Profit & Loss |
Date of Accounts |
2015-12-31 | 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 | 476 048 | 409 312 | 349 766 | 911 902 | 446 434 | 792 953 | 431 167 | 783 214 |
Current Assets | 3 616 660 | 4 139 358 | 5 103 657 | 6 283 061 | 6 554 549 | 5 328 517 | 8 162 017 | 8 074 439 |
Debtors | 1 673 737 | 2 379 404 | 2 841 445 | 2 907 299 | 2 060 390 | 1 810 292 | 2 394 817 | 1 788 644 |
Net Assets Liabilities | 1 597 055 | 1 723 645 | 2 098 816 | 2 477 031 | 2 470 592 | 3 099 088 | 3 377 099 | 3 774 610 |
Other Debtors | 43 350 | 41 133 | 190 414 | 1 516 | 84 488 | 822 | 350 | 350 |
Property Plant Equipment | 28 768 | 1 169 072 | 1 151 352 | 1 153 521 | 1 583 316 | 1 529 103 | 1 550 548 | 1 515 446 |
Total Inventories | 1 466 875 | 1 350 642 | 1 912 446 | 2 463 860 | 4 047 725 | 2 725 272 | 5 336 033 | 5 502 581 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 5 000 | 5 250 | 6 000 | 8 000 |
Accrued Liabilities | 121 368 | 111 495 | 183 434 | 261 171 | | | | |
Accrued Liabilities Deferred Income | | | | | 247 228 | 181 290 | 274 091 | 413 516 |
Accumulated Amortisation Impairment Intangible Assets | 126 799 | 141 872 | 150 730 | 150 730 | 182 502 | 214 273 | 246 050 | 277 827 |
Accumulated Depreciation Impairment Property Plant Equipment | 42 563 | 76 958 | 120 385 | 150 409 | 222 765 | 299 224 | 388 370 | 454 180 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 186 099 | 25 707 | 50 301 | | 22 246 | 132 838 | 60 624 |
Administration Support Average Number Employees | | | | | 10 | 10 | 10 | 10 |
Administrative Expenses | | | | | 1 688 025 | 1 507 525 | 1 824 666 | 2 001 494 |
Amortisation Expense Intangible Assets | | | | | 31 772 | 31 771 | 31 777 | 31 777 |
Amounts Owed By Group Undertakings Participating Interests | 69 421 | 53 868 | 60 476 | | 5 033 | 11 204 | 4 470 | 14 350 |
Amounts Owed To Group Undertakings Participating Interests | 16 897 | 200 230 | 230 835 | 498 695 | 557 423 | 114 913 | 1 092 294 | 701 339 |
Applicable Tax Rate | | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 15 | 17 | 17 | 20 | 20 | 21 | 21 | 21 |
Bank Borrowings | | 399 182 | 302 567 | 198 829 | 2 606 927 | 2 348 558 | 2 500 000 | 3 219 000 |
Bank Borrowings Overdrafts | | | | | 2 606 927 | 2 348 558 | 2 500 000 | 3 219 000 |
Bank Overdrafts | 1 200 000 | 1 593 232 | 2 096 615 | 2 103 737 | | | 215 151 | |
Capital Commitments | | | | 249 000 | | | | |
Comprehensive Income Expense | | | | | 326 894 | 628 496 | 611 344 | 814 177 |
Corporation Tax Payable | 20 979 | | | | 3 782 | | 145 923 | 134 175 |
Corporation Tax Recoverable | | | | | | 19 134 | | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | | | 8 800 172 | 6 782 147 | 6 945 353 | 10 296 615 |
Cost Sales | | | | | 8 808 988 | 6 798 174 | 6 962 757 | 10 309 419 |
Creditors | 2 066 745 | 3 171 692 | 3 832 046 | 4 401 026 | 5 431 293 | 3 671 137 | 6 313 534 | 5 839 084 |
Current Tax For Period | | | | | 82 130 | 157 052 | 165 057 | 214 175 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 6 612 | -5 436 | -4 002 | -14 533 |
Deferred Tax Liabilities | | | | 25 308 | 31 920 | 26 484 | 22 482 | 7 949 |
Depreciation Expense Property Plant Equipment | | | | | 72 356 | 76 459 | 94 707 | 73 289 |
Distribution Costs | | | | | 1 714 287 | 1 127 188 | 1 573 510 | 1 057 153 |
Dividends Paid | | | | | 333 333 | | 333 333 | 416 666 |
Dividends Paid Classified As Financing Activities | | | | | 333 333 | | 333 333 | 416 666 |
Fixed Assets | 52 699 | 1 177 930 | 1 151 352 | | 1 710 399 | 1 624 415 | 1 614 083 | 1 547 204 |
Further Item Interest Expense Component Total Interest Expense | | | | | 5 787 | 4 536 | 4 196 | 23 715 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 519 738 | 29 570 | 14 501 | 49 315 | 34 374 | 26 641 | 25 181 | 28 288 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 18 794 | 13 891 | | |
Gross Profit Loss | | | | | 3 898 232 | 3 314 971 | 4 206 496 | 4 161 062 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -188 338 | -122 282 | -19 134 | -225 923 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -465 468 | 346 519 | -576 937 | 567 198 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 664 | -38 552 | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | 6 612 | -5 436 | -4 002 | -14 533 |
Increase From Amortisation Charge For Year Intangible Assets | | 15 073 | 8 858 | | | 31 771 | 31 777 | 31 777 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 42 087 | 43 427 | 48 132 | | 76 459 | 94 707 | 73 289 |
Intangible Assets | 23 931 | 8 858 | | | 127 083 | 95 312 | 63 535 | 31 758 |
