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 | 4 435 | 5 063 | 1 584 456 | 945 491 | 2 109 |
Current Assets | 3 692 486 | 3 449 979 | 4 872 953 | 4 694 053 | 5 678 992 |
Debtors | 2 353 422 | 1 982 202 | 1 699 471 | 1 962 973 | 2 427 100 |
Net Assets Liabilities | 986 783 | 1 747 840 | 2 584 120 | 3 282 957 | 4 422 347 |
Other Debtors | 458 032 | 102 469 | 97 073 | 5 788 | |
Property Plant Equipment | 501 294 | 456 887 | 353 093 | 388 377 | 405 708 |
Total Inventories | 1 334 629 | 1 462 714 | 1 589 026 | 1 785 589 | 3 249 783 |
|
Other Financial Data |
Audit Fees Expenses | | | 15 000 | 15 500 | 15 383 |
Fees For Non-audit Services | | | 19 145 | 11 454 | 3 225 |
Company Contributions To Money Purchase Plans Directors | | | 40 000 | 40 000 | 40 000 |
Director Remuneration | | | 61 159 | 57 104 | 50 864 |
Accrued Liabilities Deferred Income | | | 60 978 | 197 486 | 163 322 |
Accumulated Amortisation Impairment Intangible Assets | | | 16 738 | 38 633 | 58 960 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 214 179 | 1 364 324 | 1 475 130 | 1 384 479 | 1 533 290 |
Administrative Expenses | | | 1 922 148 | 2 029 447 | 2 398 482 |
Amortisation Expense Intangible Assets | | | 16 738 | 21 895 | 20 327 |
Applicable Tax Rate | | | 19 | 19 | 19 |
Average Number Employees During Period | 43 | 46 | 46 | 46 | 47 |
Bank Borrowings | | | 416 667 | 633 333 | |
Bank Borrowings Overdrafts | 595 863 | 811 297 | 833 333 | 633 333 | 170 578 |
Bank Overdrafts | 595 863 | 811 297 | | | 170 578 |
Cash Cash Equivalents Cash Flow Value | | | 1 584 456 | 945 491 | -168 469 |
Comprehensive Income Expense | | | 836 280 | 698 837 | 1 139 390 |
Corporation Tax Payable | | | 104 577 | 17 392 | 130 648 |
Cost Sales | | | 6 974 216 | 7 033 396 | 8 789 918 |
Creditors | 3 270 582 | 2 163 133 | 833 333 | 1 827 929 | 1 666 325 |
Current Tax For Period | | | 104 577 | 32 904 | 130 648 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 8 795 | 999 |
Depreciation Amortisation Expense | | | 172 105 | 193 261 | 180 648 |
Depreciation Expense Property Plant Equipment | | | 155 341 | 171 367 | 160 322 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 44 535 | 262 018 | 11 511 |
Disposals Property Plant Equipment | | | 44 535 | 262 018 | 11 692 |
Distribution Costs | | | 1 400 270 | 1 433 670 | 1 727 481 |
Fixed Assets | 571 294 | 480 341 | 440 090 | 453 479 | 450 483 |
Further Operating Expense Item Component Total Operating Expenses | | | 113 018 | 146 240 | 152 394 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 121 510 | 122 158 | 145 330 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -3 294 | -7 376 | -20 298 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 274 931 | -70 909 | 187 896 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 282 731 | -263 502 | -464 127 |
Gross Profit Loss | | | 4 105 430 | 4 215 120 | 5 407 405 |
Income Taxes Paid Refund Classified As Operating Activities | | | -98 679 | -120 089 | -17 392 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 2 390 690 | -638 965 | -1 113 960 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -5 825 | 856 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 126 312 | 196 563 | 1 464 194 |
