Profit & Loss |
Date of Accounts |
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 | 944 703 | 163 858 | 138 860 | 126 015 | 919 883 | 2 302 131 | 1 411 860 |
Current Assets | 3 199 647 | 2 906 248 | 2 455 584 | 2 835 911 | 3 959 096 | 4 755 959 | 4 076 933 |
Debtors | 2 183 869 | 2 671 393 | 2 224 843 | 2 570 061 | 2 845 183 | 2 243 264 | 2 398 404 |
Net Assets Liabilities | 1 365 691 | 1 591 353 | 1 735 215 | 1 671 765 | 1 688 969 | 2 120 765 | 2 104 277 |
Other Debtors | 903 145 | 950 592 | 114 997 | 11 087 | 11 333 | 4 080 | 3 683 |
Property Plant Equipment | 674 546 | 1 049 693 | 2 749 356 | 3 534 411 | 3 586 958 | 3 140 356 | 2 747 461 |
Total Inventories | 71 075 | 70 997 | 91 881 | 139 835 | 194 030 | 210 564 | 266 669 |
|
Other Financial Data |
Audit Fees Expenses | | | 6 500 | 7 000 | 7 000 | 7 350 | 7 350 |
Company Contributions To Money Purchase Plans Directors | | | 5 023 | 109 116 | 25 934 | 38 043 | 34 869 |
Director Remuneration | | | 265 037 | 345 733 | 376 577 | 600 576 | 434 539 |
Dividend Recommended By Directors | | | | 355 129 | 145 413 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 3 | 3 | 3 |
Accrued Liabilities Deferred Income | 796 629 | 516 250 | 414 184 | 593 603 | 673 410 | 850 696 | 836 302 |
Accumulated Amortisation Impairment Intangible Assets | 14 042 | 17 411 | | 75 000 | 161 933 | 248 933 | 335 933 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 332 349 | 1 771 142 | 2 348 655 | 2 897 844 | 2 796 409 | 3 469 918 | 4 127 693 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | 737 754 | | | | |
Administrative Expenses | 2 962 941 | 3 115 567 | 3 101 783 | 4 047 260 | 4 068 004 | 4 684 127 | 4 918 548 |
Amortisation Expense Intangible Assets | 3 371 | 3 369 | 3 370 | 75 000 | 86 933 | 87 000 | 87 000 |
Amounts Owed By Group Undertakings | | 226 056 | 256 763 | | | | |
Average Number Employees During Period | | 83 | 86 | 98 | 100 | 117 | 106 |
Bank Borrowings Overdrafts | | | 1 548 134 | 1 489 946 | 2 212 016 | 1 988 051 | 1 765 454 |
Capital Commitments | | 135 200 | | | | | |
Comprehensive Income Expense | 645 260 | 535 662 | 473 862 | 291 679 | 162 617 | 844 737 | 161 159 |
Corporation Tax Payable | 183 211 | 151 377 | 160 390 | | 10 276 | 279 362 | 99 129 |
Cost Sales | 5 449 353 | 6 233 823 | 6 826 806 | 9 626 334 | 10 084 611 | 11 916 115 | 12 940 345 |
Creditors | 281 249 | 353 920 | 2 192 593 | 2 654 953 | 3 274 394 | 2 692 620 | 2 070 710 |
Current Tax For Period | 183 211 | 151 377 | 160 386 | -7 895 | 10 276 | 279 362 | 99 129 |
Depreciation Expense Property Plant Equipment | 369 467 | 438 793 | 577 513 | 549 189 | 737 432 | 673 509 | 657 775 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 20 781 | | | | |
Disposals Intangible Assets | | | 33 699 | | | | |
Dividends Paid | 310 000 | 310 000 | 330 000 | 355 129 | 145 413 | 412 941 | 177 647 |
Finance Lease Liabilities Present Value Total | 281 249 | 353 920 | 322 098 | 1 016 857 | 473 978 | 366 374 | 357 725 |
Fixed Assets | 694 203 | 1 222 042 | 3 643 171 | 4 608 098 | 4 573 712 | 4 040 110 | 3 560 215 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 393 727 | 27 655 | 112 655 | 101 696 | 139 612 | 139 612 | 132 890 |
Gross Profit Loss | 3 820 561 | 3 813 047 | 3 834 459 | 4 532 224 | 4 401 213 | 5 914 587 | 5 232 219 |
Increase From Amortisation Charge For Year Intangible Assets | | 3 369 | 3 370 | 75 000 | 86 933 | 87 000 | 87 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 438 793 | 577 513 | 549 189 | 737 432 | 673 509 | 657 775 |