Intangible Assets Gross Cost | 150 730 | 150 730 | 150 730 | 150 730 | 309 585 | 309 585 | 309 585 | 309 585 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 73 833 | 55 038 | 51 965 | 64 881 |
Interest Paid Classified As Operating Activities | | | | | 79 620 | 59 574 | 56 161 | 88 596 |
Interest Payable Similar Charges Finance Costs | | | | | 79 620 | 59 574 | 56 161 | 88 596 |
Interest Received Classified As Operating Activities | | | | | | 417 | | |
Net Cash Flows From Used In Financing Activities | | | | | 66 496 | -353 837 | -181 891 | 302 334 |
Net Cash Flows From Used In Investing Activities | | | | | -661 006 | -22 246 | -116 152 | -38 187 |
Net Cash Flows From Used In Operating Activities | | | | | 129 042 | 722 602 | -278 894 | 303 051 |
Net Cash Generated From Operations | | | | | 397 000 | 904 041 | -203 599 | 617 570 |
Net Current Assets Liabilities | 1 549 915 | 967 666 | 1 271 611 | 1 882 035 | 1 123 256 | 1 657 380 | 1 848 483 | 2 235 355 |
Nominal Value Allotted Share Capital | | | | | 100 000 | 100 000 | 100 000 | 100 000 |
Number Shares Issued Fully Paid | | | | | | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | | | | | 495 920 | 800 717 | 828 560 | 1 102 415 |
Other Creditors | 1 288 | 1 980 | 64 189 | 125 769 | 198 602 | 6 636 | 2 919 | 3 425 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 7 692 | | 18 108 | | | 5 561 | 7 479 |
Other Disposals Property Plant Equipment | | 11 400 | | 18 108 | | | 22 247 | 29 916 |
Other Interest Receivable Similar Income Finance Income | | | | | | 417 | | |
Other Operating Income Format1 | | | | | | 120 459 | 20 240 | |
Other Taxation Social Security Payable | 72 627 | 36 786 | | | 18 760 | 205 305 | 276 995 | 196 447 |
Par Value Share | | | | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 21 864 | 28 308 | 38 560 | 46 974 |
Prepayments | 19 198 | 3 251 | | 83 349 | | | | |
Prepayments Accrued Income | | | | | 37 602 | 33 567 | 550 934 | 52 229 |
Proceeds From Sales Property Plant Equipment | | | | | | | 16 686 | 22 437 |
Production Average Number Employees | | | | | 5 | 5 | 4 | 4 |
Profit Loss | | | | | 326 894 | 628 496 | 611 344 | 814 177 |
Profit Loss On Ordinary Activities Before Tax | | | | | 416 300 | 741 560 | 772 399 | 1 013 819 |
Property Plant Equipment Gross Cost | 71 331 | 1 246 030 | 1 271 737 | 1 303 930 | 1 806 081 | 1 828 327 | 1 938 918 | 1 969 626 |
Provisions For Liabilities Balance Sheet Subtotal | 5 559 | 22 769 | 21 580 | 25 308 | | | | |
Purchase Intangible Assets | | | | | 158 855 | | | |
Purchase Property Plant Equipment | | | | | 502 151 | 22 246 | 132 838 | 60 624 |
Raw Materials Consumables | | | | | 4 047 725 | 2 725 272 | 5 336 033 | 5 502 581 |
Repayments Borrowings Classified As Financing Activities | | | | | -399 829 | 353 837 | -151 442 | -719 000 |
Revenue From Sale Goods | | | | | 12 707 220 | 10 113 145 | 11 169 253 | 14 470 481 |
Selling Average Number Employees | | | | | 5 | 6 | 7 | 7 |
Social Security Costs | | | | | 92 057 | 83 868 | 71 840 | 86 805 |
Staff Costs Employee Benefits Expense | | | | | 929 101 | 935 540 | 994 815 | 1 229 252 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 31 920 | 26 484 | 22 482 | 7 949 |
Taxation Social Security Payable | | 36 786 | 77 609 | 217 931 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 79 097 | 140 896 | 146 756 | 192 626 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -1 752 | 15 445 | 17 297 | 20 531 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | 4 785 | 711 | 1 004 | 1 018 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 89 406 | 113 064 | 161 055 | 199 642 |
Total Assets Less Current Liabilities | 1 602 614 | 2 145 596 | 2 422 963 | 3 035 556 | 2 833 655 | 3 281 795 | 3 462 566 | 3 782 559 |
Total Current Tax Expense Credit | | | | | 82 794 | 118 500 | 165 057 | 214 175 |
Total Operating Lease Payments | | | | | | -120 459 | | |
Trade Creditors Trade Payables | 633 586 | 1 227 967 | 1 179 364 | 1 193 723 | 1 798 571 | 814 435 | 1 806 161 | 1 171 182 |
Trade Debtors Trade Receivables | 1 541 768 | 2 281 152 | 2 590 555 | 2 822 434 | 1 933 267 | 1 745 565 | 1 839 063 | 1 721 715 |
Turnover Revenue | | | | | 12 707 220 | 10 113 145 | 11 169 253 | 14 470 481 |
Wages Salaries | | | | | 815 180 | 823 364 | 884 415 | 1 095 473 |
Company Contributions To Money Purchase Plans Directors | | | | | 7 293 | 14 031 | 10 998 | 13 606 |
Director Remuneration | | | | | 208 786 | 177 178 | 141 732 | 178 368 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 216 079 | 191 209 | 152 730 | 191 974 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 3 | 2 | 2 | 2 |