Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 550 | 1 550 | 1 550 |
Current Assets | 8 070 368 | 8 887 449 | 8 699 822 |
Debtors | 2 051 733 | 2 520 563 | 1 679 239 |
Net Assets Liabilities | 4 780 891 | 5 009 677 | 4 883 398 |
Other Debtors | 86 321 | 49 389 | 44 506 |
Property Plant Equipment | 3 579 774 | 3 578 603 | 3 717 681 |
Total Inventories | 6 017 085 | 6 365 336 | 7 019 033 |
|
Other Financial Data |
Audit Fees Expenses | 10 500 | 12 000 | 12 680 |
Company Contributions To Money Purchase Plans Directors | 10 252 | 56 281 | 51 240 |
Director Remuneration | 186 482 | 148 884 | 140 147 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |
Amount Specific Advance Or Credit Directors | | 40 375 | 100 375 |
Amount Specific Advance Or Credit Made In Period Directors | | 50 000 | 70 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 9 625 | 10 000 |
Accrued Liabilities | 393 856 | 258 889 | 204 009 |
Accrued Liabilities Deferred Income | 39 404 | 36 601 | 33 798 |
Accumulated Amortisation Impairment Intangible Assets | 20 682 | 23 808 | 26 934 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 409 908 | 1 501 206 | 1 568 557 |
Additional Provisions Increase From New Provisions Recognised | | 13 613 | |
Administrative Expenses | 2 190 195 | 2 344 235 | 2 504 073 |
Amortisation Expense Intangible Assets | 3 464 | 3 126 | 3 126 |
Amount Borrowing Repayable Within Set Time | 380 442 | 302 939 | |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 64 | 65 | 67 |
Bank Borrowings | 765 631 | 695 664 | 636 218 |
Bank Borrowings Overdrafts | 694 614 | 623 671 | 574 239 |
Bank Overdrafts | 905 874 | 910 449 | 1 017 839 |
Cash Cash Equivalents Cash Flow Value | -904 324 | -908 899 | -1 016 289 |
Comprehensive Income Expense | 148 731 | 228 786 | -126 279 |
Corporation Tax Payable | 34 642 | 47 338 | |
Cost Sales | 19 307 255 | 23 665 853 | 21 912 542 |
Creditors | 734 018 | 660 272 | 749 281 |
Current Tax For Period | 34 642 | 47 338 | -47 338 |
Depreciation Amortisation Expense | 150 909 | 177 372 | 197 393 |
Depreciation Expense Property Plant Equipment | 116 780 | 141 449 | 147 013 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 82 947 | 126 918 |
Disposals Property Plant Equipment | | 91 182 | 140 032 |
Finance Lease Liabilities Present Value Total | 91 812 | 132 204 | 141 244 |
Finance Lease Payments Owing Minimum Gross | 98 233 | 139 101 | 158 150 |
Fixed Assets | 3 645 587 | 3 641 290 | 3 777 242 |
Further Item Loans Advances Granted To Related Parties Classified As Financing Activities Component Corresponding Total | | -9 625 | |
Further Item Proceeds From Loans Advances To Related Parties Classified As Financing Activities Component Corresponding Total | | -50 000 | |
Future Finance Charges On Finance Leases | 6 421 | 6 897 | 22 290 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 12 000 | 12 000 | 12 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 228 633 | 542 314 | -76 103 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -210 692 | -468 830 | 888 662 |
Gain Loss On Disposal Assets Income Statement Subtotal | 5 172 | 8 280 | 1 097 |
Gain Loss On Disposals Property Plant Equipment | 5 172 | 8 280 | 1 097 |
Gross Profit Loss | 2 430 255 | 2 686 989 | 2 463 448 |
Income Taxes Paid Refund Classified As Operating Activities | -58 800 | -34 642 | -47 338 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -114 253 | -4 575 | -107 390 |
Increase Decrease In Property Plant Equipment | | 122 910 | 219 135 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 1 144 990 | 348 251 | 653 697 |
Increase From Amortisation Charge For Year Intangible Assets | | 3 126 | 3 126 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 174 246 | 194 269 |