Intangible Assets | 19 657 | 16 288 | | 335 933 | 249 000 | 162 000 | 75 000 |
Intangible Assets Gross Cost | 33 699 | 33 699 | | 410 933 | 410 933 | 410 933 | |
Interest Payable Similar Charges Finance Costs | 48 758 | 16 563 | 138 431 | 133 476 | 145 683 | 124 939 | 131 036 |
Investment Property | | | 737 754 | 737 754 | 737 754 | 737 754 | 737 754 |
Investment Property Fair Value Model | | | 737 754 | 737 754 | 737 754 | 737 754 | |
Investments Fixed Assets | | 156 061 | 156 061 | | | | |
Investments In Group Undertakings | | 156 061 | 156 061 | -156 061 | | | |
Net Current Assets Liabilities | 1 020 460 | 785 205 | 306 608 | -124 544 | 580 933 | 946 076 | 709 920 |
Number Shares Issued Fully Paid | | 1 500 | 1 500 | 1 500 | 1 500 | 1 500 | 1 500 |
Operating Profit Loss | 857 620 | 697 480 | 732 676 | 484 964 | 353 022 | 1 230 460 | 313 671 |
Other Creditors | 5 509 | 670 104 | 125 347 | 16 944 | 17 253 | 18 004 | 22 679 |
Other Deferred Tax Expense Credit | -19 266 | -5 749 | -40 003 | 134 865 | 34 446 | -18 481 | -77 653 |
Other Interest Receivable Similar Income Finance Income | 343 | 369 | | 110 | | 97 | |
Other Taxation Social Security Payable | 357 057 | 274 525 | 295 279 | 356 056 | 682 039 | 454 045 | 429 593 |
Par Value Share | | 0 | 0 | 0 | 0 | 0 | 0 |
Prepayments Accrued Income | 292 221 | 247 857 | 296 683 | 383 644 | 272 191 | 306 277 | 294 956 |
Profit Loss | 645 260 | 535 662 | 473 862 | 291 679 | 162 617 | 844 737 | 161 159 |
Profit Loss On Ordinary Activities Before Tax | 809 205 | 681 286 | 594 245 | 418 646 | 207 339 | 1 105 618 | 182 635 |
Property Plant Equipment Gross Cost | 2 006 895 | 2 820 835 | 5 098 011 | 6 432 255 | 6 383 367 | 6 610 274 | 6 875 154 |
Provisions For Liabilities Balance Sheet Subtotal | 67 723 | 61 974 | 21 971 | 156 836 | 191 282 | 172 801 | 95 148 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 163 945 | 145 624 | 120 383 | 126 967 | 44 722 | 260 881 | 21 476 |
Total Additions Including From Business Combinations Property Plant Equipment | | 813 940 | 2 277 176 | 1 334 244 | 789 979 | 226 907 | 264 880 |
Total Assets Less Current Liabilities | 1 714 663 | 2 007 247 | 3 949 779 | 4 483 554 | 5 154 645 | 4 986 186 | 4 270 135 |
Total Current Tax Expense Credit | 183 211 | 151 373 | 160 386 | -7 898 | 10 276 | | |
Trade Creditors Trade Payables | 561 284 | 705 935 | 890 869 | 1 428 671 | 1 371 017 | 1 550 728 | 1 389 126 |
Trade Debtors Trade Receivables | 988 503 | 1 246 888 | 1 556 400 | 2 175 330 | 2 561 659 | 1 932 907 | 2 099 765 |
Turnover Revenue | 9 269 914 | 10 046 870 | 10 661 265 | 14 158 558 | 14 485 824 | 17 830 702 | 18 172 564 |
Additional Provisions Increase From New Provisions Recognised | | | | 134 865 | 34 446 | -18 481 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -77 653 |
Amounts Owed To Group Undertakings | | | | | 558 | | |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Bank Borrowings | | | 56 005 | 57 681 | 76 510 | 224 786 | 224 000 |
Cash Cash Equivalents Cash Flow Value | | | 138 860 | 126 015 | 919 883 | 2 302 131 | |
Depreciation Amortisation Expense | | | 580 881 | 624 188 | 824 366 | 760 509 | 744 774 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 838 867 | | |
Disposals Property Plant Equipment | | | | | 838 867 | | |
Dividends Paid Classified As Financing Activities | | | -330 000 | -355 129 | -145 413 | -412 941 | -177 647 |
Dividends Paid On Shares | | | | 355 129 | 145 413 | 412 941 | 177 647 |
Dividends Paid On Shares Final | | | 330 000 | 58 269 | 18 611 | 52 941 | |
