Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 890 126 | 837 321 | 1 797 924 | 1 618 254 | 1 461 119 |
Current Assets | 7 639 937 | 5 279 834 | 6 048 549 | 6 733 816 | 7 078 327 |
Debtors | 4 030 274 | 2 854 993 | 2 707 573 | 3 495 923 | 3 587 801 |
Net Assets Liabilities | 6 903 441 | 6 906 036 | 6 564 426 | 6 733 672 | 7 253 804 |
Other Debtors | 4 125 | 4 025 | 2 850 | 2 750 | 950 |
Property Plant Equipment | 1 718 301 | 1 682 405 | 1 610 637 | 1 602 213 | 1 651 911 |
Total Inventories | 2 719 537 | 1 587 520 | 1 543 052 | 1 619 639 | 2 029 407 |
|
Other Financial Data |
Audit Fees Expenses | 16 000 | 16 000 | 20 000 | 20 000 | 21 500 |
Amount Specific Advance Or Credit Directors | | | | 100 000 | 100 000 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 100 000 | |
Company Contributions To Money Purchase Plans Directors | 36 785 | 16 785 | 15 289 | 11 150 | 10 800 |
Compensation For Loss Office Directors | | | | 30 000 | |
Director Remuneration | 422 860 | 409 226 | 293 803 | 286 109 | 236 467 |
Dividend Recommended By Directors | | | | 60 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 1 |
Accrued Liabilities Deferred Income | 120 197 | 128 291 | 412 439 | 664 641 | 499 798 |
Accumulated Depreciation Impairment Property Plant Equipment | 41 836 | 84 785 | 40 240 | 60 135 | 53 746 |
Administrative Expenses | 1 403 888 | 1 302 513 | 970 610 | 1 114 890 | 1 415 323 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 11 | 11 | 11 | 11 |
Bank Borrowings Overdrafts | 258 885 | | | | |
Bank Overdrafts | 258 885 | | | | |
Cash Cash Equivalents Cash Flow Value | 631 241 | 837 321 | 1 797 924 | 1 618 254 | |
Cash Receipts From Government Grants | | | -5 282 | | |
Comprehensive Income Expense | 507 254 | 2 595 | -341 610 | 229 246 | 770 132 |
Corporation Tax Payable | 105 069 | 2 616 | | | 181 882 |
Corporation Tax Recoverable | | | 60 989 | 4 585 | |
Cost Sales | 19 752 960 | 13 683 724 | 12 245 783 | 16 844 078 | 21 520 046 |
Creditors | 2 305 061 | 343 076 | 722 947 | 1 472 726 | 1 297 223 |
Current Tax For Period | 105 069 | 2 658 | -60 953 | 56 404 | 181 882 |
Deferred Tax Liabilities | | 500 | 724 | 1 343 | 2 318 |
Depreciation Amortisation Expense | 16 180 | 44 130 | 6 794 | 19 895 | 22 435 |
Depreciation Expense Property Plant Equipment | 16 180 | 44 130 | 6 794 | 19 895 | 22 436 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 181 | | | |
Disposals Property Plant Equipment | | 1 181 | | | |
Dividends Paid | 170 000 | | | 60 000 | 250 000 |
Dividends Paid Classified As Financing Activities | -170 000 | | | -60 000 | -250 000 |
Dividends Paid On Shares Final | 170 000 | | | 60 000 | 250 000 |
Dividends Received Classified As Investing Activities | | -5 713 | -6 670 | | |
Fixed Assets | 1 719 865 | 2 129 332 | 1 611 573 | 1 603 149 | 1 652 818 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 102 444 | | -68 660 | | 49 300 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -28 | -13 682 | -440 074 | | -30 |
Further Operating Expense Item Component Total Operating Expenses | 4 000 | 6 000 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 25 200 | 1 226 | 5 040 | 5 040 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 57 589 | -1 483 147 | 647 893 | 406 254 | -357 385 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 331 371 | 1 175 281 | 208 409 | -844 754 | -96 463 |
Gain Loss On Disposal Assets Income Statement Subtotal | 28 | -419 | 23 114 | | |
Gain Loss On Disposals Property Plant Equipment | 28 | -419 | 23 114 | | |
Gross Profit Loss | 2 009 189 | 1 291 068 | 645 784 | 1 413 808 | 2 366 017 |
Income From Other Fixed Asset Investments | | 5 713 | 6 670 | | |
Income Taxes Paid Refund Classified As Operating Activities | -81 541 | -105 111 | -2 652 | | 4 585 |
