Profit & Loss |
Date of Accounts |
2016-03-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | 1 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 4 | 57 | 1 136 207 |
Current Assets | 1 | 202 | | 202 | 206 | 492 285 | 2 164 747 |
Debtors | | | | | | 492 228 | 2 164 747 |
Net Assets Liabilities | | | 202 | 112 202 | 156 442 | -185 085 | 161 381 |
Other Debtors | | | | | | 468 869 | 601 074 |
Property Plant Equipment | | | | 1 509 633 | 1 374 089 | 1 326 167 | 1 302 206 |
Total Inventories | | | | | | 197 397 | 772 502 |
Cash Bank In Hand | 1 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 13 500 | 12 475 |
Accrued Liabilities Deferred Income | | | | | | 11 400 | 4 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 69 746 | 398 114 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 23 961 | 71 883 | 95 844 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 143 025 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 429 365 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 6 120 |
Administration Support Average Number Employees | | | | | | 16 | 17 |
Administrative Expenses | | | | | | 1 682 029 | 1 858 174 |
Amortisation Expense Intangible Assets | | | | | | 54 517 | 49 314 |
Amounts Owed By Group Undertakings | | | | | | 492 228 | 2 164 747 |
Amounts Owed To Group Undertakings | | | | 349 428 | 168 488 | 1 450 319 | 1 810 499 |
Applicable Tax Rate | | | | | | 19 | 19 |
Average Number Employees During Period | | | 5 | 5 | | 65 | 71 |
Bank Borrowings Overdrafts | | | | 326 389 | 73 813 | 79 600 | 133 033 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 937 939 | 1 136 207 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | | 10 004 |
Comprehensive Income Expense | | | | | | 1 458 978 | 436 439 |
Corporation Tax Payable | | | | | 16 100 | 18 200 | 11 941 |
Cost Sales | | | | | | 11 903 891 | 14 784 988 |
Creditors | | | | 662 560 | 601 689 | 1 559 519 | 1 959 473 |
Current Tax For Period | | | | | | 76 218 | 126 330 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 17 400 | -5 375 |
Deferred Tax Liabilities | | | | | | 55 800 | 50 425 |
Depreciation Expense Property Plant Equipment | | | | | | 96 691 | 89 090 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 2 |
Dividends Paid | | | | 88 000 | 372 000 | 1 583 050 | 89 983 |
Dividends Paid Classified As Financing Activities | | | | | | 1 583 050 | 89 983 |
Dividends Paid On Shares | | | | | | 1 583 050 | 89 983 |
Finance Lease Liabilities Present Value Total | | | | | | 12 505 | 13 803 |
Finance Lease Payments Owing Minimum Gross | | | | | | 12 505 | 13 803 |
Fixed Assets | | | | | | 1 326 369 | 1 302 408 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 48 595 | 36 525 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | 5 524 | -2 919 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -682 271 | 2 991 656 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -74 304 | -5 138 475 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -44 167 | -575 105 |
Gain Loss In Cash Flows From Change In Provisions | | | | | | | 143 025 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 847 | -5 086 |
Gross Profit Loss | | | | | | 2 893 558 | 3 303 013 |
Income Expense Recognised Directly In Equity | | | | | | -1 583 050 | -89 973 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 589 740 | 101 278 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -2 109 495 | -801 732 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -37 237 | |
Increase Decrease In Existing Provisions | | | | | | | -5 375 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | 1 743 520 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 49 314 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 23 961 | | 23 961 |
Intangible Assets | | | | | | 306 847 | 251 886 |
Intangible Assets Gross Cost | | | | | | 742 207 | 1 171 572 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 17 573 | 57 959 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 3 636 | 3 369 |
Interest Paid Classified As Operating Activities | | | | | | 18 166 | 61 328 |
Interest Payable Similar Charges Finance Costs | | | | | | 21 802 | 61 328 |
Investments | | | | | | 202 | 202 |
Investments Fixed Assets | | | | | | 202 | 202 |
Investments In Group Undertakings | | | | | | 202 | 202 |
Issue Equity Instruments | | | | | | | 10 |
Loans Advances Granted To Group Undertakings Classified As Financing Activities | | | | | | 251 221 | |
Net Cash Flows From Used In Financing Activities | | | | | | -1 938 087 | 851 815 |
Net Cash Flows From Used In Investing Activities | | | | | | -127 385 | -492 366 |
Net Cash Flows From Used In Operating Activities | | | | | | -44 023 | -1 161 181 |
Net Cash Generated From Operations | | | | | | 563 883 | -998 575 |
Net Current Assets Liabilities | 1 | 202 | 202 | -734 871 | -615 958 | -1 067 234 | 205 274 |
Net Debt Funds | | | | | | -1 386 608 | 356 912 |
Net Deferred Tax Liability Asset | | | | | | 55 800 | 50 425 |
Number Shares Issued Fully Paid | | | 202 | 202 | 202 | 56 | 10 |
Operating Profit Loss | | | | | | 1 211 529 | 1 444 839 |
Other Creditors | | | | 301 602 | | 16 486 | 34 176 |
Other Finance Costs | | | | | | 593 | |
Other Taxation Social Security Payable | | | | | | 88 505 | 111 983 |
Par Value Share | 1 | | 1 | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 15 007 | 13 708 |
Prepayments Accrued Income | | | | | | 161 582 | 139 681 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -10 740 | 955 496 |
Proceeds From Issuing Shares | | | | | | | 10 |
Production Average Number Employees | | | | | | 32 | 36 |
Profit Loss | | | | 200 000 | 416 240 | 1 458 978 | 436 439 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 189 727 | 1 383 511 |
Property Plant Equipment Gross Cost | | | | 1 509 633 | 1 398 050 | 1 398 050 | 1 398 050 |
Provisions | | | | | | 123 550 | 50 425 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 179 350 | 317 000 |
Purchase Intangible Assets | | | | | | 25 796 | 429 365 |
Purchase Property Plant Equipment | | | | | | 101 589 | 52 997 |
Repayments Borrowings Classified As Financing Activities | | | | | | 78 069 | |
Revenue From Sale Goods | | | | | | 14 797 449 | 18 088 001 |
Selling Average Number Employees | | | | | | 12 | 13 |
Social Security Costs | | | | | | 4 405 | 4 891 |
Staff Costs Employee Benefits Expense | | | | | | 2 338 916 | 2 842 428 |
Tax Expense Credit Applicable Tax Rate | | | | | | 493 084 | 340 671 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -663 | 14 041 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 606 | 14 892 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 93 618 | 120 955 |
Total Assets Less Current Liabilities | 1 | 202 | 202 | 774 762 | 758 131 | 259 135 | 1 507 682 |
Total Operating Lease Payments | | | | | | 56 831 | 76 144 |
Trade Creditors Trade Payables | | | | | | 810 695 | 2 763 368 |
Trade Debtors Trade Receivables | | | | | | 2 328 583 | 5 684 235 |
Turnover Revenue | | | | | | 14 797 449 | 18 088 001 |
Wages Salaries | | | | | | 2 334 511 | 2 837 537 |
Work In Progress | | | | | | 197 397 | 772 502 |
Director Remuneration | | | | | | 49 600 | 39 292 |
Current Asset Investments | | 202 | 202 | 202 | 202 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 509 633 | | | |
Accrued Liabilities | | | | | 8 915 | | |
Disposals Property Plant Equipment | | | | | 111 583 | | |
Number Shares Allotted | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | | | | | | |