Profit & Loss |
Date of Accounts |
2016-07-02 | 2017-06-30 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 299 276 | 309 778 | 224 343 | 649 | 17 356 | 5 405 | 78 911 |
Current Assets | 7 427 966 | 8 859 502 | 6 472 603 | 4 770 442 | 4 451 208 | 4 076 441 | 5 248 367 |
Debtors | 5 930 135 | 7 366 055 | 4 331 940 | 3 779 937 | 3 774 453 | 3 574 117 | 4 585 660 |
Net Assets Liabilities | 3 249 975 | 2 910 862 | 199 662 | -636 112 | -1 569 135 | -1 977 206 | -2 620 747 |
Other Debtors | 477 223 | 360 228 | 225 342 | 254 158 | 254 155 | 267 445 | 267 445 |
Property Plant Equipment | 6 537 300 | 9 845 028 | 9 372 277 | 8 515 974 | 7 809 787 | 7 248 844 | 6 974 750 |
Total Inventories | 1 198 555 | 1 183 669 | 1 916 320 | 989 856 | 659 399 | 496 919 | |
|
Other Financial Data |
Audit Fees Expenses | 10 500 | 12 250 | 29 190 | 16 800 | 16 800 | 19 000 | 21 000 |
Other Non-audit Services Fees | 1 650 | 900 | | | | 1 460 | 1 600 |
Other Taxation Advisory Services Fees | 3 440 | 3 100 | 1 915 | 2 010 | 578 | | |
Taxation Compliance Services Fees | 1 500 | 1 500 | 2 613 | 2 750 | 2 750 | 2 100 | 2 310 |
Accrued Liabilities Deferred Income | 628 992 | 742 064 | 895 850 | 957 001 | 1 000 515 | 981 091 | 809 895 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 642 352 | 607 373 | 503 663 | 499 189 | 471 305 | 472 417 | 473 158 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 959 240 | 2 762 705 | 4 549 019 | 5 408 822 | 5 493 415 | 5 666 805 | 6 113 689 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 4 111 193 | 1 313 563 | 112 235 | 14 143 | 1 125 | 172 790 |
Administrative Expenses | 3 650 230 | 3 878 993 | 7 449 413 | 5 491 781 | 4 930 828 | 3 550 601 | 3 725 715 |
Average Number Employees During Period | 368 | 379 | 448 | 419 | 353 | 260 | 247 |
Bank Borrowings | 2 269 377 | 3 561 166 | 2 961 266 | 2 453 305 | 2 261 287 | 2 084 395 | 1 922 542 |
Bank Borrowings Overdrafts | 1 589 456 | 1 992 853 | 2 450 472 | 2 222 993 | 2 088 940 | 1 899 482 | 1 758 795 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -119 699 | | | |
Bank Overdrafts | | | | 119 699 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 255 567 | 1 252 543 | 1 011 348 | 727 646 | 837 374 | 684 081 | 40 208 |
Cash Cash Equivalents Cash Flow Value | 299 276 | 309 778 | 224 343 | -119 050 | 17 356 | 5 405 | 78 911 |
Corporation Tax Payable | 558 197 | 322 940 | 184 403 | | | | |
Corporation Tax Recoverable | | | | | 368 418 | 400 892 | 337 395 |
Cost Sales | 29 731 822 | 27 257 452 | 55 762 532 | 31 931 666 | 24 253 277 | 22 218 409 | 26 037 628 |
Creditors | 1 589 456 | 2 761 744 | 4 099 939 | 3 519 422 | 3 052 612 | 2 620 359 | 2 312 758 |
Current Tax For Period | 558 196 | 61 225 | | | | | |
Debentures In Issue | 1 875 228 | 4 312 239 | 1 831 914 | 1 471 725 | 1 798 985 | 2 846 145 | 5 003 549 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -172 | 29 985 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -72 289 | 17 415 | -86 529 | -33 403 | -20 283 | | |
Depreciation Expense Property Plant Equipment | 584 379 | 98 459 | 480 985 | 638 084 | 296 787 | 219 879 | |
Depreciation Impairment Expense Property Plant Equipment | | 803 465 | 1 786 314 | 903 986 | 720 330 | 562 068 | 446 884 |
Dividends Paid | 1 156 100 | 695 500 | 343 900 | | | | |
Dividends Paid Classified As Financing Activities | -1 156 100 | -695 500 | -343 900 | | | | |
Dividends Paid On Shares Final | | | 343 900 | | | | |
Finance Lease Liabilities Present Value Total | 93 984 | 1 013 920 | 924 847 | 656 339 | 561 052 | 298 883 | 56 508 |
Finance Lease Payments Owing Minimum Gross | 96 417 | 1 118 534 | 989 258 | 690 902 | 600 158 | 314 102 | 57 558 |
Finished Goods Goods For Resale | 325 704 | 323 662 | 675 289 | 163 231 | 79 813 | 84 637 | 125 804 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -550 000 | -1 524 377 | 599 900 | 507 961 | 192 018 | 176 892 | 161 853 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -172 | 29 985 | 5 168 | | -128 724 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | 95 880 | 5 819 | 16 757 | |
