Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-30 | 2019-12-30 | 2020-12-30 | 2021-12-30 | 2022-12-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 127 | 254 590 | 103 700 | 681 163 | 148 936 | 124 408 |
Current Assets | 3 385 696 | 6 240 624 | 6 876 473 | 9 482 611 | 9 453 353 | 9 959 404 |
Debtors | 2 251 390 | 4 735 854 | 5 481 801 | 7 375 722 | 7 301 350 | 7 939 700 |
Net Assets Liabilities | 2 626 986 | 2 423 058 | 2 732 796 | 3 073 977 | 3 309 299 | 3 615 812 |
Other Debtors | 288 881 | 16 724 | 90 691 | | | 2 302 |
Property Plant Equipment | 1 274 458 | 1 275 829 | 1 169 187 | 1 260 845 | 1 305 215 | 1 168 772 |
Total Inventories | 1 134 179 | 1 250 180 | 1 290 972 | 1 425 726 | 2 003 067 | 1 895 296 |
|
Other Financial Data |
Audit Fees Expenses | 6 900 | 6 600 | 8 950 | 9 500 | 10 350 | 11 750 |
Accrued Liabilities Deferred Income | 25 001 | 21 982 | 18 964 | 15 947 | 12 929 | 9 912 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 538 120 | 2 754 641 | 2 828 985 | 3 087 474 | 3 300 125 | 3 545 894 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 307 815 | 183 126 | 400 568 | 350 704 | 138 456 |
Administrative Expenses | 2 291 094 | 2 794 074 | 3 139 233 | 2 448 234 | 2 536 019 | 3 085 370 |
Amounts Owed By Group Undertakings | 20 761 | 2 546 567 | 3 545 056 | 5 096 539 | 5 273 026 | 5 506 838 |
Amounts Owed To Group Undertakings | | 211 747 | 248 917 | 115 239 | | |
Average Number Employees During Period | 152 | 161 | 142 | 139 | 115 | 136 |
Bank Borrowings | | | | | 1 882 280 | 1 228 582 |
Bank Borrowings Overdrafts | 159 738 | 2 686 046 | 2 091 420 | 4 018 171 | 1 882 280 | 1 228 582 |
Bank Overdrafts | | 2 686 046 | 2 091 420 | 4 018 171 | 384 748 | 519 996 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 51 163 | 49 031 | 46 899 | 44 767 | 118 110 | 141 251 |
Corporation Tax Payable | 21 000 | 21 000 | 68 714 | 73 249 | 20 705 | 97 000 |
Cost Sales | 7 200 686 | 8 551 280 | 8 331 886 | 8 916 559 | 9 133 799 | 11 579 011 |
Creditors | 234 011 | 184 356 | 651 442 | 733 925 | 2 637 230 | 1 680 379 |
Current Tax For Period | 21 000 | 21 000 | 55 000 | 30 000 | | 97 000 |
Deferred Tax Asset Debtors | | 2 913 | 4 500 | 4 500 | 6 800 | 16 800 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -4 869 | | | 11 161 | 45 194 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 181 | -5 061 | -608 | 17 239 | 37 706 | -33 600 |
Depreciation Expense Property Plant Equipment | | 206 702 | 194 000 | 168 384 | 167 785 | 138 672 |
Dividend Income From Group Undertakings | 460 000 | | | | | |
Dividends Paid | 460 000 | 2 855 000 | | | | |
Dividends Paid On Shares Interim | 460 000 | 2 855 000 | | | | |
Finance Lease Liabilities Present Value Total | 313 836 | 313 507 | 240 919 | 464 180 | 439 961 | 728 291 |
Finance Lease Payments Owing Minimum Gross | 332 813 | 326 105 | 248 127 | 492 740 | 492 443 | 913 364 |
Fixed Assets | 1 274 658 | 1 275 929 | 1 169 287 | 1 260 945 | 1 305 315 | 1 168 872 |
Further Item Creditors Component Total Creditors | | | 556 250 | 505 944 | 467 945 | |
Further Item Interest Expense Component Total Interest Expense | | | | 23 946 | 26 596 | 16 709 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | 268 137 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 3 475 | -314 | 3 154 | -1 664 | 1 649 | -6 350 |
Future Finance Charges On Finance Leases | 18 977 | 12 598 | 7 208 | 28 560 | 52 482 | 185 073 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 37 327 | 481 | 7 276 | 7 045 | 6 798 | 3 219 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -8 906 | -6 796 | 6 569 | -7 517 | -6 416 | -16 967 |
Gain Loss On Disposals Property Plant Equipment | -60 | -23 075 | -6 361 | -966 | -9 028 | 6 258 |
Government Grant Income | 3 018 | 3 018 | 3 018 | 645 862 | 21 077 | 3 018 |
Gross Profit Loss | 1 647 548 | 2 349 631 | 2 874 421 | 1 801 824 | 3 095 523 | 3 852 445 |
