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 | 5 977 745 | 4 493 097 | 1 289 343 | 1 223 255 | 701 747 | 1 054 003 | 405 273 |
Current Assets | 13 988 231 | 11 982 965 | 9 392 790 | 11 289 620 | 8 656 914 | 10 293 614 | 10 774 183 |
Debtors | 332 000 | 6 230 647 | 6 902 950 | 8 864 473 | 6 630 917 | 8 030 356 | 8 622 043 |
Net Assets Liabilities | 30 086 319 | 30 034 713 | 26 099 477 | 25 674 847 | 23 854 527 | 24 591 571 | 21 609 046 |
Other Debtors | 38 729 | 16 742 | 12 192 | 29 760 | 218 429 | 298 | 225 572 |
Property Plant Equipment | 87 910 | 53 479 | 56 622 | 23 966 | 15 117 | 8 141 | 23 241 |
Total Inventories | 1 688 554 | 1 079 221 | 1 013 497 | 969 892 | 1 004 950 | 1 209 255 | 1 746 867 |
|
Other Financial Data |
Audit Fees Expenses | 40 300 | 46 100 | 37 273 | 49 000 | 27 850 | 30 400 | 33 200 |
Other Non-audit Services Fees | | | | | 25 525 | 21 275 | 23 400 |
Taxation Compliance Services Fees | | | | | 8 160 | 9 700 | 10 600 |
Accrued Liabilities Deferred Income | 460 580 | 449 020 | 1 228 144 | 840 712 | 760 805 | 722 527 | 1 095 891 |
Accumulated Amortisation Impairment Intangible Assets | 1 942 939 | 2 662 749 | 3 382 895 | 4 103 041 | 4 826 248 | 5 549 454 | 6 247 888 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 965 019 | 1 999 450 | 360 596 | 390 752 | 399 601 | 406 577 | 413 080 |
Additions Other Than Through Business Combinations Intangible Assets | | 5 500 | | | 9 184 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 23 425 | | | | 21 603 |
Administrative Expenses | 4 384 959 | 4 851 599 | 5 501 398 | 5 553 391 | 4 483 566 | 5 324 121 | 6 567 587 |
Amortisation Expense Intangible Assets | | | | 720 146 | 723 207 | 723 206 | 698 434 |
Amounts Owed By Group Undertakings | | | | 4 511 538 | 3 629 488 | 5 569 839 | 6 224 815 |
Amounts Owed By Parent Entities | 36 064 | 8 629 | | | | | |
Amounts Owed To Group Undertakings | 116 954 | 90 423 | | | | | 16 667 |
Amounts Owed To Parent Entities | 255 067 | 42 994 | 236 447 | 418 951 | 547 901 | 1 050 999 | |
Amounts Owed To Subsidiaries | 2 721 223 | 1 989 782 | 2 067 422 | 2 300 595 | 2 183 410 | 2 721 729 | 2 336 169 |
Amounts Recoverable On Contracts | 1 772 814 | 1 179 181 | 969 031 | 1 168 978 | 627 617 | 745 928 | 337 824 |
Average Number Employees During Period | 83 | 86 | 88 | 82 | 81 | 77 | 79 |
Bank Borrowings | | | | | | | 9 500 000 |
Bank Borrowings Overdrafts | | | | | | | 9 500 000 |
Comprehensive Income Expense | -328 311 | -52 717 | 18 772 385 | -460 472 | 2 420 772 | 737 044 | -2 254 012 |
Corporation Tax Payable | 33 977 | | 6 270 | 62 603 | 165 965 | 106 002 | |
Corporation Tax Recoverable | | 10 376 | | | | | 11 494 |
Cost Inventories Recognised As Expense Gross | 7 095 151 | 8 265 099 | 7 528 407 | | | | |
Cost Sales | 8 626 286 | 9 892 456 | 9 813 285 | 8 367 254 | 7 681 220 | 6 511 724 | 7 104 197 |
Creditors | 6 158 473 | 4 217 072 | 4 882 171 | 6 201 829 | -5 843 000 | -6 229 000 | 10 468 609 |
Current Tax For Period | 198 404 | -13 915 | 6 270 | 62 603 | 164 932 | 103 147 | |
Deferred Tax Asset Debtors | 332 000 | 180 000 | 187 000 | 232 000 | 319 300 | 135 000 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 573 | 1 082 | | | -28 399 | -1 697 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 402 | 7 811 | 40 845 | 25 112 | -3 911 | 1 139 | 51 500 |
Depreciation Expense Property Plant Equipment | | | | 32 656 | 8 849 | 6 976 | 6 503 |
Distribution Costs | 249 932 | 281 903 | 372 707 | 426 709 | 391 278 | 431 159 | 458 994 |
Dividend Income From Group Undertakings | | | 21 679 235 | | 6 708 123 | 105 000 | |
Dividends Paid | | | | | 4 114 654 | | |
Dividends Paid Classified As Financing Activities | | | -22 786 157 | | | | |
Dividends Paid On Shares | | | | 4 523 657 | | | |
Dividends Paid On Shares Interim | | | | | 4 114 654 | | |
Equity Settled Share-based Payments Increase Decrease In Equity | 6 664 | 1 111 | 78 536 | 35 842 | 32 136 | | |
Finished Goods Goods For Resale | 790 408 | 356 620 | 189 778 | 191 568 | 423 416 | 325 231 | 587 003 |
Fixed Assets | 24 101 561 | 23 352 820 | 22 714 858 | 21 962 056 | 21 495 053 | 20 872 847 | 26 690 195 |