Intangible Assets | 65 813 | 62 687 | 59 561 |
Intangible Assets Gross Cost | 86 495 | 86 495 | |
Interest Expense On Bank Loans Similar Borrowings | 31 273 | 30 103 | 35 190 |
Interest Expense On Bank Overdrafts | 25 124 | 29 386 | 32 060 |
Interest Paid Classified As Operating Activities | -56 397 | -59 489 | -105 073 |
Interest Payable Similar Charges Finance Costs | 56 397 | 59 489 | 107 383 |
Loans From Directors | | 40 375 | |
Merchandise | 6 017 085 | 6 365 336 | 7 019 033 |
Net Cash Flows From Used In Financing Activities | 183 488 | 112 111 | 159 729 |
Net Cash Flows From Used In Investing Activities | 83 815 | 41 884 | 113 115 |
Net Cash Flows From Used In Operating Activities | -153 050 | -149 420 | -165 454 |
Net Cash Generated From Operations | -268 247 | -243 551 | -320 175 |
Net Current Assets Liabilities | 1 930 440 | 2 103 390 | 1 961 419 |
Number Shares Issued Fully Paid | | 100 000 | 100 000 |
Operating Profit Loss | 249 559 | 349 226 | -34 983 |
Other Creditors | 435 | 42 158 | 26 870 |
Other Deferred Tax Expense Credit | 9 789 | 13 613 | 31 251 |
Other Operating Income Format1 | 9 499 | 6 472 | 5 642 |
Other Taxation Social Security Payable | 52 514 | 54 223 | 45 113 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -114 629 | -82 518 | -160 282 |
Payments Received On Account | 152 100 | 42 158 | |
Payments To Related Parties | | 40 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 81 789 | 156 141 | 143 939 |
Prepayments | 546 417 | 568 423 | 237 014 |
Proceeds From Sales Property Plant Equipment | -16 191 | -16 515 | -14 211 |
Profit Loss | 148 731 | 228 786 | -126 279 |
Profit Loss On Ordinary Activities Before Tax | 193 162 | 289 737 | -142 366 |
Property Plant Equipment Gross Cost | 4 989 682 | 5 079 809 | 5 286 238 |
Provisions | 61 118 | 74 731 | 105 982 |
Provisions For Liabilities Balance Sheet Subtotal | 61 118 | 74 731 | 105 982 |
Purchase Property Plant Equipment | -100 006 | -58 399 | -127 326 |
Repayments Borrowings Classified As Financing Activities | -68 859 | -69 968 | -59 447 |
Social Security Costs | 178 645 | 191 222 | 204 041 |
Staff Costs Employee Benefits Expense | 2 196 276 | 2 281 988 | 2 403 048 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 539 | 533 | 533 |
Tax Expense Credit Applicable Tax Rate | 37 178 | 55 050 | -27 050 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 307 | -7 189 | -25 101 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 310 | 10 | 1 847 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 44 431 | 60 951 | -16 087 |
Total Additions Including From Business Combinations Property Plant Equipment | | 181 309 | 346 461 |
Total Assets Less Current Liabilities | 5 576 027 | 5 744 680 | 5 738 661 |
Total Borrowings | 1 763 317 | 1 738 317 | 1 845 111 |
Trade Creditors Trade Payables | 4 420 817 | 5 184 359 | 5 232 408 |
Trade Debtors Trade Receivables | 1 418 995 | 1 902 751 | 1 325 463 |
Turnover Revenue | 21 737 510 | 26 352 842 | 24 375 990 |
Value-added Tax Payable | 16 861 | 42 071 | |
Wages Salaries | 1 935 842 | 1 934 625 | 2 055 068 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 31 251 |
Amounts Owed To Directors | | 40 375 | 100 375 |
Corporation Tax Recoverable | | | 47 338 |
Further Item Interest Expense Component Total Interest Expense | | | 37 823 |
Interest Expense | | 59 489 | 107 383 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 2 310 |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | | -9 625 | -10 000 |
Proceeds From Loans Advances From Other Related Parties Classified As Financing Activities | | -50 000 | -70 000 |
Recoverable Value-added Tax | | | 24 918 |