Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 940 094 | 6 160 454 | 3 384 227 | 6 631 614 | 6 508 865 | 5 062 994 |
Current Assets | 19 200 680 | 19 371 610 | 20 398 230 | 20 848 697 | 20 922 398 | 22 578 944 |
Debtors | 8 224 738 | 5 785 689 | 9 438 713 | 7 836 901 | 8 277 849 | 9 783 987 |
Net Assets Liabilities | 12 741 181 | 14 882 721 | 16 211 964 | 17 560 230 | 19 306 557 | 20 743 766 |
Other Debtors | 57 072 | 60 083 | 70 071 | 109 941 | 45 796 | 43 353 |
Property Plant Equipment | 3 238 281 | 4 020 340 | 3 979 932 | 5 529 238 | 5 279 761 | 5 282 947 |
Total Inventories | 7 035 848 | 7 425 467 | 7 575 290 | 6 380 182 | 6 135 684 | 7 731 963 |
|
Other Financial Data |
Audit Fees Expenses | 32 400 | 33 050 | 33 750 | 34 425 | 35 125 | 37 250 |
Director Remuneration | 577 075 | 607 744 | 495 119 | 714 224 | 1 053 699 | 1 161 993 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 |
Accrued Liabilities Deferred Income | 430 254 | 544 630 | 2 492 270 | 1 678 273 | 929 926 | 954 578 |
Accumulated Amortisation Impairment Intangible Assets | 3 349 | 7 542 | 33 691 | 73 750 | 126 481 | 183 247 |
Accumulated Depreciation Impairment Property Plant Equipment | 946 496 | 927 547 | 1 040 620 | 1 026 089 | 551 156 | 663 107 |
Administrative Expenses | 3 121 912 | 2 992 660 | 2 979 015 | 3 401 396 | 4 074 613 | 3 364 566 |
Amortisation Expense Intangible Assets | 3 349 | 4 193 | 26 149 | 40 059 | 52 731 | 56 766 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 2 | 2 | 2 | 2 | 3 | 3 |
Average Number Employees During Period | 46 | 44 | 40 | 32 | 28 | 30 |
Comprehensive Income Expense | 1 729 819 | 2 141 540 | 1 712 848 | 1 348 266 | 2 289 949 | 2 887 511 |
Corporation Tax Payable | 145 | 597 | 600 | 479 | 519 | 357 552 |
Cost Sales | 15 860 143 | 12 053 437 | 12 179 939 | 16 281 164 | 22 322 409 | 14 419 871 |
Creditors | 7 444 | 7 531 999 | 48 896 | 1 441 805 | 885 578 | 375 000 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | 11 000 | 311 000 | 44 000 | 948 000 | 486 000 | 580 000 |
Current Tax For Period | 145 | 597 | 601 | 479 | 40 | 357 552 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -249 000 | -234 000 | -255 000 | -309 000 | -516 000 | -541 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | -122 000 | -13 000 | -466 000 | -1 212 000 | 185 000 | 1 858 000 |
Deficit Surplus In Defined Benefit Plan | 771 000 | 994 000 | 854 000 | 461 000 | -19 000 | 561 000 |
Defined Benefit Liabilities From Plans That Are Wholly Or Partly Funded Present Value | 6 480 000 | 6 405 000 | 6 779 000 | 7 801 000 | 7 198 000 | 4 924 000 |
Depreciation Amortisation Expense | 165 830 | 104 008 | 186 205 | 216 178 | 225 027 | 202 464 |
Depreciation Expense Property Plant Equipment | 127 217 | 82 445 | 136 866 | 129 634 | 132 570 | 115 156 |
Discount Rate Used Defined Benefit Plan | 2 | 3 | 2 | 1 | 2 | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 18 764 | 46 983 | 190 650 | 377 798 | 33 747 |
Disposals Property Plant Equipment | | 27 449 | 81 267 | 289 882 | 397 825 | 43 684 |
Distribution Costs | 1 217 268 | 985 276 | 1 033 443 | 1 317 069 | 2 025 290 | 1 633 801 |
Fair Value Assets Defined Benefit Plan | 5 709 000 | 5 411 000 | 5 925 000 | 7 340 000 | 7 217 000 | 4 363 000 |
Fair Value Assets In Defined Benefit Plans Less Present Value Funded Obligations | 5 709 000 | 5 411 000 | 5 925 000 | 7 340 000 | 7 217 000 | 4 363 000 |
