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 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 461 087 | 1 183 391 | 248 715 | 500 473 | 400 896 | 658 850 | 872 881 |
Current Assets | 10 377 136 | 10 456 167 | 10 665 731 | 10 546 812 | 10 215 373 | 10 657 448 | 10 906 814 |
Debtors | 5 038 205 | 5 566 282 | 5 982 783 | 6 110 668 | 6 764 246 | 5 734 839 | 5 682 959 |
Net Assets Liabilities | 14 285 676 | 14 744 338 | 15 165 110 | 15 262 633 | 14 597 629 | 14 632 409 | 15 987 504 |
Other Debtors | | | | | 118 111 | 46 462 | 36 693 |
Property Plant Equipment | 6 814 798 | 7 442 487 | 7 428 182 | 7 114 202 | 6 911 851 | 7 394 939 | 7 231 511 |
Total Inventories | 3 877 844 | 3 706 494 | 4 434 233 | 3 935 671 | 3 050 231 | 4 263 759 | 4 350 974 |
|
Other Financial Data |
Audit Fees Expenses | 12 000 | 15 000 | 14 761 | 26 000 | 18 000 | 22 720 | 20 219 |
Accrued Liabilities Deferred Income | 339 175 | 374 618 | 443 769 | 289 716 | 393 442 | 902 701 | 391 020 |
Accumulated Amortisation Impairment Intangible Assets | 2 875 988 | 3 060 815 | 3 245 643 | 3 430 470 | 3 615 298 | 3 620 925 | |
Accumulated Depreciation Impairment Property Plant Equipment | 8 693 124 | 9 563 154 | 10 490 382 | 11 371 007 | 12 143 265 | 12 701 059 | 12 625 711 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 390 299 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 1 209 206 | 512 371 |
Administrative Expenses | 5 337 117 | 6 010 347 | 5 734 361 | 5 983 467 | 5 371 593 | 4 899 144 | 4 712 756 |
Amortisation Expense Intangible Assets | 184 828 | 184 827 | 184 828 | 184 827 | 184 828 | 5 628 | |
Amounts Owed By Group Undertakings | 2 786 515 | 2 717 465 | 3 820 486 | 4 351 813 | 4 681 002 | 3 440 130 | 2 678 349 |
Amounts Owed To Group Undertakings | 528 602 | 528 602 | 528 602 | 528 602 | 528 602 | 528 602 | 137 905 |
Average Number Employees During Period | 195 | 210 | 203 | 204 | 189 | 171 | 173 |
Bank Borrowings Overdrafts | 639 932 | 222 143 | 261 611 | | 53 712 | | |
Bank Overdrafts | | 112 764 | 36 183 | | 53 712 | | |
Corporation Tax Payable | 168 263 | 212 721 | 183 537 | 110 655 | 25 320 | | |
Corporation Tax Recoverable | | | | | | 97 460 | 77 477 |
Cost Sales | 17 107 321 | 19 347 265 | 19 089 711 | 19 412 311 | 16 874 940 | 17 110 197 | 19 853 617 |
Creditors | 1 168 534 | 750 745 | 528 602 | 528 602 | 528 602 | 528 602 | 1 524 064 |
Current Tax For Period | 360 719 | 387 486 | 382 159 | 196 249 | 75 320 | | 67 523 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 202 876 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -3 880 | 99 586 | 171 740 |
Depreciation Expense Property Plant Equipment | 960 601 | 880 427 | 931 713 | 880 625 | 803 830 | 692 481 | 675 799 |
Dividends Paid | | 1 000 000 | 1 000 000 | 1 000 000 | 800 000 | | |
Dividends Paid On Shares Final | | 1 000 000 | 1 000 000 | 1 000 000 | 800 000 | | |
Finished Goods Goods For Resale | | | | | 140 046 | 235 125 | 147 583 |
Fixed Assets | 7 579 735 | 8 022 597 | 7 823 464 | 7 324 657 | 6 937 478 | 7 414 939 | 7 621 810 |
Further Item Interest Expense Component Total Interest Expense | | | | 1 434 | 37 | 42 | 16 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | 528 602 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 35 117 | 35 319 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 78 154 | 92 276 | 95 622 | 109 700 | 104 819 | 158 685 | 170 818 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 39 213 | -271 243 | 34 064 | -107 046 | 220 272 | -320 120 | 59 465 |