Income Tax Expense Credit On Components Other Comprehensive Income | 10 500 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 740 830 | 206 080 | 960 603 | -179 670 | -157 135 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 920 978 | -1 132 017 | -44 468 | 76 587 | 409 768 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 44 130 | 6 794 | 19 895 | 22 436 |
Interest Expense On Bank Overdrafts | 85 301 | 24 855 | 8 624 | 11 927 | 16 426 |
Interest Paid Classified As Operating Activities | -85 301 | -24 855 | -8 624 | -11 927 | -16 426 |
Interest Payable Similar Charges Finance Costs | 85 301 | 24 855 | 8 624 | 11 927 | 16 426 |
Investments Fixed Assets | 1 564 | 446 927 | 936 | 936 | 907 |
Investments In Group Undertakings | 30 | 30 | 30 | 30 | 1 |
Net Cash Flows From Used In Financing Activities | 180 000 | 117 500 | | -40 000 | 250 000 |
Net Cash Flows From Used In Investing Activities | 1 763 | 403 709 | -412 255 | 11 469 | 7 327 |
Net Cash Flows From Used In Operating Activities | -922 593 | -727 289 | -304 823 | 208 201 | -100 192 |
Net Cash Generated From Operations | -1 089 435 | -857 255 | -559 624 | 196 274 | -112 033 |
Net Current Assets Liabilities | 5 334 876 | 4 936 758 | 5 082 077 | 5 261 090 | 5 781 104 |
Net Interest Received Paid Classified As Investing Activities | -379 | -1 154 | -205 | -2 | -952 |
Number Shares Issued Fully Paid | | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 |
Operating Profit Loss | 605 301 | -11 445 | -319 544 | 298 918 | 953 214 |
Other Comprehensive Income Expense Net Tax | 91 944 | | -68 660 | | 63 825 |
Other Creditors | 42 530 | 30 | 243 555 | 498 854 | |
Other Deferred Tax Expense Credit | | 8 754 | -30 830 | 1 343 | 49 551 |
Other Interest Receivable Similar Income Finance Income | 379 | 1 154 | 205 | 2 | 952 |
Other Investments Other Than Loans | 1 534 | 43 440 | -476 998 | 906 | 906 |
Other Operating Income Format1 | | | 5 282 | | 2 520 |
Other Taxation Social Security Payable | 22 068 | 21 560 | 15 638 | 15 408 | 58 779 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 56 884 | 47 193 | 46 354 | 40 347 | 45 087 |
Prepayments Accrued Income | 85 899 | 116 735 | 79 940 | 73 362 | 89 262 |
Profit Loss | 415 310 | 2 595 | -272 950 | 229 246 | 706 307 |
Profit Loss On Ordinary Activities Before Tax | 520 379 | 14 007 | -364 733 | 286 993 | 937 740 |
Property Plant Equipment Gross Cost | 1 760 137 | 1 767 190 | 1 650 877 | 1 662 348 | 1 705 657 |
Provisions | 151 300 | 160 054 | 129 224 | 130 567 | 180 118 |
Provisions For Liabilities Balance Sheet Subtotal | 151 300 | 160 054 | 129 224 | 130 567 | 180 118 |
Purchase Property Plant Equipment | -2 165 | -8 234 | -3 687 | -11 471 | -8 309 |
Recoverable Value-added Tax | 118 490 | 45 663 | 45 154 | 13 635 | 162 900 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -51 339 | | -28 825 |
Social Security Costs | 91 340 | 71 725 | 57 213 | 58 759 | 78 952 |
Staff Costs Employee Benefits Expense | 957 035 | 803 154 | 656 427 | 725 583 | 947 647 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 9 339 | 5 617 | | |
Tax Expense Credit Applicable Tax Rate | 98 872 | 2 661 | -69 299 | 54 529 | 178 171 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 342 | 6 557 | -916 | -2 689 | -2 198 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 855 | 2 779 | 10 567 | 4 564 | 5 909 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 105 069 | 11 412 | -91 783 | 57 747 | 231 433 |
Total Additions Including From Business Combinations Property Plant Equipment | | 8 234 | 3 687 | 11 471 | 8 309 |
Total Assets Less Current Liabilities | 7 054 741 | 7 066 090 | 6 693 650 | 6 864 239 | 7 433 922 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | -120 000 | | 35 000 |
Trade Creditors Trade Payables | 1 638 812 | 190 579 | 294 840 | 193 823 | 456 764 |
Trade Debtors Trade Receivables | 3 821 760 | 2 688 570 | 2 518 640 | 3 401 591 | 3 334 689 |
Turnover Revenue | 21 762 149 | 14 974 792 | 12 891 567 | 18 257 886 | 23 886 063 |
Wages Salaries | 808 811 | 684 236 | 552 860 | 626 477 | 823 608 |