Finance Lease Liabilities Present Value Total | 7 444 | 7 444 | 48 896 | 57 030 | 57 030 | 12 515 |
Fixed Assets | 3 251 675 | 4 037 110 | 4 077 086 | 5 700 466 | 5 420 415 | 5 384 344 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 11 000 | -311 000 | 44 000 | -948 000 | -1 245 592 | -690 200 |
Further Item Interest Expense Component Total Interest Expense | 206 778 | 115 977 | 120 788 | 97 050 | 20 196 | 15 553 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -2 975 877 | -1 378 096 | -188 952 | -806 387 | -916 490 | -388 635 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 108 878 | 2 439 049 | -2 877 064 | 1 722 720 | -1 156 931 | -1 687 024 |
Gain Loss On Disposal Assets Income Statement Subtotal | 390 | 2 816 | 2 066 | -29 382 | 228 | 13 813 |
Gain Loss On Disposals Property Plant Equipment | 390 | 2 816 | 2 066 | -29 382 | 228 | 13 813 |
Gross Profit Loss | 6 517 810 | 5 712 954 | 5 048 555 | 6 621 103 | 9 851 689 | 9 241 369 |
Income Taxes Paid Refund Classified As Operating Activities | -13 | -145 | -598 | -600 | | -519 |
Increase Decrease In Assets Defined Benefit Plan From Remeasurement | 133 000 | -298 000 | 510 000 | 264 000 | 301 000 | -2 438 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 153 043 | 2 220 360 | -2 776 227 | 3 247 387 | -122 749 | -1 445 871 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -2 692 662 | 389 619 | 149 823 | -1 195 108 | -244 498 | 1 596 279 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 193 | 26 149 | 40 059 | 52 731 | 56 766 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 99 815 | 160 056 | 176 119 | 172 296 | 145 698 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | 191 000 | 198 000 | 205 000 | 1 409 000 | | |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 158 000 | 146 000 | 163 000 | 119 000 | 98 000 | 125 000 |
Intangible Assets | 13 394 | 16 770 | 97 054 | 171 128 | 140 554 | 101 297 |
Intangible Assets Gross Cost | 16 743 | 24 312 | 130 745 | 244 878 | 267 035 | 284 544 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 307 | 3 046 | 984 | 3 278 | 4 570 | 4 409 |
Interest Paid Classified As Operating Activities | -206 778 | -115 977 | -120 788 | -97 050 | -29 134 | -55 958 |
Interest Payable Similar Charges Finance Costs | 211 085 | 119 023 | 121 772 | 100 328 | 33 704 | 60 367 |
Liabilities Defined Benefit Plan Present Value | 6 480 000 | 6 405 000 | 6 779 000 | 7 801 000 | 7 198 000 | 4 924 000 |
Net Cash Flows From Used In Financing Activities | 44 201 | 30 531 | 392 602 | -1 818 020 | 1 099 849 | 2 005 395 |
Net Cash Flows From Used In Investing Activities | 212 301 | 33 485 | 145 652 | 1 759 352 | 1 190 134 | 139 305 |
Net Cash Flows From Used In Operating Activities | -409 545 | -2 284 376 | 2 237 973 | -3 188 719 | -2 167 234 | -698 829 |
Net Cash Generated From Operations | -620 643 | -2 403 544 | 2 115 603 | -3 103 605 | -2 147 662 | -759 715 |
Net Current Assets Liabilities | 10 267 950 | 11 839 611 | 13 037 774 | 13 762 569 | 14 752 720 | 16 485 383 |
Net Interest Received Paid Classified As Investing Activities | -753 | -3 142 | -3 164 | -2 519 | -206 | -13 275 |
Number Shares Issued Fully Paid | | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 |
