Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 51 107 | 173 325 | 159 119 | 292 232 | 496 328 |
Current Assets | 2 790 554 | 2 708 335 | 2 209 581 | 4 555 871 | 7 191 066 |
Debtors | 2 290 650 | 1 785 007 | 907 607 | 2 542 241 | 3 835 896 |
Net Assets Liabilities | 1 925 965 | 2 005 221 | 2 074 109 | 4 194 780 | 5 644 648 |
Other Debtors | | | | 132 220 | 214 150 |
Property Plant Equipment | 1 052 113 | 1 159 431 | 1 974 769 | 2 908 371 | 2 745 519 |
Total Inventories | 448 797 | 750 003 | 1 142 855 | 1 721 398 | 2 858 842 |
|
Other Financial Data |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 174 875 | 153 494 | 362 124 | 345 527 | 402 078 |
Accumulated Depreciation Impairment Property Plant Equipment | 778 948 | 828 358 | 985 303 | 1 940 237 | 2 595 746 |
Additional Provisions Increase From New Provisions Recognised | | | | | 179 103 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 942 077 |
Administration Support Average Number Employees | | | | 28 | 30 |
Administrative Expenses | | | | 1 194 001 | 1 266 186 |
Amortisation Government Grants | | | | -75 593 | -110 879 |
Amounts Owed By Group Undertakings | | | | 876 211 | 1 870 021 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | 342 000 | 218 000 |
Amounts Owed To Group Undertakings | | | | 10 064 | 382 847 |
Applicable Tax Rate | | | | | 19 |
Average Number Employees During Period | 66 | 81 | 111 | 141 | 168 |
Bank Borrowings Overdrafts | | | | 97 865 | 97 840 |
Bank Overdrafts | | | | 1 251 | 1 226 |
Cash Cash Equivalents Cash Flow Value | | | | 292 232 | 496 328 |
Comprehensive Income Expense | | | | 1 325 507 | 1 579 866 |
Corporation Tax Payable | | | | 13 575 | 79 176 |
Cost Sales | | | | 9 019 308 | 12 531 281 |
Creditors | 1 466 174 | 1 418 855 | 1 428 204 | 2 224 144 | 3 085 451 |
Current Tax For Period | | | | 13 575 | 79 176 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 72 962 | 179 103 |
Deferred Tax Liabilities | | | | 384 798 | 563 901 |
Depreciation Expense Property Plant Equipment | | | | 522 900 | 670 970 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 224 720 | 178 120 | | 15 461 |
Disposals Property Plant Equipment | | 537 693 | 281 753 | | 449 420 |
Dividends Paid | | | | 130 000 | 130 000 |
Dividends Paid Classified As Financing Activities | | | | 130 000 | 130 000 |
Dividends Paid On Shares | | | | 130 000 | 130 000 |
Finance Lease Liabilities Present Value Total | | | | 5 265 | |
Finished Goods | | | | 1 721 398 | 2 858 842 |
Fixed Assets | 1 052 113 | 1 159 431 | 1 974 769 | 2 908 371 | 2 745 519 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 105 437 | 609 992 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 315 409 | -1 293 655 |
Gain Loss In Cash Flows From Change In Inventories | | | | -340 838 | -1 137 444 |
Gain Loss On Disposals Property Plant Equipment | | | | -5 796 | 15 461 |
Government Grant Income | | | | 75 593 | 110 879 |
Government Grants Payable | | | | 345 527 | 402 078 |
Gross Profit Loss | | | | 2 530 984 | 3 014 171 |
Income Expense Recognised Directly In Equity | | | | -130 000 | -130 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 36 190 | 13 575 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | 5 970 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -1 042 213 | 205 347 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 80 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | 149 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 274 130 | 335 065 | | 670 970 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 4 392 | 20 584 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 60 | 135 |
Interest Paid Classified As Operating Activities | | | | 4 452 | 20 719 |
Interest Payable Similar Charges Finance Costs | | | | 4 452 | 20 719 |
Net Cash Flows From Used In Financing Activities | | | | -111 070 | 149 911 |
Net Cash Flows From Used In Investing Activities | | | | -1 209 370 | -492 657 |
Net Cash Flows From Used In Operating Activities | | | | 278 227 | 548 093 |
Net Cash Generated From Operations | | | | 318 869 | 582 387 |
Net Current Assets Liabilities | 1 324 380 | 1 289 480 | 781 377 | 2 331 727 | 4 105 615 |
Net Deferred Tax Liability Asset | | | | 384 798 | 563 901 |
Operating Profit Loss | | | | 1 416 576 | 1 858 864 |
Other Creditors | | | | 195 500 | 393 271 |
Other Operating Income Format1 | | | | 79 593 | 110 879 |
Other Remaining Operating Income | | | | 4 000 | |
Other Taxation Social Security Payable | | | | 47 294 | 62 862 |
Par Value Share | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 76 395 | 5 265 |
Pension Costs Defined Contribution Plan | | | | 111 422 | 131 026 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 111 422 | 131 026 |
Prepayments Accrued Income | | | | 36 525 | 71 831 |
Proceeds From Borrowings Classified As Financing Activities | | | | -222 291 | -74 486 |
Proceeds From Government Grants Classified As Financing Activities | | | | 75 593 | 110 879 |
Proceeds From Repayment Loans Advances To Associates Joint Ventures Participating Interests Classified As Financing Activities | | | | 342 000 | -124 000 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | -99 977 | 372 783 |
Proceeds From Sales Property Plant Equipment | | | | 408 176 | 449 420 |
Production Average Number Employees | | | | 113 | 138 |
Profit Loss | | | | 1 325 507 | 1 579 866 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 412 124 | 1 838 145 |
Property Plant Equipment Gross Cost | 1 831 061 | 1 987 789 | 2 960 072 | 4 848 608 | 5 341 265 |
Provisions | | | | 384 798 | 563 901 |
Provisions For Liabilities Balance Sheet Subtotal | 114 778 | 117 516 | 238 253 | 384 798 | 563 901 |
Purchase Property Plant Equipment | | | | 1 617 546 | 942 077 |
Staff Costs Employee Benefits Expense | | | | 2 793 263 | 3 973 321 |
Tax Decrease Increase From Effect Tax Incentives | | | | 42 272 | 19 550 |
Tax Expense Credit Applicable Tax Rate | | | | 268 304 | 349 248 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -139 880 | -206 477 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 386 | 1 470 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | 133 440 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 86 617 | 258 279 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 254 031 | | |
Total Assets Less Current Liabilities | 2 376 493 | 2 448 911 | 2 756 146 | 5 240 098 | 6 851 134 |
Trade Creditors Trade Payables | | | | 1 512 581 | 1 851 455 |
Trade Debtors Trade Receivables | | | | 1 497 285 | 1 679 894 |
Turnover Revenue | | | | 11 550 292 | 15 545 452 |
Wages Salaries | | | | 2 681 841 | 3 842 295 |
Company Contributions To Money Purchase Plans Directors | | | | 47 101 | 47 201 |
Director Remuneration | | | | 136 521 | 89 900 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 201 764 | 145 251 |
Payments To Third Parties For Director Services | | | | 18 142 | 8 150 |