Gain Loss On Disposals Property Plant Equipment | | 1 467 | 4 299 | | 1 244 | -33 637 | |
Government Grant Income | | | | | 114 847 | 9 698 | 36 693 |
Gross Profit Loss | 6 872 382 | 7 854 728 | 7 492 805 | 7 332 314 | 5 431 708 | 5 427 498 | 5 764 301 |
Impairment Loss Reversal On Investments | | | | | | | 20 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -31 511 | -35 051 | 2 460 |
Increase From Amortisation Charge For Year Intangible Assets | | 184 827 | 184 828 | 184 827 | 184 828 | 5 628 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 880 427 | 931 713 | 880 625 | 803 830 | 692 481 | 675 799 |
Intangible Assets | 744 937 | 560 110 | 375 282 | 190 455 | 5 627 | | 390 299 |
Intangible Assets Gross Cost | 3 620 925 | 3 620 925 | 3 620 925 | 3 620 925 | 3 620 925 | 3 620 925 | 4 011 224 |
Interest Income On Bank Deposits | | | | | | 49 | 109 |
Interest Paid To Group Undertakings | | | | | | | 115 |
Interest Payable Similar Charges Finance Costs | 22 793 | 16 955 | 9 108 | 3 437 | 37 | 42 | 131 |
Investments Fixed Assets | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | |
Investments In Subsidiaries | | | | | 20 000 | 20 000 | |
Key Management Personnel Compensation Total | | | | | 756 183 | 467 851 | 624 696 |
Net Current Assets Liabilities | 8 393 501 | 7 972 555 | 8 365 344 | 9 013 312 | 8 731 607 | 8 591 388 | 9 382 750 |
Operating Profit Loss | 1 535 265 | 1 844 381 | 1 758 444 | 1 348 847 | 174 962 | 302 540 | 1 616 840 |
Other Creditors | | | | | | 173 294 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 134 687 | 751 147 |
Other Disposals Property Plant Equipment | | | | | | 168 325 | 751 147 |
Other Interest Receivable Similar Income Finance Income | 216 | | | | | 49 | 109 |
Other Operating Income Format1 | | | | | 114 847 | 9 698 | 36 693 |
Other Taxation Social Security Payable | 152 693 | 179 404 | 171 492 | 170 023 | 186 840 | 135 201 | 152 108 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 159 430 | 160 670 | 196 197 | 247 903 | 272 669 | 199 276 | 205 123 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | 98 195 | 110 400 | 47 888 |
Profit Loss | 1 170 478 | 1 458 662 | 1 420 772 | 1 097 523 | 134 996 | 34 780 | 1 355 095 |
Profit Loss On Ordinary Activities Before Tax | 1 512 688 | 1 827 426 | 1 749 336 | 1 345 410 | 174 925 | 302 547 | 1 596 818 |
Property Plant Equipment Gross Cost | 15 507 922 | 17 005 641 | 17 918 564 | 18 485 209 | 19 055 116 | 20 095 998 | 19 857 222 |
Raw Materials Consumables | | | | | 1 776 551 | 2 539 942 | 2 956 903 |
Social Security Costs | 536 697 | 599 531 | 627 308 | 649 400 | 583 164 | 481 558 | 525 539 |
Staff Costs Employee Benefits Expense | 6 275 795 | 6 956 909 | 6 892 672 | 6 977 844 | 6 727 476 | 5 791 070 | 6 045 925 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 542 854 | 845 316 | 1 017 056 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 954 | 107 407 |