Further Item Tax Increase Decrease Component Adjusting Items | | -110 746 | 11 824 | 11 824 | 24 036 | 20 768 | 198 845 |
Future Finance Charges On Finance Leases | 2 433 | 104 614 | 64 411 | 34 563 | 39 106 | 15 219 | 1 050 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 183 771 | 202 321 | 118 890 | 81 595 | 49 938 | 101 988 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -1 527 | -1 786 | -1 706 | 1 065 | -5 951 | -8 991 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -2 309 639 | 386 419 | 825 168 | 805 426 | 141 348 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -3 731 916 | -647 883 | -379 721 | -249 567 | 947 724 |
Gain Loss In Cash Flows From Change In Inventories | | | 732 651 | -926 464 | -330 457 | -162 480 | 86 877 |
Gain Loss On Disposals Property Plant Equipment | -32 893 | | | -33 568 | | | |
Government Grant Income | 34 122 | 34 979 | 103 710 | 4 473 | 132 210 | 104 499 | |
Gross Profit Loss | 6 454 894 | 4 395 910 | 5 281 762 | 4 400 817 | 3 201 623 | 3 128 543 | |
Income Taxes Paid Refund Classified As Operating Activities | -439 965 | -185 736 | -64 961 | 276 650 | 20 954 | 381 796 | 415 173 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 343 393 | -136 406 | 11 951 | -73 506 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -26 561 | -110 746 | -73 576 | -461 053 | -389 372 | -414 270 | -351 676 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 803 465 | 1 786 314 | 903 986 | 720 330 | 562 068 | 446 884 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 61 946 | 110 777 | 181 045 | 151 381 | 173 585 | 121 181 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 75 183 | 103 350 | 204 983 | 76 544 | 335 970 | 480 655 | 440 107 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 7 856 | 13 447 | 68 016 | 36 531 | 39 920 | 31 784 | |
Interest Payable Similar Charges Finance Costs | 149 928 | 236 906 | 454 044 | 264 456 | 549 475 | 633 620 | 580 006 |
Key Management Personnel Compensation Total | | 63 165 | 87 599 | 503 007 | 596 988 | | |
Net Cash Flows From Used In Financing Activities | | | | 1 238 858 | -900 636 | -405 399 | -1 681 980 |
Net Cash Flows From Used In Investing Activities | | | | 177 131 | 19 962 | 17 882 | 300 106 |
Net Cash Flows From Used In Operating Activities | -2 907 963 | -24 285 | -4 429 127 | -880 836 | 744 268 | 399 468 | 1 308 368 |
Net Cash Generated From Operations | -3 497 856 | -446 927 | -4 948 132 | -1 060 402 | 215 747 | 147 644 | 1 143 535 |
Net Current Assets Liabilities | -838 974 | -3 331 263 | -4 391 771 | -4 984 468 | -5 726 281 | -6 133 274 | -6 809 581 |
Net Interest Paid Received Classified As Operating Activities | -149 928 | -236 906 | -454 044 | -264 456 | -549 475 | -633 620 | -580 006 |
Number Shares Issued Fully Paid | | 3 | | | | | |
Operating Profit Loss | 2 850 400 | 561 015 | -2 043 376 | -1 060 606 | -793 203 | -317 445 | |
Other Creditors | 10 895 | 12 528 | 21 031 | 6 447 | 79 830 | 68 078 | 65 526 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 44 183 | 635 737 | 388 678 | |
Other Disposals Property Plant Equipment | | | | 108 735 | 635 737 | 388 678 | |
Other Operating Income Format1 | 45 736 | 44 098 | 124 275 | 30 358 | 140 264 | 104 613 | 78 468 |
Other Remaining Borrowings | | | 1 010 000 | 907 800 | 1 768 481 | 1 565 781 | 1 494 585 |
Other Taxation Social Security Payable | 110 000 | 115 000 | 268 224 | 359 534 | 704 241 | 481 638 | 267 429 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -71 162 | -221 879 | -485 254 | -268 508 | -95 287 | -262 169 | -242 375 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 35 514 | 37 696 | 95 161 | 112 336 | 106 333 | 94 770 | 88 824 |
Prepayments Accrued Income | 259 844 | 360 130 | 285 104 | 271 446 | 212 387 | 135 851 | 439 341 |