Further Item Creditors Component Total Creditors | | | | | | | 968 609 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | -135 000 | 39 000 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 1 482 | 6 342 | 14 627 | 1 023 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | 3 966 857 | -158 574 | 379 529 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | 675 534 | 22 568 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -23 | 138 388 | 136 619 | 136 619 | 136 619 | 5 595 | 101 821 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 878 408 | 851 283 | 546 083 | 684 847 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 245 827 | 171 974 | 73 484 | -33 754 | 140 450 | -206 852 | -388 240 |
Gain Loss On Disposals Property Plant Equipment | | 5 462 | 1 168 | 11 715 | | | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | 177 000 | -135 000 | | | | | |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | -1 178 000 | 682 000 | -50 000 | -444 000 | -508 000 | 934 000 | 333 000 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | -1 178 000 | 682 000 | | | | | |
Government Grant Income | | | 28 130 | | 95 640 | 22 921 | 12 336 |
Gross Profit Loss | 4 837 583 | 4 573 461 | 3 773 511 | 4 448 202 | 3 949 957 | 3 089 270 | 3 896 440 |
Impairment Loss Other Non-financial Assets | | | | -14 109 | -26 204 | | |
Impairment Loss Reversal On Investments | | | | | | | 175 169 |
Income Tax Expense Credit On Components Other Comprehensive Income | -177 000 | 135 000 | -39 000 | -76 000 | -50 000 | 195 300 | 83 500 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 20 194 | | | | | 2 344 |
Increase From Amortisation Charge For Year Intangible Assets | | 719 810 | 720 146 | | 723 207 | 723 206 | 698 434 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 34 431 | 20 282 | | 8 849 | 6 976 | 6 503 |
Intangible Assets | 6 678 259 | 5 963 949 | 5 243 803 | 4 523 657 | 3 809 634 | 3 086 428 | 2 387 994 |
Intangible Assets Gross Cost | 8 621 198 | 8 626 698 | | 8 626 698 | 8 635 882 | 8 635 882 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 233 455 |
Interest Expense On Liabilities Defined Benefit Plan | 29 000 | 48 000 | 24 000 | 28 000 | 25 000 | 17 000 | 8 000 |
Interest Income | | | | 53 308 | 35 813 | 48 764 | |
Interest Income From Group Undertakings Participating Interests | | | 138 755 | 51 990 | 35 147 | 48 764 | 36 473 |
Interest Income On Bank Deposits | 9 289 | 1 834 | 1 793 | 1 318 | 666 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 9 289 | 1 834 | | | | | |
Interest Payable Similar Charges Finance Costs | 29 000 | 48 906 | 24 000 | 29 482 | 31 342 | 31 627 | 291 864 |
Investments | | | | 17 414 433 | 17 670 302 | 17 778 278 | 24 278 960 |
Investments Fixed Assets | 17 335 392 | 17 335 392 | 17 414 433 | 17 414 433 | 17 670 302 | 17 778 278 | 24 278 960 |
Investments In Subsidiaries | | | | 16 737 107 | 16 992 976 | 17 100 952 | 23 601 634 |
Loans From Group Undertakings | | | | | | 1 185 185 | |
Loans To Subsidiaries | | | | 677 326 | 677 326 | 677 326 | 677 326 |
Loss Gain From Write-downs Reversals Inventories | 115 208 | 88 571 | 25 203 | 14 109 | 26 204 | 60 277 | 5 457 |
Net Current Assets Liabilities | 7 829 758 | 7 765 893 | 4 510 619 | 5 087 791 | 4 047 474 | 4 713 396 | 5 387 460 |
Net Finance Income Costs | 9 716 | 1 834 | 21 820 042 | 53 308 | 6 743 936 | 153 764 | 36 473 |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | | | 206 | | | |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | 3 168 | | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | 8 446 | 5 846 | 4 014 | | |
Operating Profit Loss | 891 352 | -537 473 | -2 072 464 | -28 583 | -3 484 639 | -21 204 | -2 019 108 |
Other Comprehensive Income Expense Before Tax | -1 001 000 | 547 000 | -11 000 | -368 000 | -458 000 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 1 659 136 | | | | |
Other Disposals Property Plant Equipment | | | 1 659 136 | | | | |
Other Interest Receivable Similar Income Finance Income | 9 716 | 1 834 | | 53 308 | 6 743 936 | 153 764 | 36 473 |
Other Operating Income Format1 | 13 126 | | 28 130 | 1 503 315 | 1 407 105 | 1 654 572 | 1 490 562 |
Other Provisions Balance Sheet Subtotal | | | | 10 000 | 10 000 | | |
Other Remaining Borrowings | | | | | | 1 185 185 | |
Other Taxation Social Security Payable | 261 775 | 142 548 | 260 381 | 383 785 | 88 031 | 242 732 | 296 039 |
