 | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -12 722 | | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | 63 434 | 71 379 | 96 178 | 95 496 | 99 303 | 85 906 | 86 675 | 125 058 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | -67 351 | -8 547 | | -9 457 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 71 188 | 50 534 | 61 697 | -2 930 | -33 672 | 80 207 | -162 496 | 21 901 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -100 732 | 10 672 | 221 299 | 10 308 | -105 201 | 359 617 | -45 195 | 328 473 |
Gain Loss On Disposal Assets Income Statement Subtotal | -20 475 | 31 310 | 28 535 | 40 855 | 13 154 | 25 928 | 50 636 | 15 560 |
Gain Loss On Disposals Property Plant Equipment | -20 475 | 31 310 | 28 535 | 40 855 | 13 154 | 25 928 | 50 636 | 15 560 |
Gross Profit Loss | 6 034 479 | 6 588 630 | 7 285 242 | 7 507 677 | 6 064 842 | 6 556 414 | 6 902 426 | 7 513 769 |
Impairment Loss Investment In Subsidiaries | | | 300 000 | | | | | |
Income From Related Parties | 289 451 | 377 821 | 260 338 | 112 607 | 637 788 | 163 889 | 182 300 | 181 161 |
Income From Shares In Group Undertakings | | 216 773 | 268 486 | 178 902 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -371 666 | -499 856 | -580 001 | -553 680 | -432 960 | -459 607 | -176 970 | -481 210 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 729 253 | -292 184 | 1 111 613 | 93 900 | -809 613 | 26 449 | -65 997 | 613 822 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -46 820 | 500 | 44 389 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 30 922 | -21 513 | 269 024 | 60 831 | -91 439 | 173 422 | 101 888 | 23 811 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 603 839 | 669 387 | 737 000 | 719 494 | 682 110 | 685 392 | 608 543 |
Interest Received Classified As Operating Activities | -23 881 | -219 707 | -278 304 | | | | | |
Investments Fixed Assets | 568 303 | 568 303 | 268 303 | 268 303 | 268 303 | 268 303 | 268 303 | 268 303 |
Investments In Group Undertakings | 568 303 | 568 303 | 268 303 | 268 303 | 268 303 | 268 303 | 268 303 | 268 303 |
Key Management Personnel Compensation Total | 548 235 | 468 364 | 473 031 | 478 444 | 529 384 | 535 484 | 540 729 | 593 396 |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | | -101 540 | | | | | | |
Loans Owed By Related Parties | 68 818 | 168 179 | 98 323 | 42 757 | 409 975 | 21 504 | 60 983 | 4 467 |
Loans Owed To Related Parties | -101 540 | | | | | | | |
Merchandise | 551 492 | 521 867 | 742 506 | 799 494 | 775 768 | 1 055 144 | 1 128 600 | 1 220 934 |
Net Assets Liabilities Subsidiaries | -610 872 | -433 133 | -273 035 | -101 146 | -124 514 | -130 505 | -162 557 | -30 111 |
Net Cash Flows From Used In Financing Activities | 282 008 | 2 717 157 | | 2 000 000 | 3 000 000 | 2 000 000 | 2 000 000 | 2 000 000 |
Net Cash Flows From Used In Investing Activities | 334 623 | 324 864 | 1 412 154 | 640 293 | -331 804 | 599 908 | 502 245 | 361 336 |
Net Cash Flows From Used In Operating Activities | -2 345 884 | -2 749 837 | -2 523 767 | -2 734 193 | -1 858 583 | -2 626 357 | -2 436 248 | -2 975 158 |
Net Cash Generated From Operations | -2 717 550 | -3 249 693 | -3 103 768 | -3 287 873 | -2 291 543 | -3 085 964 | -2 613 218 | -3 456 368 |
Net Current Assets Liabilities | 5 364 603 | 5 042 495 | 6 234 191 | 6 495 895 | 5 698 411 | 5 553 186 | 5 594 162 | 5 760 953 |
Net Interest Received Paid Classified As Investing Activities | -23 881 | -2 934 | -9 818 | -11 777 | -5 445 | -5 765 | -24 437 | -92 434 |
Number Shares Issued Fully Paid | | 90 000 | 90 000 | 90 000 | 90 000 | 90 000 | 90 000 | 90 000 |
Operating Profit Loss | 2 173 621 | 2 594 445 | 2 769 344 | 2 645 184 | | | | |
Other Creditors | 74 171 | 57 920 | 75 610 | 88 031 | 86 773 | 112 424 | 113 199 | 115 118 |
Other Deferred Tax Expense Credit | -43 157 | -29 202 | -16 909 | 56 678 | -43 989 | 33 496 | 51 770 | 12 311 |
Other Interest Receivable Similar Income Finance Income | 23 881 | 2 934 | 9 818 | 11 777 | 5 445 | 5 765 | 24 437 | 92 434 |