Impairment Loss Reversal On Investments | | -2 654 900 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -314 | -469 | -1 197 | | 342 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 278 787 | 281 849 | 307 944 | 282 003 | 274 899 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 121 407 | 203 564 | 154 017 | 203 078 | 325 161 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 11 514 | 16 360 | 9 157 | 12 042 | 32 685 | 57 968 |
Interest Payable Similar Charges Finance Costs | 12 915 | 137 767 | 212 721 | 190 005 | 262 359 | 399 838 |
Investments Fixed Assets | 200 | 100 | 100 | 100 | 100 | 100 |
Investments In Subsidiaries | 200 | 100 | 100 | 100 | 100 | 100 |
Net Current Assets Liabilities | 1 669 108 | 1 412 106 | 2 296 551 | 2 656 957 | 4 836 414 | 4 298 919 |
Number Shares Issued Fully Paid | | 9 400 | | | | |
Operating Profit Loss | 126 761 | 149 564 | 576 382 | 588 389 | 580 581 | 770 093 |
Other Creditors | 20 821 | 11 514 | 93 094 | 193 749 | 120 413 | 1 210 648 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 62 266 | 207 505 | 49 455 | 69 352 | 29 130 |
Other Disposals Property Plant Equipment | | 89 923 | 215 424 | 50 421 | 93 683 | 29 130 |
Other Interest Receivable Similar Income Finance Income | 460 000 | | | | | |
Other Operating Income Format1 | 770 307 | 862 144 | 841 194 | 1 234 799 | 21 077 | 3 018 |
Other Taxation Social Security Payable | 444 538 | 458 722 | 479 505 | 840 576 | 479 563 | 1 180 751 |
Par Value Share | | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 66 959 | 166 977 | 290 438 | 310 733 | 276 716 | 286 463 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 40 129 | 29 341 | 31 496 | 69 381 | 91 075 | 106 218 |
Profit Loss | 552 534 | 2 651 072 | 309 738 | 341 181 | 235 322 | 306 513 |
Profit Loss On Ordinary Activities Before Tax | 573 846 | 2 666 697 | 363 661 | 398 384 | 318 222 | 370 255 |
Property Plant Equipment Gross Cost | 3 812 578 | 4 030 470 | 3 998 172 | 4 348 319 | 4 605 340 | 4 714 666 |
Provisions For Liabilities Balance Sheet Subtotal | 82 769 | 80 621 | 81 600 | | | |
Raw Materials Consumables | 1 077 864 | 1 178 987 | 1 201 197 | 1 352 736 | 1 966 844 | 1 886 954 |
Social Security Costs | 379 633 | 451 944 | 452 614 | 414 644 | 392 400 | 430 674 |
Staff Costs Employee Benefits Expense | 4 617 507 | 5 404 777 | 5 473 253 | 5 128 195 | 4 617 149 | 4 929 476 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 81 600 | 110 000 | 195 200 | 171 600 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 504 431 | | | | 573 |
Tax Expense Credit Applicable Tax Rate | 110 465 | 506 672 | 69 096 | 75 693 | 60 462 | 70 348 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -18 600 | -29 992 | -24 426 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -4 869 | | | 11 161 | 45 194 | |
Tax Increase Decrease From Effect Dividends From Companies | -88 550 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 150 | 392 | 503 | 208 | 21 | 81 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 21 312 | 15 625 | 53 923 | 57 203 | 82 900 | 63 742 |
Total Assets Less Current Liabilities | 2 943 766 | 2 688 035 | 3 465 838 | 3 917 902 | 6 141 729 | 5 467 791 |
Total Borrowings | | 2 686 046 | 2 091 420 | 4 018 171 | 3 692 391 | 1 748 578 |
Total Current Tax Expense Credit | 21 000 | 20 686 | 54 531 | 28 803 | | 97 342 |
Total Deferred Tax Expense Credit | 312 | -5 061 | -608 | 28 400 | 82 900 | -33 600 |
Total Operating Lease Payments | 124 130 | 116 957 | 109 502 | 100 800 | 137 527 | 137 974 |
Trade Creditors Trade Payables | 907 277 | 1 232 319 | 1 378 370 | 1 182 552 | 1 751 865 | 1 787 808 |
Trade Debtors Trade Receivables | 1 901 619 | 2 140 309 | 1 810 058 | 2 205 302 | 1 930 449 | 2 307 542 |
Turnover Revenue | 8 848 234 | 10 900 911 | 11 206 307 | 10 718 383 | 12 229 322 | 15 431 456 |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | 100 | | | | |
Wages Salaries | 4 170 915 | 4 785 856 | 4 730 201 | 4 402 818 | 3 948 033 | 4 212 339 |
Work In Progress | 56 315 | 71 193 | 89 775 | 72 990 | 36 223 | 8 342 |
Company Contributions To Defined Benefit Plans Directors | | 53 | | | | |
Director Remuneration | | | 100 000 | 67 821 | 50 000 | 61 642 |
Director Remuneration Benefits Including Payments To Third Parties | 114 778 | 82 064 | 100 000 | | | |