Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 296 | 297 | 1 808 953 | 3 397 921 | 2 702 083 |
Current Assets | 611 064 | 584 804 | 2 540 872 | 3 925 257 | 3 189 529 |
Debtors | 331 338 | 365 229 | 464 953 | 293 277 | 369 242 |
Net Assets Liabilities | 3 193 951 | 4 019 591 | 5 041 656 | 8 373 238 | 9 110 743 |
Other Debtors | 176 890 | 332 931 | 415 543 | 163 750 | 337 652 |
Property Plant Equipment | 9 803 681 | 9 304 585 | 6 226 813 | 6 142 928 | 2 040 470 |
Total Inventories | 279 430 | 219 278 | 266 966 | 234 059 | |
|
Other Financial Data |
Audit Fees Expenses | 13 245 | 13 520 | 9 500 | 12 000 | |
Accrued Liabilities Deferred Income | 26 495 | 54 549 | 167 976 | 67 387 | 76 931 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 86 040 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 691 931 | 1 487 035 | 1 318 242 | 1 279 282 | 1 137 344 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 62 700 | 150 775 | 45 656 | 627 203 |
Administrative Expenses | 820 680 | 616 961 | 626 465 | 762 068 | 785 813 |
Amounts Owed To Group Undertakings | 100 | 100 | | | |
Average Number Employees During Period | 25 | 24 | 16 | 14 | 14 |
Bank Borrowings | 4 893 855 | 4 528 058 | 3 140 940 | 3 002 428 | 1 448 849 |
Bank Borrowings Overdrafts | 4 531 960 | 4 158 940 | 2 916 893 | 2 838 675 | 1 224 799 |
Banking Arrangements Classified As Cash Cash Equivalents | -1 908 563 | -1 020 331 | | | |
Bank Overdrafts | 1 908 563 | 1 020 331 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 33 281 | 120 187 | 100 846 | 256 776 |
Cash Cash Equivalents Cash Flow Value | -1 908 267 | -1 020 034 | 1 808 953 | 3 397 921 | 2 702 083 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | -100 | | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | -33 044 | |
Cash Receipts From Sales Interests In Associates | | | 80 372 | | |
Comprehensive Income Expense | | | | 3 540 502 | 943 705 |
Corporation Tax Payable | | 61 654 | 90 742 | 338 811 | 208 880 |
Cost Sales | 10 278 585 | 7 725 731 | 7 444 328 | 7 720 171 | 8 158 376 |
Creditors | 4 531 960 | 4 159 732 | 2 944 043 | 2 854 397 | 1 445 135 |
Current Tax For Period | | 61 654 | 34 788 | 338 811 | 177 511 |
Deferred Tax Asset Debtors | 28 894 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -21 857 | 120 297 | 14 817 | 388 510 | 106 270 |
Depreciation Amortisation Expense | | | 25 428 | 25 019 | |
Depreciation Expense Property Plant Equipment | 171 372 | 139 799 | 104 333 | 95 574 | |
Depreciation Impairment Expense Property Plant Equipment | 171 372 | 144 018 | 129 761 | 120 593 | 124 596 |
Dividends Paid | 49 823 | 120 000 | 225 000 | 208 920 | 206 200 |
Dividends Paid Classified As Financing Activities | -49 823 | -120 000 | -225 000 | -208 920 | -206 200 |
Dividends Paid On Shares Interim | 49 823 | 120 000 | 225 000 | 208 920 | 206 200 |
Finance Lease Liabilities Present Value Total | | 792 | 27 150 | 15 722 | 55 237 |
Finance Lease Payments Owing Minimum Gross | | 10 292 | 43 537 | 27 151 | 116 002 |
Fixed Assets | 9 889 821 | 9 390 725 | 6 312 853 | 6 228 968 | 9 084 970 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 337 438 | 365 797 | 1 387 118 | 138 512 | 1 553 579 |
Further Item Creditors Component Total Creditors | | | | | 165 099 |
Further Item Interest Expense Component Total Interest Expense | | | 3 373 | | 1 315 |
Further Item Tax Increase Decrease Component Adjusting Items | -5 702 | 24 094 | -122 224 | -476 803 | 106 270 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 17 064 | 10 788 | | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | 2 509 487 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 45 995 | -429 787 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -138 632 | -16 980 |
Gain Loss In Cash Flows From Change In Inventories | | | | -32 907 | -115 855 |
Gain Loss On Disposals Property Plant Equipment | 20 250 | 122 147 | 31 100 | 8 802 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | -69 670 |
Government Grant Income | 142 173 | 147 171 | 117 219 | 63 257 | |
Gross Profit Loss | 452 779 | 1 577 647 | 970 838 | 530 303 | |
Impairment Loss Intangible Assets | | | | | 86 040 |
Impairment Loss Reversal On Investments | | | -643 287 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | 1 | -34 597 | -181 394 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 256 287 | -888 233 | -2 828 987 | -1 588 968 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -5 700 | -56 146 | -126 048 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 144 018 | 129 761 | 120 593 | 124 596 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | 86 040 |
