Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 4 055 451 | 4 553 533 | 2 991 148 | 727 567 |
Current Assets | 13 466 883 | 14 178 826 | 14 854 532 | 17 707 421 |
Debtors | 7 825 960 | 7 677 715 | 8 322 760 | 11 830 025 |
Net Assets Liabilities | 10 259 336 | 11 082 322 | 12 123 936 | 13 337 665 |
Property Plant Equipment | 967 492 | 865 803 | 816 377 | 1 373 008 |
Total Inventories | 1 585 472 | 1 947 578 | 2 390 624 | 2 129 829 |
|
Other Financial Data |
Audit Fees Expenses | 14 000 | 19 000 | 20 000 | 22 000 |
Accrued Liabilities Deferred Income | 84 498 | 184 195 | 223 406 | 248 014 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 746 769 | 5 169 906 | 5 030 236 | 5 255 500 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 321 448 | 349 363 | 1 094 158 |
Administrative Expenses | 3 452 897 | 3 938 803 | 3 971 387 | 4 496 438 |
Amounts Owed By Group Undertakings | | | 1 150 000 | 3 020 000 |
Amounts Owed By Subsidiaries | | | | 319 050 |
Amounts Owed To Group Undertakings | 216 339 | 188 140 | 294 864 | 326 561 |
Average Number Employees During Period | 101 | 100 | 109 | 112 |
Cash Cash Equivalents Cash Flow Value | 4 055 451 | 4 553 533 | 2 991 148 | 727 567 |
Comprehensive Income Expense | 854 106 | 822 986 | 1 041 614 | 1 213 729 |
Corporation Tax Payable | 63 716 | 184 195 | 130 960 | 95 346 |
Cost Sales | 18 879 928 | 17 781 664 | 19 328 667 | 24 153 362 |
Creditors | 3 381 739 | 3 157 007 | 150 000 | 150 000 |
Current Tax For Period | 154 867 | 182 653 | 131 650 | 96 036 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 44 000 | 12 000 | 28 000 | 166 000 |
Depreciation Impairment Expense Property Plant Equipment | | 423 137 | 398 789 | 535 827 |
Finished Goods Goods For Resale | 292 855 | 602 706 | 571 801 | 447 514 |
Fixed Assets | | 865 803 | 2 697 375 | 3 254 006 |
Further Item Creditors Component Total Creditors | | | 150 000 | 150 000 |
Further Item Tax Increase Decrease Component Adjusting Items | -478 | 12 000 | 28 000 | -747 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 847 327 | 2 461 405 | 2 002 860 | 1 564 587 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -12 554 | -2 089 | -17 980 | -13 976 |
Gain Loss On Disposals Property Plant Equipment | 8 605 | | 857 | 9 800 |
Government Grant Income | | 45 096 | 24 244 | |
Gross Profit Loss | 4 459 178 | 4 894 095 | 5 147 242 | 5 925 170 |
Income Taxes Paid Refund Classified As Operating Activities | -57 000 | -62 174 | -184 885 | -88 867 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 934 304 | -498 082 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 191 | | | -42 783 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 423 137 | 398 789 | 535 827 |
Interest Income On Bank Deposits | 45 501 | 17 251 | 1 165 | 4 388 |
Interest Payable Similar Charges Finance Costs | | | | 138 |
Interest Received Classified As Investing Activities | -45 501 | -17 251 | -1 165 | -4 388 |
Investments Fixed Assets | | | 1 880 998 | 1 880 998 |
Investments In Subsidiaries | | | 1 880 998 | 1 880 998 |
Net Cash Flows From Used In Investing Activities | 320 422 | 304 197 | 2 228 339 | 1 078 270 |
Net Cash Flows From Used In Operating Activities | 1 613 882 | -802 279 | -665 954 | 1 185 312 |
Net Cash Generated From Operations | 1 556 882 | -864 453 | -850 839 | 1 096 307 |
Net Current Assets Liabilities | 10 085 144 | 11 021 819 | 10 409 861 | 11 304 626 |
Net Finance Income Costs | 45 501 | 17 251 | 1 165 | 4 388 |
Net Interest Paid Received Classified As Operating Activities | | | | -138 |
Operating Profit Loss | 1 006 281 | 1 000 388 | 1 200 099 | 1 428 732 |
Other Creditors | 86 849 | 97 801 | 99 921 | 219 259 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 538 459 | 310 563 |
Other Disposals Property Plant Equipment | | | 538 459 | 312 263 |
Other Operating Income Format1 | | 45 096 | 24 244 | |
Other Provisions Balance Sheet Subtotal | 785 300 | 785 300 | 785 300 | 856 967 |
Other Taxation Social Security Payable | 637 850 | 643 201 | 421 553 | 898 639 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 380 508 | 366 436 | 365 400 | 442 571 |
Prepayments Accrued Income | 399 722 | 568 768 | 610 668 | 383 404 |
Proceeds From Sales Property Plant Equipment | -22 500 | | -857 | -11 500 |
Profit Loss | 854 106 | 822 986 | 1 041 614 | 1 213 729 |
Profit Loss On Ordinary Activities Before Tax | 1 051 782 | 1 017 639 | 1 201 264 | 1 432 982 |
Property Plant Equipment Gross Cost | 5 714 261 | 6 035 709 | 5 846 613 | 6 628 508 |
Purchase Property Plant Equipment | -388 423 | -321 448 | -349 363 | -1 094 158 |
Raw Materials Consumables | 1 112 210 | 1 141 066 | 1 558 723 | 1 327 863 |
Research Development Expense Recognised In Profit Or Loss | 15 300 | | | |
Social Security Costs | 392 255 | 410 652 | 454 653 | 524 333 |
Staff Costs Employee Benefits Expense | 4 951 267 | 5 226 056 | 5 619 521 | 6 376 147 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 8 000 | 20 000 | 48 000 | 214 000 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 1 635 | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -80 816 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 950 | 19 642 | 19 713 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 197 676 | 194 653 | 159 650 | 219 253 |
Total Assets Less Current Liabilities | 11 052 636 | 11 887 622 | 13 107 236 | 14 558 632 |
Total Current Tax Expense Credit | 153 676 | 182 653 | 131 650 | 53 253 |
Total Increase Decrease In Provisions | | | | -71 667 |
Total Operating Lease Payments | 501 680 | 529 741 | 523 867 | 563 366 |
Trade Creditors Trade Payables | 2 292 487 | 1 859 475 | 3 273 967 | 4 614 976 |
Trade Debtors Trade Receivables | 7 234 813 | 7 108 947 | 7 575 710 | 10 740 815 |
Turnover Revenue | 23 339 106 | 22 675 759 | 24 475 909 | 30 078 532 |
Wages Salaries | 4 178 504 | 4 448 968 | 4 799 468 | 5 409 243 |
Work In Progress | 180 407 | 203 806 | 260 100 | 354 452 |
Company Contributions To Defined Benefit Plans Directors | 54 159 | 36 302 | 4 000 | 54 953 |
Director Remuneration | 516 070 | 735 519 | 486 641 | 480 986 |
Director Remuneration Benefits Including Payments To Third Parties | 570 229 | 771 821 | 490 641 | 535 939 |