Other Operating Income Format1 | | | 20 400 | | 507 263 | 17 176 | | 19 430 |
Other Taxation Social Security Payable | 312 365 | 293 514 | 315 400 | 450 763 | 308 715 | 321 462 | 341 584 | 395 362 |
Par Value Share | | 1 | 1 | 1 | 50 | 50 | 50 | 50 |
Payments To Related Parties | | 4 236 | 8 503 | 2 846 | 1 367 | 72 | 13 571 | 9 169 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 175 161 | 182 066 | 177 671 | 176 344 | 177 397 | 149 961 | 238 518 | 283 777 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments | 102 602 | 136 475 | 65 411 | 129 819 | 181 534 | 196 843 | 143 196 | 96 135 |
Proceeds From Loans Advances To Other Related Parties Classified As Financing Activities | -10 388 | | | | | | | |
Proceeds From Sales Property Plant Equipment | -37 119 | -40 198 | -28 535 | -50 883 | -18 901 | -37 556 | -68 850 | -58 961 |
Profit Loss | 1 770 803 | 2 329 136 | 2 278 611 | 2 339 853 | 1 721 069 | 1 787 946 | 1 881 132 | 2 034 697 |
Profit Loss On Ordinary Activities Before Tax | 2 197 502 | 2 814 152 | 2 747 648 | 2 835 863 | 2 145 345 | 2 186 321 | 2 312 476 | 2 648 686 |
Profit Loss Subsidiaries | -52 074 | 21 297 | 119 766 | 17 372 | 16 779 | 14 498 | 23 888 | 66 945 |
Property Plant Equipment Gross Cost | 5 950 775 | 6 402 731 | 8 331 055 | 8 590 161 | 8 718 117 | 9 205 971 | 9 647 838 | 9 948 277 |
Provisions | 90 448 | 61 246 | 44 337 | 101 015 | 57 026 | 90 522 | 142 292 | 154 603 |
Provisions For Liabilities Balance Sheet Subtotal | 90 448 | 61 246 | 44 337 | 101 015 | 57 026 | 90 522 | 142 292 | 154 603 |
Purchase Other Long-term Assets Classified As Investing Activities | | | -20 400 | | -507 263 | -17 176 | | -19 430 |
Purchase Property Plant Equipment | -408 345 | -584 769 | -2 039 393 | -881 857 | -199 805 | -660 405 | -595 532 | -532 161 |
Social Security Costs | 250 544 | 273 883 | 281 293 | 286 702 | 290 915 | 282 206 | 298 691 | 300 622 |
Staff Costs Employee Benefits Expense | 3 594 644 | 3 864 673 | 3 970 551 | 3 996 013 | 3 947 861 | 3 784 373 | 4 043 094 | 4 042 554 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 41 721 | 51 012 | 33 991 | | | | |
Tax Expense Credit Applicable Tax Rate | 439 500 | 541 640 | 522 053 | 538 814 | 407 616 | 415 401 | 439 370 | 503 250 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -7 308 | |
Tax Increase Decrease From Changes In Pension Fund Prepayment | -2 913 | -3 697 | 746 | | | 1 735 | -1 214 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -16 699 | -17 859 | -23 756 | | | -21 219 | -21 409 | -23 012 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 35 855 | 27 735 | -35 051 | 43 079 | -31 038 | -29 865 | 4 436 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | 115 640 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 811 | | 57 000 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 426 699 | 485 016 | 469 037 | 496 009 | 424 276 | 398 375 | 431 344 | 613 989 |
Total Additions Including From Business Combinations Property Plant Equipment | | 584 769 | 2 039 393 | 881 855 | 199 805 | 660 405 | 595 532 | 532 161 |
Total Assets Less Current Liabilities | 8 452 729 | 8 102 663 | 10 364 365 | 10 760 896 | 9 437 976 | 9 259 418 | 9 192 320 | 9 239 328 |
Total Current Tax Expense Credit | | 514 218 | 485 946 | 439 331 | 468 265 | 364 879 | | |
Trade Creditors Trade Payables | 510 204 | 599 948 | 571 422 | 427 846 | 514 354 | 500 501 | 385 456 | 281 166 |
Trade Debtors Trade Receivables | 1 935 502 | 1 891 496 | 1 734 744 | 1 667 354 | 1 721 813 | 1 345 327 | 1 440 773 | 1 164 905 |
Turnover Revenue | 11 323 935 | 12 491 040 | 13 297 985 | 13 662 406 | 11 065 852 | 12 339 004 | 13 532 335 | 14 133 649 |
Wages Salaries | 3 168 939 | 3 408 724 | 3 511 587 | 3 532 967 | 3 479 549 | 3 352 206 | 3 505 885 | 3 458 155 |
Corporation Tax Recoverable | | | | | | 24 937 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | 33 496 | 51 770 | |