Profit & Loss |
Date of Accounts |
2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 9 646 310 | 6 162 561 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 836 895 | 600 027 | | | | |
Cash Bank On Hand | | 600 027 | 264 | 610 | 204 721 | 224 |
Current Assets | 3 841 006 | 3 120 601 | 3 286 039 | 3 323 233 | 3 885 027 | 4 522 238 |
Debtors | 593 598 | 1 199 014 | 903 324 | 906 531 | 1 343 423 | 1 754 531 |
Intangible Fixed Assets | 6 424 031 | 6 999 591 | | | | |
Net Assets Liabilities | | 6 084 883 | 6 492 247 | 7 155 360 | 8 674 498 | 9 236 774 |
Net Assets Liabilities Including Pension Asset Liability | 9 646 310 | 6 162 561 | | | | |
Other Debtors | | 231 210 | 179 840 | 104 337 | | |
Property Plant Equipment | | 6 999 591 | 7 183 926 | 7 352 790 | 8 499 101 | 8 934 804 |
Stocks Inventory | 1 410 513 | 1 321 560 | | | | |
Total Inventories | | 1 321 560 | 2 382 451 | 2 416 092 | 2 336 883 | 2 767 483 |
|
Capital & Reserves |
Called Up Share Capital | 30 000 | 16 880 | | | | |
Profit Loss Account Reserve | 8 251 547 | 4 767 798 | | | | |
Shareholder Funds | 9 646 310 | 6 162 561 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 11 080 | 11 840 |
Company Contributions To Money Purchase Plans Directors | | | | | 2 198 | 2 202 |
Director Remuneration | | | | | 176 514 | 173 007 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | 3 655 213 | 3 952 113 | 4 490 595 | 6 459 702 | 7 103 006 |
Average Number Employees During Period | | 47 | 48 | 51 | 52 | 57 |
Bank Borrowings | | 2 000 000 | 1 818 817 | 1 630 613 | 431 239 | 403 601 |
Bank Borrowings Overdrafts | | 1 820 318 | 1 636 204 | 1 447 812 | 3 451 946 | 3 062 532 |
Bank Overdrafts | | 804 525 | 588 560 | 100 284 | | 403 639 |
Capital Commitments | | 19 845 | 403 350 | 402 500 | 1 052 590 | 105 470 |
Capital Redemption Reserve | | 13 120 | | | | |
Creditors | | 1 837 318 | 1 877 520 | 1 585 012 | 3 770 965 | 3 496 455 |
Creditors Due After One Year | 29 166 | 1 837 318 | | | | |
Creditors Due Within One Year | 632 285 | 1 949 983 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 316 803 | 163 520 | | 302 141 |
Disposals Property Plant Equipment | | | 534 429 | 419 987 | | 369 078 |
Dividends Paid | | | | 118 160 | 2 000 | 2 000 |
Fair Value Availabe-for-sale Reserve | 1 364 763 | 1 364 763 | | | | |
Finance Lease Liabilities Present Value Total | | 17 000 | 241 316 | 137 200 | 146 638 | 214 596 |
Fixed Assets | 6 597 950 | 7 005 111 | 7 190 281 | 7 359 558 | 11 209 101 | 11 430 073 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 115 350 | 77 216 | 321 375 | 164 510 | 260 643 |
Increase Decrease In Property Plant Equipment | | | 520 998 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 613 703 | 702 002 | | 945 445 |
Investments Fixed Assets | 173 919 | 5 520 | 6 355 | 6 768 | 15 000 | 15 269 |
Net Current Assets Liabilities | 3 208 721 | 1 170 618 | 1 429 407 | 1 607 242 | 2 127 432 | 2 308 682 |
Number Shares Allotted | | 16 880 | | | | |
Number Shares Issued Fully Paid | | | | 15 030 | | 15 030 |
Other Creditors | | 193 399 | 268 225 | 496 220 | | |
Other Investments Other Than Loans | | 5 520 | 6 355 | 6 768 | 15 000 | 15 269 |
Other Taxation Social Security Payable | | 153 831 | 163 808 | 278 783 | 40 887 | 47 948 |
Par Value Share | | 1 | | 1 | | 1 |
Profit Loss | | | | 1 154 360 | 864 128 | 564 276 |
Property Plant Equipment Gross Cost | | 10 654 804 | 11 136 039 | 11 843 385 | 14 958 803 | 16 037 810 |
Provisions For Liabilities Balance Sheet Subtotal | | 253 528 | 249 921 | 226 428 | 891 070 | 1 005 526 |
Provisions For Liabilities Charges | 131 195 | 175 850 | | | | |
Secured Debts | 67 499 | 2 867 691 | | | | |
Share Capital Allotted Called Up Paid | 30 000 | 16 880 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 015 664 | 1 127 333 | | 1 448 085 |
Total Assets Less Current Liabilities | 9 806 671 | 8 175 729 | 8 619 688 | 8 966 800 | 13 336 533 | 13 738 755 |
Total Borrowings | | 2 867 691 | 2 807 184 | 2 099 538 | 431 239 | 807 240 |
Trade Creditors Trade Payables | | 572 380 | 494 935 | 426 462 | 658 678 | 625 707 |
