Profit & Loss |
Date of Accounts |
2014-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
Net Worth | 64 052 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 28 691 | 1 130 665 | 382 759 | 89 967 |
Current Assets | 88 950 | 793 252 | 2 153 276 | 2 338 922 | 547 196 |
Debtors | 210 | 764 561 | 1 022 611 | 1 956 163 | 457 229 |
Net Assets Liabilities | | 1 338 141 | 2 062 572 | 2 127 389 | 2 150 832 |
Other Debtors | | | 235 054 | 188 078 | 184 675 |
Property Plant Equipment | | 1 486 746 | 1 539 722 | 2 269 985 | 3 719 444 |
Total Inventories | | | 225 601 | 470 518 | |
Cash Bank In Hand | 88 740 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 64 052 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 102 | | | | |
Profit Loss Account Reserve | 63 950 | | | | |
Shareholder Funds | 64 052 | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 33 700 | 33 700 | 150 276 | 149 879 |
Accumulated Amortisation Impairment Intangible Assets | | | 5 534 | 69 059 | 132 584 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 15 658 | 71 640 | 125 320 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 316 548 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 68 634 | 786 245 | 1 521 691 |
Administrative Expenses | | | | 4 750 847 | 5 581 845 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | 263 711 | 305 470 | 399 963 |
Amounts Owed To Group Undertakings | | 1 299 993 | 1 755 281 | 5 017 128 | 4 501 339 |
Bank Borrowings | | 1 313 662 | 1 194 449 | 825 863 | 627 730 |
Bank Borrowings Overdrafts | | 975 136 | 529 728 | 391 948 | 224 308 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 2 755 969 | 5 235 762 | 2 820 056 |
Cash Cash Equivalents | | | 4 102 308 | 1 930 185 | 1 132 799 |
Comprehensive Income Expense | | | 4 053 973 | 865 482 | 358 119 |
Corporation Tax Payable | | | 79 016 | 27 429 | 171 286 |
Corporation Tax Recoverable | | | | 27 429 | 4 845 |
Cost Sales | | | | 21 276 756 | 23 531 465 |
Creditors | | 2 987 408 | 3 480 223 | 5 442 283 | 5 197 838 |
Current Tax For Period | | | | 255 643 | 143 030 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 309 489 | -287 379 |
Distribution Costs | | | | 11 020 | |
Dividend Income | | | | 500 | |
Dividends Paid Classified As Financing Activities | | | -5 000 | -108 000 | -235 765 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -108 000 | -235 765 |
Dividends Received Classified As Investing Activities | | | | -500 | |
Finance Lease Liabilities Present Value Total | | | 841 868 | 1 081 737 | 38 164 |
Finance Lease Payments Owing Minimum Gross | | | 785 166 | 669 091 | 664 507 |
Fixed Assets | | 4 507 433 | 4 287 663 | 5 894 756 | 7 344 315 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -8 214 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 16 084 | -45 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 3 563 650 | 322 360 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -288 685 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 628 419 | 155 485 | -169 660 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -78 835 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 63 525 | 63 525 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 15 658 | 55 982 | 66 620 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | 55 000 | |
Intangible Assets | | | 9 102 | 262 125 | 198 600 |
Intangible Assets Gross Cost | | | 14 636 | 331 184 | |
Interest Income On Bank Deposits | | | | 320 | 7 343 |
Interest Paid Classified As Operating Activities | | | | -81 249 | -85 154 |
Interest Payable Similar Charges Finance Costs | | | | 81 249 | 85 154 |
Interest Received Classified As Investing Activities | | | | -320 | -7 343 |
Investment Property | | | | 295 998 | 295 998 |
Investments | | 3 020 687 | 2 747 941 | 3 328 773 | 3 328 873 |
Investments Fixed Assets | | 3 020 687 | 2 747 941 | 3 328 773 | 3 328 873 |
Investments In Associates | | | | | 50 |
Investments In Joint Ventures | | 650 | 550 | 550 | 500 |
Investments In Subsidiaries | | 3 020 037 | 2 747 391 | 3 328 223 | 3 328 323 |
Issue Equity Instruments | | 500 000 | | | |
Net Cash Generated From Operations | | | | | -1 606 895 |
Net Current Assets Liabilities | 64 052 | -2 194 156 | -1 326 947 | -3 103 361 | |
Net Finance Income Costs | | | | 820 | 7 343 |
Other Comprehensive Income Expense Before Tax | | | 2 935 231 | 166 875 | 169 660 |
Other Creditors | | 1 160 524 | 802 362 | 264 819 | 112 000 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 206 075 | 12 940 |
Other Disposals Property Plant Equipment | | | | 427 770 | 18 552 |
Other Interest Receivable Similar Income Finance Income | | | | 820 | 7 343 |
Other Provisions Balance Sheet Subtotal | | | 50 000 | 50 000 | 743 950 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 173 061 | 189 547 |
Percentage Class Share Held In Joint Venture | | | 50 | 50 | |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | |
Prepayments Accrued Income | | | 135 580 | 257 448 | 372 644 |
Profit Loss | | 79 617 | 729 431 | 172 817 | |
Property Plant Equipment Gross Cost | | 1 486 746 | 1 555 380 | 2 341 625 | 3 844 764 |
Raw Materials Consumables | | | 124 800 | 206 767 | |
Staff Costs Employee Benefits Expense | | | | 5 383 941 | 6 066 088 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 1 162 761 | 1 634 854 | 1 177 816 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 297 443 | -177 936 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 26 738 | 53 395 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 1 295 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 478 083 | -144 349 |
Total Assets Less Current Liabilities | 64 052 | 2 313 277 | 2 960 716 | 2 791 395 | |
Total Borrowings | | | 529 728 | 391 948 | 224 308 |
Total Current Tax Expense Credit | | | | 176 808 | 143 030 |
Total Deferred Tax Expense Credit | | | | 301 275 | -287 379 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 322 360 | |
Trade Creditors Trade Payables | | 5 064 | 37 152 | 4 651 086 | 4 573 618 |
Trade Debtors Trade Receivables | | | 3 730 722 | 2 880 | 4 507 895 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 1 486 746 | |
Wages Salaries | | | | 4 750 752 | 5 298 621 |
Creditors Due Within One Year | 24 898 | | | | |
Number Shares Allotted | 102 | | | | |
Par Value Share | 1 | | | | |
Share Capital Allotted Called Up Paid | 102 | | | | |