Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 1 949 491 | 2 656 415 |
Current Assets | 3 755 757 | 3 949 632 |
Debtors | 667 374 | 563 672 |
Net Assets Liabilities | 2 639 740 | 4 522 575 |
Other Debtors | 474 377 | 414 085 |
Property Plant Equipment | 7 816 527 | 6 415 634 |
Total Inventories | 167 081 | 170 586 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 |
Other Non-audit Services Entity Subsidiaries Fees | 27 500 | 25 300 |
Accrued Liabilities Deferred Income | 1 154 816 | 1 633 167 |
Accumulated Amortisation Impairment Intangible Assets | 778 075 | 849 025 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 540 324 | 6 524 822 |
Additional Provisions Increase From New Provisions Recognised | | 68 579 |
Additions Other Than Through Business Combinations Intangible Assets | | 13 400 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 469 325 |
Administrative Expenses | 35 092 622 | 28 872 390 |
Amortisation Expense Intangible Assets | 104 607 | 106 055 |
Amounts Owed To Directors | | 28 000 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 1 450 | 1 283 |
Balances Amounts Owed By Related Parties | | 2 940 |
Balances Amounts Owed To Related Parties | | 28 000 |
Bank Borrowings Overdrafts | 2 192 056 | 829 480 |
Cash Cash Equivalents Cash Flow Value | 1 949 491 | 2 656 415 |
Cash Receipts From Sales Interests In Joint Ventures Associates Participating Interests | | 1 250 |
Comprehensive Income Expense | 2 122 160 | 2 002 835 |
Corporation Tax Payable | 490 000 | 235 000 |
Cost Sales | 18 077 306 | 14 135 371 |
Creditors | 6 894 529 | 5 510 712 |
Current Tax For Period | 490 000 | 475 000 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 32 532 | 68 579 |
Deferred Tax Liabilities | 285 045 | 353 624 |
Depreciation Expense Property Plant Equipment | 1 368 581 | 1 273 489 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 35 105 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 288 991 |
Disposals Intangible Assets | | 92 098 |
Disposals Property Plant Equipment | | 885 720 |
Dividends Paid | 400 000 | 120 000 |
Dividends Paid Classified As Financing Activities | 400 000 | 120 000 |
Dividends Paid On Shares | 400 000 | 120 000 |
Finished Goods | 167 081 | 170 586 |
Fixed Assets | 9 165 443 | 7 613 652 |
Further Item Operating Income Component Total Other Operating Income | 234 078 | 234 078 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | 1 141 177 | 39 270 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 75 730 000 | 71 300 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -497 280 | -28 316 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 487 627 | 516 554 |
Gain Loss In Cash Flows From Change In Inventories | 50 009 | -3 505 |
Gain Loss On Disposals Intangible Assets | -15 617 | -29 868 |
Government Grant Income | | 2 838 869 |
Gross Profit Loss | 36 386 509 | 28 181 004 |
Income Expense Recognised Directly In Equity | -6 200 000 | -120 000 |
Income Taxes Paid Refund Classified As Operating Activities | 76 000 | 727 140 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -455 107 | 706 924 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 351 | -2 860 |
Increase Decrease In Net Debt From Cash Flows | | -3 732 938 |
Increase From Amortisation Charge For Year Intangible Assets | | 106 055 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 273 489 |
Intangible Assets | 1 331 416 | 1 181 768 |
Intangible Assets Gross Cost | 2 109 491 | 2 030 793 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 31 250 | 37 082 |
Interest Income On Cash Cash Equivalents | 7 151 | 2 929 |
Interest Paid Classified As Operating Activities | 31 250 | 37 082 |
Interest Payable Similar Charges Finance Costs | 31 250 | 37 082 |
Interest Received Classified As Operating Activities | 7 151 | 2 929 |
Investments | 17 500 | 16 250 |
Investments Fixed Assets | 17 500 | 16 250 |
Investments In Associates Joint Ventures Participating Interests | 17 500 | 16 250 |
Key Management Personnel Compensation Total | | 24 045 |
Net Cash Flows From Used In Financing Activities | -4 686 868 | -3 146 014 |
Net Cash Flows From Used In Investing Activities | 133 557 | 142 379 |
Net Cash Flows From Used In Operating Activities | 4 098 204 | 3 710 559 |
Net Cash Generated From Operations | 4 198 303 | 4 471 852 |
Net Current Assets Liabilities | -3 138 772 | -1 561 080 |
Net Debt Funds | 1 934 003 | -1 798 935 |
Net Deferred Tax Liability Asset | 285 045 | 353 624 |
Number Shares Issued Fully Paid | 107 500 | 107 500 |
Operating Profit Loss | 2 669 142 | 2 577 707 |
Other Creditors | | 2 940 |
Other Departments Average Number Employees | 54 | 53 |
Other Interest Receivable Similar Income Finance Income | 7 151 | 2 929 |
Other Operating Income Format1 | 234 078 | 3 072 947 |
Other Taxation Social Security Payable | 1 261 291 | 963 605 |
Par Value Share | | 1 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | 17 500 | |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | 5 800 000 | |
Pension Costs Defined Contribution Plan | 182 007 | 185 503 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 182 007 | 185 503 |
Prepayments Accrued Income | 192 997 | 149 587 |
Proceeds From Borrowings Classified As Financing Activities | 5 800 000 | |
Proceeds From Loans Advances To Related Parties Classified As Financing Activities | | 28 000 |
Proceeds From Sales Intangible Assets | 1 | 27 125 |
Proceeds From Sales Property Plant Equipment | 608 822 | 596 729 |
Profit Loss | 2 122 160 | 2 002 835 |
Profit Loss On Ordinary Activities Before Tax | 2 645 043 | 2 543 554 |
Property Plant Equipment Gross Cost | 13 356 851 | 12 940 456 |
Provisions | 285 045 | 353 624 |
Purchase Intangible Assets | 31 789 | 13 400 |
Purchase Property Plant Equipment | 425 977 | 469 325 |
Repayments Borrowings Classified As Financing Activities | 4 286 868 | 3 054 014 |
Revenue From Sale Goods | 54 463 815 | 42 316 375 |
Selling Average Number Employees | 1 396 | 1 230 |
Social Security Costs | 707 451 | 622 088 |
Staff Costs Employee Benefits Expense | 16 107 424 | 14 408 464 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 285 045 | 353 624 |
Tax Expense Credit Applicable Tax Rate | 502 558 | 483 275 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 19 974 | 60 304 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 522 883 | 540 719 |
Total Assets Less Current Liabilities | 6 026 671 | 6 052 572 |
Total Current Tax Expense Credit | 490 351 | 472 140 |
Total Operating Lease Payments | 7 445 489 | 5 460 568 |
Trade Creditors Trade Payables | 1 796 366 | 1 818 520 |
Turnover Revenue | 54 463 815 | 42 316 375 |
Wages Salaries | 15 217 966 | 13 600 873 |
Annual Emissions As Ratio Quantifiable Factor Associated With Entitys Activities | | 49 |
Annual Quantity Emissions In Tonnes Carbon Dioxide Equivalent From Combustion Fuel | | 136 |
Annual Quantity Emissions In Tonnes Carbon Dioxide Equivalent From Purchase Electricity Or Other Fuel For Own Use | | 1 097 |
Company Contributions To Money Purchase Plans Directors | | 6 885 |
Director Remuneration | | 17 160 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 24 045 |
Purchase Own Shares Expense | | 5 800 000 |