Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 451 430 | 689 526 |
Current Assets | 857 373 | 1 377 141 |
Debtors | 361 196 | 639 152 |
Net Assets Liabilities | 315 458 | 389 645 |
Other Debtors | 192 743 | 390 819 |
Property Plant Equipment | 1 695 634 | 1 764 090 |
Total Inventories | 44 747 | 48 463 |
|
Other Financial Data |
Audit Fees Expenses | 4 000 | 4 000 |
Accrued Liabilities Deferred Income | 248 778 | 338 978 |
Accumulated Amortisation Impairment Intangible Assets | 107 337 | 208 720 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 267 396 | 1 560 664 |
Additional Provisions Increase From New Provisions Recognised | | 32 741 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 513 121 |
Administrative Expenses | 9 352 088 | 8 375 522 |
Amortisation Expense Intangible Assets | 58 394 | 101 383 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 414 | 397 |
Balances Amounts Owed To Related Parties | | 194 803 |
Bank Borrowings Overdrafts | 439 162 | 541 631 |
Cash Cash Equivalents Cash Flow Value | 451 430 | 689 526 |
Comprehensive Income Expense | 129 447 | 122 187 |
Corporation Tax Payable | 28 500 | |
Cost Sales | 4 501 759 | 3 497 222 |
Creditors | 1 953 325 | 2 037 295 |
Current Tax For Period | 28 500 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 15 006 | 32 741 |
Deferred Tax Liabilities | 133 212 | 165 953 |
Depreciation Expense Property Plant Equipment | 390 816 | 391 202 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 97 934 |
Disposals Property Plant Equipment | | 151 397 |
Dividends Paid | 146 000 | 48 000 |
Dividends Paid Classified As Financing Activities | 146 000 | 48 000 |
Dividends Paid On Shares | 73 000 | 24 000 |
Finished Goods | 44 747 | 48 463 |
Fixed Assets | 2 759 667 | 2 726 740 |
Further Item Debtors Component Total Debtors | 248 462 | 487 661 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 34 069 633 | 31 833 612 |
Gain Loss In Cash Flows From Change In Accrued Items | -10 171 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 229 235 | 4 820 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 118 013 | -277 956 |
Gain Loss In Cash Flows From Change In Inventories | 16 258 | -3 716 |
Gain Loss On Disposals Property Plant Equipment | -10 577 | -47 463 |
Government Grant Income | | 733 330 |
Gross Profit Loss | 9 602 492 | 7 852 258 |
Income Expense Recognised Directly In Equity | -146 000 | -48 000 |
Income Taxes Paid Refund Classified As Operating Activities | | 28 330 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -167 470 | 238 096 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -170 |
Increase Decrease In Net Debt From Cash Flows | | 160 316 |
Increase From Amortisation Charge For Year Intangible Assets | | 101 383 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 391 202 |
Intangible Assets | 1 059 033 | 957 650 |
Intangible Assets Gross Cost | | 1 166 370 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 43 083 | 23 284 |
Interest Paid Classified As Operating Activities | 77 451 | 55 308 |
Interest Paid To Other Related Parties | 34 368 | 32 024 |
Interest Payable Similar Charges Finance Costs | 77 451 | 55 308 |
Investments | 5 000 | 5 000 |
Investments Fixed Assets | 5 000 | 5 000 |
Key Management Personnel Compensation Total | 66 377 | 63 087 |
Loans From Directors | 189 622 | 194 803 |
Net Cash Flows From Used In Financing Activities | -977 510 | 355 593 |
Net Cash Flows From Used In Investing Activities | -176 035 | -507 121 |
Net Cash Flows From Used In Operating Activities | 986 075 | 389 624 |
Net Cash Generated From Operations | 1 063 526 | 473 262 |
Net Current Assets Liabilities | -1 095 952 | -660 154 |
Net Debt Funds | 1 202 777 | 1 363 093 |
Net Deferred Tax Liability Asset | 133 212 | 165 953 |
Number Shares Issued Fully Paid | 25 | 25 |
Operating Profit Loss | 250 404 | 210 066 |
Other Cash Inflow Outflow Classified As Financing Activities | -56 638 | 5 181 |
Other Investments Other Than Loans | 5 000 | 5 000 |
Other Operating Income Format1 | | 733 330 |
Other Taxation Social Security Payable | 560 829 | 407 196 |
Par Value Share | | 1 |
Pension Costs Defined Contribution Plan | 47 144 | 50 837 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 147 144 | 50 837 |
Prepayments Accrued Income | 24 834 | 46 449 |
Proceeds From Borrowings Classified As Financing Activities | | 800 000 |
Proceeds From Sales Property Plant Equipment | | 6 000 |
Production Average Number Employees | 393 | 377 |
Profit Loss | 129 447 | 122 187 |
Profit Loss On Ordinary Activities Before Tax | 172 953 | 154 758 |
Property Plant Equipment Gross Cost | 2 963 030 | 3 324 754 |
Provisions | 133 212 | 165 953 |
Purchase Property Plant Equipment | 176 035 | 513 121 |
Repayments Borrowings Classified As Financing Activities | 774 872 | 401 588 |
Revenue From Sale Goods | 14 104 251 | 11 349 480 |
Social Security Costs | 157 605 | 146 312 |
Staff Costs Employee Benefits Expense | 4 147 477 | 3 831 330 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 133 212 | 165 953 |
Tax Decrease From Utilisation Tax Losses | 3 490 | |
Tax Expense Credit Applicable Tax Rate | 30 929 | 42 892 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 16 067 | -10 321 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 43 506 | 32 571 |
Total Assets Less Current Liabilities | 1 663 715 | 2 066 586 |
Total Current Tax Expense Credit | 28 500 | -170 |
Total Operating Lease Payments | 2 284 050 | 1 922 607 |
Trade Creditors Trade Payables | 486 434 | 554 687 |
Trade Debtors Trade Receivables | 87 900 | 105 042 |
Turnover Revenue | 14 104 251 | 11 349 480 |
Wages Salaries | 3 842 728 | 3 634 181 |
Company Contributions To Money Purchase Plans Directors | 100 000 | |
Director Remuneration | 17 172 | 17 016 |
Director Remuneration Benefits Excluding Payments To Third Parties | 117 172 | 17 016 |
Dividend Recommended By Directors | | 48 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 |