Dividends Paid On Shares Interim | | | | | | | 17 647 |
Dividends Received Classified As Investing Activities | | | | -67 048 | | | |
Finished Goods | | | 91 881 | 139 835 | 194 030 | 210 564 | 266 669 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 30 707 | -256 763 | -558 | | |
Further Item Interest Expense Component Total Interest Expense | | | 12 207 | 18 472 | 6 391 | 2 872 | |
Further Operating Expense Item Component Total Operating Expenses | | | | 121 590 | 129 426 | 92 749 | 97 720 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 75 114 | 669 595 | 348 445 | 129 196 | -195 773 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 477 257 | -601 981 | -275 122 | 601 919 | -155 140 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -12 918 | | 31 544 | | |
Gain Loss On Disposals Property Plant Equipment | | | -12 918 | | 31 544 | | |
Income From Shares In Group Undertakings | | | | 67 048 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -151 373 | -160 390 | | -10 276 | -279 362 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -24 998 | -12 845 | 793 868 | 1 382 248 | -890 271 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 20 884 | 47 954 | 54 195 | 16 534 | 56 105 |
Interest Expense On Bank Loans Similar Borrowings | | | 60 666 | 65 010 | 63 567 | 59 377 | 84 878 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 55 361 | 56 188 | 66 544 | 60 497 | 46 158 |
Interest Paid Classified As Operating Activities | | | -70 863 | -75 397 | -69 958 | -62 249 | -84 878 |
Net Cash Flows From Used In Financing Activities | | | -1 421 774 | -690 748 | -532 456 | 961 277 | 866 420 |
Net Cash Flows From Used In Investing Activities | | | 3 014 930 | 1 678 019 | 758 435 | 226 810 | 264 880 |
Net Cash Flows From Used In Operating Activities | | | -1 568 158 | -974 426 | -1 019 289 | -2 570 335 | -241 029 |
Net Cash Generated From Operations | | | -1 857 962 | -1 284 873 | -1 164 972 | -2 705 550 | -651 427 |
Net Interest Received Paid Classified As Investing Activities | | | | -110 | | -97 | |
Other Operating Income Format1 | | | | | 19 813 | | |
Other Remaining Borrowings | | | 322 361 | 148 150 | 71 946 | 62 344 | 6 384 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -398 416 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 49 683 | 176 568 | 103 881 | 118 554 | 118 248 |
Proceeds From Borrowings Classified As Financing Activities | | | -1 969 698 | -1 096 180 | -1 345 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | -31 544 | | |
Provisions | | | 21 971 | 156 836 | 191 282 | 172 801 | 95 148 |
Purchase Intangible Assets | | | | -410 933 | | | |
Purchase Investment Properties | | | -737 754 | | | | |
Purchase Property Plant Equipment | | | -2 277 176 | -1 334 244 | -789 979 | -226 907 | -264 880 |
Repayments Borrowings Classified As Financing Activities | | | -187 217 | -307 066 | -668 307 | -550 704 | -288 888 |
Social Security Costs | | | 277 846 | 332 724 | 385 648 | 415 131 | 429 533 |
Staff Costs Employee Benefits Expense | | | 3 098 358 | 3 502 000 | 3 915 279 | 4 478 885 | 4 399 685 |
Tax Expense Credit Applicable Tax Rate | | | | | 39 394 | 210 067 | 34 701 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 68 255 | 63 344 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 657 | 1 040 | 1 084 |
Total Additions Including From Business Combinations Intangible Assets | | | | 410 933 | | | |
Total Borrowings | | | 99 203 | 217 278 | 148 456 | 287 130 | 230 384 |
Wages Salaries | | | 2 770 829 | 2 992 708 | 3 425 750 | 3 945 200 | 3 851 904 |