Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 470 279 | 878 621 | 4 897 | 172 567 | 1 071 300 | 356 864 |
Current Assets | 2 357 230 | 4 723 543 | 3 288 614 | 3 450 218 | 7 704 820 | 8 230 204 |
Debtors | 821 053 | 2 019 380 | 1 277 183 | 1 018 857 | 2 376 899 | 3 678 574 |
Net Assets Liabilities | 2 795 176 | 4 172 672 | 3 602 458 | 3 179 425 | 3 613 282 | 5 613 428 |
Other Debtors | | 360 | | 4 000 | 2 000 | 1 500 |
Property Plant Equipment | 2 040 497 | 2 450 293 | 3 077 942 | 2 951 257 | 3 018 399 | 4 405 051 |
Total Inventories | 1 065 898 | 1 825 542 | 2 006 534 | 2 258 794 | 4 256 621 | 4 194 766 |
|
Other Financial Data |
Audit Fees Expenses | 17 105 | 10 350 | 15 765 | 15 500 | 13 825 | 13 791 |
Fees For Non-audit Services | 3 890 | 2 385 | 5 543 | 2 937 | | |
Company Contributions To Money Purchase Plans Directors | 853 | 1 056 | 848 | 1 020 | | |
Director Remuneration | 101 462 | 122 960 | 101 802 | 61 094 | 124 699 | 119 041 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 2 | 1 | 1 |
Accrued Liabilities | 17 799 | 37 011 | 48 905 | 80 331 | 262 317 | 234 185 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 898 103 | 4 165 531 | 4 417 528 | 3 891 419 | 3 665 905 | 4 007 508 |
Additional Provisions Increase From New Provisions Recognised | | | 28 071 | 12 415 | | -8 016 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -4 584 | | -19 089 | | |
Administrative Expenses | 1 431 742 | 1 483 077 | 1 606 405 | 1 714 591 | 2 474 819 | 2 373 005 |
Amounts Owed By Group Undertakings | | 500 000 | | | 2 346 | |
Applicable Tax Rate | | 20 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 67 | 64 | 78 | 100 | 136 | 134 |
Bank Borrowings | 309 194 | 243 313 | 198 725 | 1 154 004 | 1 510 858 | 1 987 050 |
Bank Borrowings Overdrafts | 243 667 | 200 113 | 153 785 | 108 665 | 1 510 858 | 1 987 050 |
Bank Overdrafts | | | 192 238 | 9 | | |
Cash Cash Equivalents Cash Flow Value | 470 279 | 878 621 | -187 341 | 172 558 | 1 071 300 | |
Comprehensive Income Expense | -2 140 496 | -622 504 | -570 214 | -423 033 | -763 924 | 146 |
Cost Sales | 2 927 133 | 8 082 595 | 8 829 404 | 10 519 082 | 19 105 958 | 15 882 932 |
Creditors | 251 318 | 203 974 | 154 035 | 108 665 | 7 045 788 | 6 931 648 |
Depreciation Amortisation Expense | 321 280 | 267 428 | 251 997 | 253 950 | 338 262 | 351 563 |
Depreciation Expense Property Plant Equipment | 321 434 | 265 580 | 211 425 | 239 194 | 328 302 | 341 603 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 780 059 | | |
Disposals Property Plant Equipment | | | | 780 059 | | |
Finance Lease Liabilities Present Value Total | 7 651 | 3 861 | 250 | 250 | | |
Fixed Assets | 2 040 499 | 2 450 295 | 3 077 944 | 2 951 259 | 3 048 251 | 4 424 943 |
Further Operating Expense Item Component Total Operating Expenses | 319 080 | | | 20 872 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 282 837 | 294 694 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -5 222 | -28 009 | 6 845 | 7 645 | 1 394 | -16 967 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 9 047 | 1 845 117 | -378 323 | -192 111 | 446 340 | -1 079 331 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -212 836 | -698 326 | 242 196 | 258 326 | 1 451 912 | -1 304 021 |
Gross Profit Loss | -725 591 | 863 383 | 1 069 115 | 1 324 391 | 1 903 454 | 2 451 349 |
Income Taxes Paid Refund Classified As Operating Activities | 168 576 | | | | 20 498 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 174 084 | 408 342 | -1 065 962 | 359 899 | 868 005 | -714 436 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -6 297 | | | | | |
Increase Decrease In Property Plant Equipment | | | 387 177 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -76 502 | 759 644 | 180 992 | 252 260 | 876 355 | -61 855 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 267 428 | 251 997 | 253 950 | | 341 603 |
Interest Expense On Bank Loans Similar Borrowings | 4 598 | 4 445 | 3 412 | 18 944 | 27 547 | 54 112 |
Interest Expense On Bank Overdrafts | | 2 253 | 745 | 778 | 588 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 580 | 696 | 696 | 696 | | |
Interest Paid Classified As Operating Activities | -4 598 | -6 698 | -4 157 | -19 722 | -28 688 | -54 112 |
Interest Payable Similar Charges Finance Costs | 5 178 | 7 394 | 4 853 | 20 418 | 28 688 | 54 112 |
Investments Fixed Assets | 2 | 2 | 2 | 2 | | |
Investments In Group Undertakings | 2 | 2 | 2 | 2 | | |
Issue Equity Instruments | | 2 000 000 | | | | 2 000 000 |
Loans Owed By Related Parties | | 500 000 | | | 2 346 | |
Loans Owed To Related Parties | | -255 489 | -85 348 | -25 933 | -29 890 | -357 648 |
Merchandise | 1 065 898 | 1 825 542 | 2 006 534 | 2 258 794 | | |
Net Assets Liabilities Subsidiaries | -1 | -1 | -1 | -1 | | |
Net Cash Flows From Used In Financing Activities | 124 766 | -1 430 328 | -244 119 | -849 686 | 526 554 | -2 476 192 |
