Profit & Loss |
Date of Accounts |
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 | 76 407 | 44 202 | 41 740 | 64 436 | 351 633 | 46 062 |
Current Assets | 11 342 803 | 12 960 739 | 15 378 958 | 17 968 386 | 21 178 603 | 22 296 730 |
Debtors | 10 707 941 | 12 186 860 | 14 350 805 | 16 463 875 | 18 124 653 | 19 089 886 |
Net Assets Liabilities | 6 304 736 | 8 107 070 | 9 342 926 | 12 162 588 | 14 648 391 | 16 567 528 |
Other Debtors | 46 582 | 314 187 | 465 011 | 276 226 | 403 716 | 459 527 |
Property Plant Equipment | 5 976 326 | 6 078 583 | 6 417 388 | 6 826 102 | 7 319 904 | 12 945 646 |
Total Inventories | 558 455 | 729 677 | 986 413 | 1 440 075 | 2 702 317 | 3 160 782 |
|
Other Financial Data |
Audit Fees Expenses | 18 861 | 18 000 | 20 948 | 22 443 | 26 205 | 32 256 |
Accrued Liabilities Deferred Income | 613 067 | 459 788 | 440 702 | 470 468 | 689 991 | 232 661 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 764 503 | 3 049 254 | 3 369 171 | 3 578 774 | 3 973 785 | 4 221 420 |
Additional Provisions Increase From New Provisions Recognised | | 18 790 | 160 854 | 16 376 | 12 712 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 612 008 | 663 722 | 769 169 | 1 638 813 | 5 998 376 |
Administration Support Average Number Employees | 6 | 5 | 5 | 8 | 6 | 6 |
Administrative Expenses | 1 692 684 | 971 083 | 2 017 967 | 2 326 566 | 2 852 506 | 3 521 608 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | 18 378 | 242 248 | 86 996 |
Amounts Owed By Group Undertakings | 6 086 671 | 7 227 634 | 7 991 369 | 9 143 704 | 9 788 329 | 10 277 855 |
Amounts Owed To Associates Joint Ventures Participating Interests | 676 142 | 643 454 | 460 766 | 508 601 | 447 673 | 388 299 |
Amounts Owed To Group Undertakings | 27 390 | 27 390 | 27 390 | 1 | 1 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 120 | 154 | 200 | 214 | 224 | 194 |
Bank Borrowings Overdrafts | 3 030 488 | 2 576 691 | 3 848 199 | 4 235 593 | 7 586 000 | 8 299 275 |
Comprehensive Income Expense | 1 286 104 | 1 904 450 | 1 310 526 | 2 920 042 | 2 597 719 | 2 034 901 |
Corporation Tax Payable | 135 819 | | | | | |
Cost Sales | 26 322 975 | 36 699 893 | 37 083 093 | 43 952 564 | 45 810 730 | 46 465 545 |
Creditors | 7 877 341 | 7 726 374 | 9 049 453 | 9 950 826 | 12 470 726 | 13 892 241 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | -134 123 | -2 211 | 16 376 | 12 712 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 27 318 | 18 790 | 160 854 | 16 376 | 12 712 | -8 510 |
Deferred Tax Liabilities | 232 434 | 251 224 | 412 078 | 428 454 | 441 166 | 432 656 |
Depreciation Expense Property Plant Equipment | 229 154 | 288 126 | 319 917 | 357 212 | 395 011 | 247 635 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | 15 | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 3 375 | | 147 609 | | |
Disposals Property Plant Equipment | | 225 000 | 5 000 | 150 852 | 750 000 | 124 999 |
Distribution Average Number Employees | 1 | 1 | 1 | 5 | 5 | 7 |
Distribution Costs | 295 336 | 193 776 | 186 215 | 135 090 | 97 894 | 171 150 |
Dividends Paid | 106 038 | 102 116 | 74 670 | 100 380 | 111 916 | 115 764 |
Dividends Paid On Shares | 106 038 | 102 116 | 74 670 | 100 380 | 111 916 | 115 764 |
Finance Lease Liabilities Present Value Total | 54 000 | 81 252 | 141 078 | 81 835 | 60 282 | 166 399 |
Finance Lease Payments Owing Minimum Gross | 153 000 | 166 515 | 407 926 | 266 847 | 187 764 | 513 940 |
Finished Goods | 558 455 | 729 677 | 986 413 | 1 440 075 | 2 702 317 | 3 160 782 |
Fixed Assets | 5 976 328 | 6 078 585 | 6 417 390 | 6 826 104 | 7 319 906 | 12 945 647 |
Further Item Finance Cost Component Total Finance Cost | | | | 4 900 | 5 249 | |
Further Revenue Item Component Total Revenue | | | | 150 567 | 116 322 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 8 076 | 2 680 | 461 | 562 | | |
Gain Loss On Disposals Property Plant Equipment | -1 943 | 705 909 | | 1 470 | 493 069 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -22 256 | 83 494 | 19 704 | 13 910 | 36 479 | 6 067 |
Government Grants Payable | 682 178 | 892 350 | 864 440 | 1 064 736 | 938 951 | 810 744 |
Gross Profit Loss | 3 317 161 | 3 175 673 | 3 764 498 | 5 576 074 | 5 613 526 | 6 037 964 |
Income From Associates Joint Ventures Participating Interests | | | | | | -1 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | -138 922 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -78 241 | | | | | |
Increase Decrease In Existing Provisions | | | | | | -8 510 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 288 126 | 319 917 | 357 212 | 395 011 | 247 635 |