Increase From Amortisation Charge For Year Intangible Assets | | | 16 738 | 21 895 | 20 327 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 150 145 | 155 341 | 171 367 | 160 322 |
Intangible Assets | | 23 454 | 86 997 | 65 102 | 44 775 |
Intangible Assets Gross Cost | | 23 454 | 103 735 | 103 735 | |
Interest Expense On Bank Overdrafts | | | 4 757 | 11 798 | 7 667 |
Interest Paid Classified As Operating Activities | | | -4 757 | -11 798 | -7 667 |
Interest Payable Similar Charges Finance Costs | | | 4 757 | 11 798 | 7 667 |
Investments Fixed Assets | 70 000 | | | | |
Merchandise | | | 1 564 869 | 1 683 987 | 3 222 048 |
Net Cash Flows From Used In Financing Activities | | | -1 070 000 | 716 667 | 633 333 |
Net Cash Flows From Used In Investing Activities | | | 131 828 | 206 651 | 177 653 |
Net Cash Flows From Used In Operating Activities | | | -1 452 518 | -284 353 | 302 974 |
Net Cash Generated From Operations | | | -1 555 954 | -416 240 | 277 915 |
Net Current Assets Liabilities | 421 904 | 1 286 846 | 3 003 595 | 2 866 124 | 4 012 667 |
Number Shares Issued Fully Paid | | | | 750 000 | 750 000 |
Operating Profit Loss | | | 952 499 | 753 953 | 1 281 862 |
Other Creditors | 1 992 787 | 647 941 | 191 170 | 18 563 | 17 145 |
Other Investments Other Than Loans | 70 000 | -70 000 | | | |
Other Operating Income Format1 | | | 169 487 | 1 950 | 420 |
Other Taxation Social Security Payable | 590 322 | 566 148 | 969 612 | 73 655 | 82 903 |
Par Value Share | | | | 1 | 1 |
Prepayments Accrued Income | | | 97 073 | 132 528 | 138 115 |
Proceeds From Borrowings Classified As Financing Activities | | | -1 250 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | -181 |
Profit Loss | | | 836 280 | 698 837 | 1 139 390 |
Profit Loss On Ordinary Activities Before Tax | | | 947 742 | 742 155 | 1 274 195 |
Property Plant Equipment Gross Cost | 1 715 473 | 1 821 211 | 1 828 223 | 1 772 856 | 1 938 998 |
Provisions | | | 26 232 | 36 646 | 40 803 |
Provisions For Liabilities Balance Sheet Subtotal | 6 415 | 19 347 | 26 232 | 36 646 | 40 803 |
Purchase Intangible Assets | | | -80 281 | | |
Purchase Property Plant Equipment | | | -51 547 | -206 651 | -177 834 |
Repayments Borrowings Classified As Financing Activities | | | | -616 667 | -633 333 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 111 137 | 174 995 | |
Tax Decrease Increase From Effect Tax Incentives | | | | 174 995 | 112 058 |
Tax Expense Credit Applicable Tax Rate | | | 180 071 | 141 009 | 242 097 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 42 528 | 74 334 | 2 911 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 111 462 | 43 318 | 134 805 |
Total Additions Including From Business Combinations Intangible Assets | | 23 454 | 80 281 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 105 738 | 51 547 | 206 651 | 177 834 |
Total Assets Less Current Liabilities | 993 198 | 1 767 187 | 3 443 685 | 3 319 603 | 4 463 150 |
Total Borrowings | | 811 297 | 1 250 000 | 633 333 | 170 578 |
Total Deferred Tax Expense Credit | | | 6 885 | 10 414 | 4 157 |
Trade Creditors Trade Payables | 91 610 | 137 747 | 291 909 | 364 611 | 524 516 |
Trade Debtors Trade Receivables | 1 895 390 | 1 879 733 | 1 602 398 | 1 824 657 | 2 288 985 |
Turnover Revenue | | | 11 079 646 | 11 248 516 | 14 197 323 |
Work In Progress | | | 24 157 | 101 602 | 27 735 |