Trade Debtors Trade Receivables | | 967 804 | 723 484 | 802 194 | 1 112 337 | 1 431 045 |
Accrued Liabilities | | | | | 399 807 | 503 144 |
Administrative Expenses | | | | | 628 195 | 796 899 |
Applicable Tax Rate | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | 204 721 | -403 415 |
Comprehensive Income Expense | | | | | 864 128 | 564 276 |
Corporation Tax Payable | | | | | 66 242 | |
Cost Sales | | | | | 3 934 056 | 3 464 933 |
Current Tax For Period | | | | | 66 242 | |
Depreciation Amortisation Expense | | | | | 818 876 | 945 445 |
Depreciation Expense Property Plant Equipment | | | | | 697 344 | 655 803 |
Distribution Costs | | | | | 3 638 264 | 4 413 785 |
Dividends Paid On Shares Interim | | | | | 2 000 | 2 000 |
Finance Lease Payments Owing Minimum Gross | | | | | 153 932 | 224 566 |
Further Operating Expense Item Component Total Operating Expenses | | | | | -1 315 | |
Future Finance Charges On Finance Leases | | | | | 7 294 | 9 970 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 186 831 | 57 898 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -219 486 | -395 250 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 193 803 | 46 567 |
Gain Loss On Disposals Property Plant Equipment | | | | | 193 803 | 46 567 |
Gross Profit Loss | | | | | 5 419 487 | 6 175 555 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 52 248 | -66 242 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 1 655 883 | -608 136 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -49 470 | 430 600 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 81 915 | 109 970 |
Interest Expense On Bank Overdrafts | | | | | 11 416 | 434 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 3 399 | 11 154 |
Interest Paid Classified As Operating Activities | | | | | -96 070 | -110 326 |
Interest Payable Similar Charges Finance Costs | | | | | 96 730 | 121 558 |
Investment Property | | | | | 2 695 000 | 2 480 000 |
Investment Property Fair Value Model | | | | | 2 695 000 | 2 480 000 |
Key Management Personnel Compensation Total | | | | | 201 467 | 198 394 |
Net Cash Flows From Used In Financing Activities | | | | | 872 427 | 656 040 |
Net Cash Flows From Used In Investing Activities | | | | | -692 319 | 910 288 |
Net Cash Flows From Used In Operating Activities | | | | | -1 835 991 | -958 192 |
Net Cash Generated From Operations | | | | | -1 883 212 | -1 145 914 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -33 |
Operating Profit Loss | | | | | 1 378 324 | 799 988 |
Other Deferred Tax Expense Credit | | | | | 352 339 | 114 456 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 115 | 302 |
Other Operating Income Format1 | | | | | 225 296 | -164 883 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -516 619 | -238 988 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 56 378 | 62 425 |
Prepayments Accrued Income | | | | | 231 086 | 323 486 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -1 116 072 | |
Proceeds From Sales Investment Properties | | | | | -528 000 | |
Proceeds From Sales Property Plant Equipment | | | | | -404 323 | -113 504 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 282 709 | 678 732 |
Provisions | | | | | 891 070 | 1 005 526 |
Purchase Property Plant Equipment | | | | | -235 004 | -1 023 825 |
Repayments Borrowings Classified As Financing Activities | | | | | -1 471 880 | -417 052 |
Social Security Costs | | | | | 190 569 | 230 184 |
Staff Costs Employee Benefits Expense | | | | | 2 071 486 | 2 347 181 |
Tax Decrease From Utilisation Tax Losses | | | | | 31 412 | 56 438 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 26 030 | |
Tax Expense Credit Applicable Tax Rate | | | | | 243 715 | 128 959 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -187 851 | -115 566 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 578 | 43 045 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 418 581 | 114 456 |
Turnover Revenue | | | | | 9 353 543 | 9 640 488 |
Wages Salaries | | | | | 1 824 539 | 2 054 572 |