Net Cash Flows From Used In Investing Activities | 271 625 | 677 224 | 570 071 | 127 265 | 178 087 | 1 728 255 |
Net Cash Flows From Used In Operating Activities | 1 777 693 | 344 762 | 740 010 | 362 522 | -1 572 646 | 1 462 373 |
Net Cash Generated From Operations | 1 941 091 | 337 368 | 735 157 | 342 104 | -819 544 | 1 899 606 |
Net Current Assets Liabilities | 1 596 213 | 2 139 736 | 787 259 | 438 147 | 659 032 | 1 298 556 |
Net Interest Received Paid Classified As Investing Activities | -1 723 | | | | | |
Number Shares Issued But Not Fully Paid | | 2 001 960 | 2 001 960 | | | |
Number Shares Issued Fully Paid | | | | 2 001 960 | | 4 851 960 |
Operating Profit Loss | -2 157 333 | -619 694 | -537 290 | -390 200 | -571 365 | 78 344 |
Other Creditors | 3 498 | 3 545 | 52 483 | 11 362 | 22 829 | 20 372 |
Other Deferred Tax Expense Credit | -13 995 | -4 584 | 28 071 | 12 415 | 24 966 | 24 086 |
Other Interest Receivable Similar Income Finance Income | 1 723 | | | | | |
Other Taxation Social Security Payable | 96 122 | 305 831 | 290 234 | 313 121 | 125 383 | 96 146 |
Par Value Share | | 1 | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -3 449 | -3 790 | -211 293 | -105 593 | | |
Payments To Related Parties | | 249 282 | 39 412 | 25 933 | 354 736 | 357 964 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 15 776 | 20 084 | 24 070 | 39 666 | 89 737 | 97 707 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | | |
Prepayments | 68 702 | 161 256 | 43 426 | 196 857 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | -1 000 000 | | |
Proceeds From Issuing Shares | | -1 500 000 | -500 000 | | | -2 000 000 |
Profit Loss | -2 140 496 | -622 504 | -570 214 | -423 033 | -604 521 | 146 |
Profit Loss On Ordinary Activities Before Tax | -2 160 788 | -627 088 | -542 143 | -410 618 | -600 053 | 24 232 |
Property Plant Equipment Gross Cost | 5 938 600 | 6 615 824 | 7 495 470 | 6 842 676 | 6 684 304 | 8 412 559 |
Provisions | 590 218 | 213 385 | 108 710 | 101 316 | 58 996 | 50 980 |
Provisions For Liabilities Balance Sheet Subtotal | 590 218 | 213 385 | 108 710 | 101 316 | 94 001 | 110 071 |
Purchase Property Plant Equipment | -273 348 | -677 224 | -570 071 | -127 265 | -180 420 | -1 728 255 |
Repayments Borrowings Classified As Financing Activities | -121 317 | -65 882 | -44 588 | -44 721 | -526 554 | 476 192 |
Social Security Costs | 140 790 | 199 015 | 236 370 | 265 972 | 407 361 | 415 227 |
Staff Costs Employee Benefits Expense | 1 917 790 | 2 888 446 | 3 179 338 | 3 472 846 | 4 707 138 | 4 530 483 |
Tax Expense Credit Applicable Tax Rate | | -125 418 | -103 007 | -78 017 | -114 010 | 4 604 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 16 556 | -18 415 | 869 | -18 712 | 48 665 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 40 | 30 | 119 | 6 | 11 309 |
Total Additions Including From Business Combinations Property Plant Equipment | | 677 224 | 879 646 | 127 265 | | 1 728 255 |
Total Assets Less Current Liabilities | 3 636 712 | 4 590 031 | 3 865 203 | 3 389 406 | 3 707 283 | 5 723 499 |
Total Borrowings | 320 545 | 250 874 | 496 806 | 1 154 263 | | |
Total Current Tax Expense Credit | -20 292 | -4 584 | | | | |
Total Operating Lease Payments | 197 382 | 229 952 | 251 082 | 236 239 | 75 230 | 29 879 |
Trade Creditors Trade Payables | 574 371 | 2 190 520 | 1 766 962 | 1 561 659 | 2 534 425 | 1 734 782 |
Trade Debtors Trade Receivables | 752 351 | 1 357 764 | 1 233 757 | 818 000 | 1 803 581 | 3 394 016 |
Turnover Revenue | 2 201 542 | 8 945 978 | 9 898 519 | 11 843 473 | 21 009 412 | 18 334 281 |
Unused Provision Reversed | | 372 249 | 133 466 | | | |
Wages Salaries | 1 761 224 | 2 669 347 | 2 918 898 | 3 167 208 | 4 210 040 | 4 017 549 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 19 920 | 29 880 |
Amortisation Expense Intangible Assets | | | | | 9 960 | 9 960 |
Amounts Owed To Group Undertakings | | | | | 2 131 282 | 2 620 281 |
Deferred Tax Liabilities | | | | | -76 705 | -138 981 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 761 292 | 491 345 |
Further Item Interest Expense Component Total Interest Expense | | | | | 553 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 2 333 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 2 333 | |
Income From Related Parties | | | | | 274 485 | 464 507 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 9 960 |
Intangible Assets | | | | | 29 852 | 19 892 |
Intangible Assets Gross Cost | | | | | 49 772 | |
Nominal Value Shares Issued Specific Share Issue | | | | | | 1 |
Prepayments Accrued Income | | | | | 568 972 | 283 058 |
Proceeds From Sales Property Plant Equipment | | | | | -2 333 | |
Tax Decrease From Utilisation Tax Losses | | | | | -132 716 | 64 578 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 4 468 | 24 086 |