Payments Received On Account | 864 256 | 375 156 | 116 417 | 956 889 | 195 842 | 82 308 | 608 270 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 169 246 | 151 590 | 349 537 | 193 741 | 177 867 | 185 081 | 278 073 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | 100 | 100 | 100 |
Prepayments Accrued Income | 616 538 | 25 608 | 19 232 | 377 276 | 223 041 | 192 746 | 54 799 |
Profit Loss | 672 689 | -599 717 | 18 783 385 | -92 472 | 2 878 772 | -1 656 | -2 503 512 |
Profit Loss On Ordinary Activities Before Tax | 872 068 | -584 545 | 19 723 578 | -4 757 | 3 227 955 | 100 933 | -2 449 668 |
Property Plant Equipment Gross Cost | 2 052 929 | 2 052 929 | 417 218 | 414 718 | 414 718 | 414 718 | 436 321 |
Provisions For Liabilities Balance Sheet Subtotal | | 25 000 | 25 000 | | | | |
Raw Materials Consumables | 811 451 | 695 250 | 794 796 | 700 309 | 435 686 | 685 896 | 835 361 |
Redemption Shares Decrease In Equity | | | | | 158 574 | | |
Research Development Expense Recognised In Profit Or Loss | 23 363 | 23 696 | 47 890 | 10 089 | 8 163 | 13 151 | 98 842 |
Retirement Benefit Obligations Surplus | 1 845 000 | 1 059 000 | 1 101 000 | 1 365 000 | 1 678 000 | 538 000 | |
Share-based Payment Expense Cash Settled | 6 664 | 1 111 | 78 536 | 35 842 | 32 136 | | |
Social Security Costs | 291 432 | 354 503 | 434 271 | 431 123 | 370 922 | 272 634 | 275 674 |
Staff Costs Employee Benefits Expense | 3 460 216 | 3 918 366 | 4 695 005 | 4 427 074 | 3 873 485 | 3 651 576 | 3 692 162 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 30 129 | |
Tax Expense Credit Applicable Tax Rate | | | | -904 | 613 311 | -138 838 | -465 437 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -49 903 | | 265 929 | | | | 118 546 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -48 423 | -22 349 | | -40 982 | -23 835 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | -28 399 | 4 418 | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 573 | 1 082 | | | | | |
Tax Increase Decrease From Effect Dividends From Companies | | | | | -1 274 543 | -19 950 | |
Tax Increase Decrease From Effect Dividends From U K Companies | | | -4 119 055 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 532 | 2 747 | | 7 508 | 765 048 | 24 987 | 154 307 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 288 000 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 199 379 | 15 172 | 940 193 | 87 715 | 349 183 | -558 | 53 844 |
Total Assets Less Current Liabilities | 31 931 319 | 31 118 713 | 27 225 477 | 27 049 847 | 25 542 527 | 25 586 243 | 32 077 655 |
Total Borrowings | | | | | | 1 185 185 | 9 500 000 |
Total Current Tax Expense Credit | 198 404 | 6 279 | 899 348 | 62 603 | 381 493 | 103 147 | |
Total Deferred Tax Expense Credit | 975 | 8 893 | 40 845 | 25 112 | -32 310 | -558 | 51 500 |
Total Operating Lease Payments | | 236 559 | 257 606 | 273 980 | 253 706 | 255 581 | 269 657 |
Trade Creditors Trade Payables | 1 444 641 | 1 127 149 | 967 090 | 1 238 294 | 667 486 | 757 068 | 711 655 |
Trade Debtors Trade Receivables | 2 843 960 | 2 147 842 | 2 880 034 | 2 761 489 | 1 921 900 | 1 386 545 | 1 767 539 |
Turnover Revenue | 13 463 869 | 14 465 917 | 13 586 796 | 12 815 456 | 11 631 177 | 9 600 994 | 11 000 637 |
Unwinding Discount On Provisions Expense | | | | | | | 49 386 |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | | 100 | 100 | 100 |
Wages Salaries | 2 999 538 | 3 412 273 | 3 911 197 | 3 802 210 | 3 324 696 | 3 193 861 | 3 138 415 |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | | | | 0 | | | |
Weighted Average Exercise Price Equity Instruments Exercised Share-based Payment Arrangement | | | | 0 | 0 | | |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | | | 0 | | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | 0 | 0 | 0 | | |
Work In Progress | | | | 78 015 | 145 848 | 198 128 | 324 503 |
Amount Received Or Receivable Under Long-term Incentive Schemes Directors | | | | | | 18 342 | 29 992 |
Company Contributions To Defined Benefit Plans Directors | 50 311 | 44 654 | 38 843 | 24 533 | 22 386 | 43 570 | 76 421 |
Director Remuneration | | | | 361 290 | 290 527 | 317 801 | 490 062 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 385 823 | 312 913 | 379 713 | 596 475 |