Tax Expense Credit Applicable Tax Rate | 302 538 | 347 211 | 332 374 | 255 628 | 33 236 | 57 484 | 303 395 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -10 647 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -31 511 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -18 223 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | 195 960 | 41 218 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 7 594 | 15 009 | 20 280 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 342 210 | 368 764 | 328 564 | 247 887 | 39 929 | 267 767 | 241 723 |
Total Assets Less Current Liabilities | 15 973 236 | 15 995 152 | 16 188 808 | 16 337 969 | 15 669 085 | 16 006 327 | 17 004 560 |
Total Borrowings | 1 595 155 | 779 193 | 261 611 | | 53 712 | | |
Total Current Tax Expense Credit | 360 719 | 387 721 | 333 537 | 196 249 | 43 809 | -34 695 | 69 983 |
Total Deferred Tax Expense Credit | | | | | -3 880 | 302 462 | 171 740 |
Total Operating Lease Payments | 73 501 | 89 362 | 93 243 | 94 085 | 74 276 | 70 879 | 70 013 |
Trade Creditors Trade Payables | 896 822 | 1 159 819 | 1 239 978 | 963 106 | 824 452 | 854 864 | 843 031 |
Trade Debtors Trade Receivables | 2 147 173 | 2 729 291 | 2 038 639 | 1 675 767 | 1 866 938 | 2 040 387 | 2 842 552 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | -307 231 | |
Turnover Revenue | 23 979 703 | 27 201 993 | 26 582 516 | 26 744 625 | 22 306 648 | 22 537 695 | 25 617 918 |
Wages Salaries | 5 579 668 | 6 155 843 | 6 069 167 | 6 080 541 | 5 871 643 | 5 110 236 | 5 315 263 |
Work In Progress | | | | | 1 133 634 | 1 488 692 | 1 246 488 |
Company Contributions To Defined Benefit Plans Directors | | | | | 18 152 | | 6 495 |
Director Remuneration | 212 483 | 222 321 | 184 429 | 196 476 | 193 520 | | 83 176 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 211 672 | | 89 671 |
Fees For Non-audit Services | 21 100 | 15 355 | 2 000 | 3 283 | 2 011 | | |
Company Contributions To Money Purchase Plans Directors | 20 775 | 22 400 | 22 400 | 22 400 | 18 152 | | |
Dividend Recommended By Directors | | 1 000 000 | 1 000 000 | 1 000 000 | 800 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | | |
Bank Borrowings | 1 066 553 | 666 429 | 225 428 | | | | |
Capital Commitments | 264 734 | | | | 1 109 765 | | |
Comprehensive Income Expense | 1 170 478 | 1 458 662 | 1 420 772 | 1 097 523 | 134 996 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 397 | 4 485 | | 31 572 | | |
Disposals Property Plant Equipment | | 12 130 | 11 686 | | 32 674 | | |
Dividend Per Share Final | | 0 | 0 | 0 | 0 | | |
Interest Expense On Bank Loans Similar Borrowings | 22 793 | 16 879 | 8 970 | 1 379 | | | |
Interest Expense On Bank Overdrafts | | 76 | 138 | 624 | 37 | | |
Investments In Group Undertakings | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | | |
Number Shares Issued Fully Paid | | 4 667 001 | 4 667 001 | 4 667 001 | 4 667 001 | | |
Other Deferred Tax Expense Credit | -18 509 | -18 957 | -4 973 | 51 638 | -3 880 | | |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Prepayments | 53 433 | 89 379 | 47 424 | 48 633 | 98 195 | | |
Provisions | 519 026 | 500 069 | 495 096 | 546 734 | 542 854 | | |
Provisions For Liabilities Balance Sheet Subtotal | 519 026 | 500 069 | 495 096 | 546 734 | 542 854 | | |
Recoverable Value-added Tax | 51 084 | 30 147 | 76 234 | 34 455 | 118 111 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 509 849 | 924 609 | 566 645 | 602 581 | | |
Additional Provisions Increase From New Provisions Recognised | | | | 51 638 | -3 880 | | |