Proceeds From Borrowings Classified As Financing Activities | | | -1 010 000 | | | | |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | | | 5 819 | 16 757 | 127 316 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 132 509 | -144 174 | -431 609 | | | | |
Proceeds From Sales Property Plant Equipment | -17 534 | | | -30 984 | | | |
Profit Loss | 2 214 565 | 356 387 | -2 367 300 | -835 774 | -933 023 | -408 071 | -643 541 |
Profit Loss On Ordinary Activities Before Tax | 2 700 472 | 324 109 | -2 497 420 | -1 325 062 | -1 342 678 | -951 065 | -995 217 |
Property Plant Equipment Gross Cost | 8 496 540 | 12 607 733 | 13 921 296 | 13 924 796 | 13 303 202 | 12 915 649 | 13 088 439 |
Provisions For Liabilities Balance Sheet Subtotal | 216 543 | 233 786 | 177 242 | | | | |
Purchase Financial Investments Other Than Trading Investments | | | -1 129 410 | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | -1 129 410 | | | | |
Purchase Property Plant Equipment | -3 024 482 | -2 969 378 | -917 382 | -112 235 | -14 143 | -1 125 | -172 790 |
Raw Materials Consumables | 872 851 | 860 007 | 1 241 031 | 826 625 | 579 586 | 412 282 | |
Repayments Borrowings Classified As Financing Activities | -151 053 | | | -102 200 | 860 681 | -202 700 | -71 196 |
Repayments Debt Securities Classified As Financing Activities | 1 312 425 | 2 437 011 | -2 480 325 | -360 189 | 327 260 | 1 047 160 | 2 157 404 |
Research Development Expense Recognised In Profit Or Loss | 23 861 | 25 959 | 27 482 | 17 686 | 12 451 | 9 468 | |
Social Security Costs | 417 672 | 457 104 | 887 050 | 615 099 | 569 314 | 497 720 | |
Staff Costs Employee Benefits Expense | 6 471 377 | 6 797 681 | 12 621 061 | 8 832 612 | 7 707 047 | 6 384 767 | 6 319 768 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 216 543 | 233 786 | 177 242 | 149 007 | 128 724 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 5 298 | 5 334 | 10 247 |
Tax Expense Credit Applicable Tax Rate | | 64 014 | -474 510 | -251 762 | -255 109 | -180 702 | -189 091 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -261 369 | -389 372 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -2 818 | 10 180 | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -38 213 | -2 818 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 587 | 17 444 | 4 822 | 12 019 | 20 641 | 36 544 | 493 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 361 155 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 485 907 | -32 278 | -130 120 | -489 288 | -409 655 | -542 994 | -351 676 |
Total Assets Less Current Liabilities | 5 698 326 | 6 513 765 | 4 980 506 | 3 531 506 | 2 083 506 | 1 115 570 | 165 169 |
Total Borrowings | 1 589 456 | 7 873 405 | 5 803 180 | 4 952 529 | 5 828 753 | 6 496 321 | 8 420 676 |
Total Current Tax Expense Credit | 558 196 | -49 521 | -73 576 | | | | |
Total Deferred Tax Expense Credit | -72 289 | 17 243 | -56 544 | -28 235 | -20 283 | -128 724 | |
Total Operating Lease Payments | 32 831 | 99 270 | 235 502 | 124 049 | 115 365 | 116 384 | |
Trade Creditors Trade Payables | 4 309 723 | 4 872 652 | 6 866 778 | 6 342 482 | 5 055 710 | 4 504 063 | 4 750 672 |
Trade Debtors Trade Receivables | 5 193 068 | 6 645 697 | 2 642 703 | 1 954 259 | 1 853 934 | 1 657 061 | 2 427 509 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | -3 375 137 | | | | | |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | -23 041 |
Turnover Revenue | 36 186 716 | 31 653 362 | 61 044 294 | 36 332 483 | 28 250 638 | 25 346 952 | |
Wages Salaries | 6 018 191 | 6 302 881 | 11 638 850 | 8 105 177 | 7 031 400 | 5 792 277 | 5 702 516 |
Company Contributions To Defined Benefit Plans Directors | 335 | 337 | 525 | 5 608 | 6 568 | 6 567 | |
Director Remuneration | | | 87 074 | 497 399 | 590 420 | 623 149 | 628 371 |
Director Remuneration Benefits Including Payments To Third Parties | | 63 165 | 87 599 | 503 007 | 596 988 | 629 716 | 634 975 |