Intangible Assets | 86 040 | 86 040 | 86 040 | 86 040 | |
Intangible Assets Gross Cost | 86 040 | 86 040 | 86 040 | 86 040 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 213 228 | 165 471 | 65 136 | 82 057 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 | | 1 102 | 941 | |
Interest Income On Bank Deposits | 1 | | | 3 485 | 20 064 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 1 | | | 3 485 | 20 064 |
Interest Paid Classified As Operating Activities | | | -69 611 | -82 998 | -112 196 |
Interest Payable Similar Charges Finance Costs | 213 229 | 165 471 | 69 611 | 82 998 | 112 196 |
Interest Received Classified As Investing Activities | -1 | | -12 968 | -3 485 | -22 879 |
Investment Property | | | | 7 044 500 | 7 044 500 |
Investment Property Fair Value Model | | | | 7 044 500 | |
Investments Fixed Assets | 100 | 100 | | | |
Investments In Subsidiaries | 100 | 100 | | | |
Net Assets Liabilities Subsidiaries | | 100 | | | |
Net Cash Flows From Used In Financing Activities | 393 511 | 513 005 | 1 578 874 | | |
Net Cash Flows From Used In Investing Activities | -20 251 | -514 725 | -3 555 094 | | |
Net Cash Flows From Used In Operating Activities | -116 973 | -886 513 | -852 767 | | |
Net Cash Generated From Operations | | | -922 377 | -2 065 242 | |
Net Current Assets Liabilities | -2 163 910 | -1 119 999 | 1 779 066 | 2 983 910 | 2 071 908 |
Net Finance Income Costs | 1 | | 12 968 | 3 485 | 22 879 |
Net Interest Paid Received Classified As Operating Activities | -213 229 | -165 471 | -69 611 | | |
Operating Profit Loss | -78 870 | 1 293 062 | 704 326 | 1 785 188 | |
Other Creditors | 16 704 | 37 585 | 174 322 | 214 592 | 308 859 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 348 914 | 298 554 | 8 802 | 266 534 |
Other Disposals Property Plant Equipment | | 766 692 | 3 397 340 | 17 750 | 336 586 |
Other Interest Income | | | 12 968 | | 2 815 |
Other Interest Receivable Similar Income Finance Income | 1 | | 12 968 | 3 485 | 22 879 |
Other Operating Income Format1 | 289 031 | 332 376 | 359 953 | 2 016 953 | 1 512 703 |
Other Taxation Social Security Payable | 169 888 | 34 859 | 17 494 | 24 971 | 36 053 |
Payments Finance Lease Liabilities Classified As Financing Activities | -6 250 | -27 208 | 33 245 | -16 385 | -11 368 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 140 000 | 21 885 | 14 712 | 13 265 | 65 953 |
Percentage Class Share Held In Subsidiary | | 100 | | | |
Prepayments Accrued Income | 125 554 | 31 415 | 44 559 | 128 212 | 27 872 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | 28 872 | | |
Proceeds From Sales Property Plant Equipment | -20 250 | -539 925 | | -17 750 | -63 000 |
Profit Loss | -270 241 | 945 640 | 1 247 065 | 3 540 502 | 1 013 375 |
Profit Loss On Ordinary Activities Before Tax | -292 098 | 1 127 591 | 1 290 970 | 1 702 190 | 1 171 108 |
Property Plant Equipment Gross Cost | 11 495 612 | 10 791 620 | 7 545 055 | 2 887 197 | 3 177 814 |
Purchase Property Plant Equipment | | -25 200 | -150 776 | -45 656 | -627 203 |
Raw Materials Consumables | 279 430 | 219 278 | 266 966 | 234 059 | |
Social Security Costs | 467 828 | 401 294 | 367 694 | 403 006 | |
Staff Costs Employee Benefits Expense | 7 356 179 | 5 646 420 | 5 384 763 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 91 403 | 106 220 | 494 730 | 601 000 |
Tax Decrease From Utilisation Tax Losses | | 170 445 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 23 208 | 5 909 | | |
Tax Expense Credit Applicable Tax Rate | -55 499 | 214 242 | 245 284 | 323 416 | 275 451 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -103 892 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -27 489 | 13 418 | -3 296 | 14 776 | -98 104 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 36 | 3 553 | -1 295 | 619 | 164 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 44 940 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -21 857 | 181 951 | 43 905 | 671 175 | 157 733 |
Total Assets Less Current Liabilities | 7 725 911 | 8 270 726 | 8 091 919 | 11 722 365 | 11 156 878 |
Total Borrowings | 6 802 418 | 5 548 389 | 3 140 940 | 2 838 675 | 1 224 799 |
Total Current Tax Expense Credit | | 61 654 | 29 088 | 282 665 | 51 463 |
Trade Creditors Trade Payables | 291 329 | 117 107 | 70 838 | 120 404 | 202 083 |
Trade Debtors Trade Receivables | | 883 | 4 851 | 1 315 | 3 718 |
Turnover Revenue | 10 731 364 | 9 557 770 | 8 415 166 | 8 250 474 | |
Wages Salaries | 6 748 351 | 5 223 241 | 5 002 357 | | |
Director Remuneration | | 36 000 | 36 000 | 36 960 | 28 320 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 36 960 | 83 320 |