Interest Expense On Bank Overdrafts | | 19 389 | 8 915 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 52 145 | 64 178 | 66 298 | 157 313 | 43 844 | 73 843 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 501 | 4 009 | 8 120 | 14 081 | 3 858 | 14 672 |
Interest Income On Bank Deposits | 2 599 | 2 | 41 | 320 | 256 | 111 |
Interest Payable Similar Charges Finance Costs | 96 559 | 87 576 | 88 977 | 178 320 | 52 951 | 318 925 |
Investments | 2 | 2 | 2 | 2 | 2 | 1 |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 | 1 |
Investments In Associates Joint Ventures Participating Interests | 2 | 2 | 2 | 2 | 2 | 1 |
Net Current Assets Liabilities | 3 465 462 | 5 234 365 | 6 329 505 | 8 017 560 | 8 707 877 | 8 404 489 |
Net Deferred Tax Liability Asset | 232 434 | 251 224 | 412 078 | 428 454 | 441 166 | 432 656 |
Number Shares Issued Fully Paid | 11 000 | 11 000 | 11 000 | 11 000 | 11 000 | 11 000 |
Operating Profit Loss | 1 329 141 | 2 010 814 | 1 560 316 | 3 114 418 | 2 663 126 | 2 345 206 |
Other Creditors | | | | 2 173 | | |
Other Finance Costs | 2 896 | | 5 644 | 2 026 | | 230 410 |
Other Interest Expense | 41 017 | 19 389 | 8 915 | 4 900 | 5 249 | |
Other Interest Receivable Similar Income Finance Income | 2 599 | 2 | 41 | 320 | 256 | 111 |
Other Remaining Borrowings | 116 378 | | | | | |
Other Revenue | 68 761 | 282 906 | 309 576 | 150 567 | 116 322 | 67 184 |
Other Taxation Social Security Payable | 326 990 | 86 612 | 87 999 | 80 659 | 361 636 | 421 287 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Received On Account | 173 771 | 176 425 | 212 732 | 648 975 | 585 350 | 510 333 |
Pension Costs Defined Contribution Plan | 16 853 | 37 105 | 67 102 | 50 763 | 67 050 | 64 930 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 16 853 | 37 105 | 67 102 | 50 763 | 67 050 | 64 930 |
Prepayments Accrued Income | 383 896 | 319 446 | 156 466 | 181 069 | 67 157 | 323 732 |
Production Average Number Employees | 113 | 148 | 194 | 201 | 213 | 181 |
Profit Loss | 1 286 104 | 1 904 450 | 1 310 526 | 2 920 042 | 2 597 719 | 2 034 901 |
Profit Loss On Ordinary Activities Before Tax | 1 235 181 | 1 923 240 | 1 471 380 | 2 936 418 | 2 610 431 | 2 026 391 |
Property Plant Equipment Gross Cost | 8 740 829 | 9 127 837 | 9 786 559 | 10 404 876 | 11 293 689 | 17 167 066 |
Provisions | 232 434 | 251 224 | 412 078 | 428 454 | 441 166 | 432 656 |
Provisions For Liabilities Balance Sheet Subtotal | 232 434 | 251 224 | 412 078 | 428 454 | 441 166 | 432 656 |
Research Development Expense Recognised In Profit Or Loss | 112 510 | 241 949 | 44 803 | 89 561 | 30 468 | 56 571 |
Revenue Arising From Exchanges Goods Or Services Rendering Services | | | 309 576 | 299 702 | 295 215 | |
Revenue From Sale Goods | 29 305 312 | 39 439 546 | 40 467 865 | 49 078 369 | 51 012 719 | 52 142 432 |
Social Security Costs | 169 120 | 227 057 | 291 438 | 340 899 | 424 685 | 506 492 |
Staff Costs Employee Benefits Expense | 2 719 642 | 3 904 887 | 4 894 403 | 6 250 083 | 7 370 388 | 7 394 022 |
Tax Decrease Increase From Effect Tax Incentives | 70 579 | 59 762 | | | | |
Tax Expense Credit Applicable Tax Rate | 234 688 | 365 416 | 279 562 | 557 919 | 462 642 | 385 014 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -147 773 | -165 945 | -148 867 | -485 093 | -415 725 | -243 144 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -59 762 | -47 070 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -12 765 | -2 373 | -78 522 | -65 296 | -46 691 | -141 877 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | -4 927 | -226 | 7 |
Tax Increase Decrease From Effect Rollover Relief On Profit On Disposal Fixed Assets | | -134 123 | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | 27 318 | 18 790 | | | 12 712 | -8 510 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -3 571 | -3 213 | -2 892 | -2 603 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -50 923 | 18 790 | 160 854 | 16 376 | 12 712 | -8 510 |
Total Assets Less Current Liabilities | 9 441 790 | 11 312 950 | 12 746 895 | 14 843 664 | 16 027 783 | 21 350 136 |
Total Operating Lease Payments | 6 891 | 19 364 | 28 832 | 27 901 | 42 607 | 44 152 |
Trade Creditors Trade Payables | 2 723 296 | 3 674 762 | 3 830 587 | 3 922 521 | 2 739 793 | 3 873 987 |
Trade Debtors Trade Receivables | 4 190 792 | 4 325 593 | 5 737 959 | 6 844 498 | 7 623 203 | 7 941 776 |
Turnover Revenue | 29 640 136 | 39 875 566 | 40 847 591 | 49 528 638 | 51 424 256 | 52 503 509 |
Wages Salaries | 2 533 669 | 3 640 725 | 4 535 863 | 5 858 421 | 6 878 653 | 6 822 600 |
Director Remuneration | 17 333 | 24 000 | 25 125 | 25 500 | 26 994 | 27 492 |