Operating Profit Loss | 2 178 630 | 1 735 018 | 1 036 097 | 2 276 646 | 3 805 062 | 4 243 002 |
Other Comprehensive Income Expense Net Tax | 11 000 | 539 000 | 224 500 | -786 120 | -851 932 | -580 000 |
Other Finance Costs | 20 000 | 16 000 | 24 000 | 3 000 | 6 000 | |
Other Interest Receivable Similar Income Finance Income | 753 | 3 142 | 3 164 | 2 519 | 206 | 13 275 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -44 201 | -30 531 | -8 997 | -56 980 | -56 227 | -55 093 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 169 550 | 178 316 | 172 077 | 150 544 | 146 584 | 151 217 |
Prepayments | 80 739 | 504 546 | 39 960 | 166 860 | 55 291 | 108 383 |
Proceeds From Sales Property Plant Equipment | -11 375 | -11 501 | | -69 850 | -20 255 | -23 750 |
Profit Loss | 1 718 819 | 1 602 540 | 1 488 348 | 2 134 386 | 3 141 881 | 3 467 511 |
Profit Loss On Ordinary Activities Before Tax | 1 718 964 | 1 603 137 | 893 489 | 2 175 837 | 3 765 564 | 4 195 910 |
Property Plant Equipment Gross Cost | 4 184 777 | 4 947 887 | 5 020 552 | 6 555 327 | 5 830 917 | 5 946 054 |
Purchase Intangible Assets | -16 743 | -7 569 | -106 433 | -114 133 | -22 157 | -17 509 |
Purchase Property Plant Equipment | -207 686 | -40 559 | -42 283 | -1 717 588 | -1 188 438 | -158 821 |
Recoverable Value-added Tax | 75 059 | 70 993 | 3 470 | 160 342 | 168 137 | 290 951 |
Restructuring Costs | 229 334 | -75 825 | | | | |
Retirement Benefit Obligations Surplus | 771 000 | 994 000 | 854 000 | 461 000 | -19 000 | 561 000 |
Return On Assets Benefit Plan | 182 000 | 262 000 | 564 000 | 315 000 | 393 000 | 2 313 000 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -100 000 | | | -269 431 | |
Social Security Costs | 219 176 | 221 032 | 199 979 | 228 166 | 257 769 | 283 314 |
Staff Costs Employee Benefits Expense | 2 270 910 | 2 246 344 | 2 015 045 | 2 413 039 | 2 595 163 | 2 660 777 |
Tax Decrease From Utilisation Tax Losses | 331 411 | 296 850 | 167 469 | 12 264 | | |
Tax Expense Credit Applicable Tax Rate | 326 603 | 304 596 | 169 763 | 413 409 | 715 457 | 797 223 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 19 612 | 8 877 | 16 241 | 1 230 | 24 215 | 68 371 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 921 | 694 | 699 | 5 833 | 517 | 4 182 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 145 | 597 | -594 859 | 41 451 | 623 683 | 728 399 |
Total Additions Including From Business Combinations Intangible Assets | | 7 569 | 106 433 | 114 133 | 22 157 | 17 509 |
Total Additions Including From Business Combinations Property Plant Equipment | | 40 559 | 153 932 | 1 824 657 | 1 188 438 | 158 821 |
Total Assets Less Current Liabilities | 13 519 625 | 15 876 721 | 17 114 860 | 19 463 035 | 20 173 135 | 21 869 727 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 750 000 | | | -1 515 023 | |
Trade Creditors Trade Payables | 8 313 123 | 6 896 048 | 4 779 863 | 4 728 168 | 4 580 079 | 4 141 020 |
Trade Debtors Trade Receivables | 1 606 026 | 1 350 231 | 976 496 | 1 358 805 | 964 331 | 1 655 109 |
Turnover Revenue | 22 377 953 | 17 766 391 | 17 228 494 | 23 090 233 | 32 174 098 | 23 661 240 |
Wages Salaries | 1 882 184 | 1 846 996 | 1 642 989 | 2 030 546 | 2 190 810 | 2 226 246 |
Additional Provisions Increase From New Provisions Recognised | | | | -120 908 | 715 982 | |
Bank Borrowings | | | | 500 000 | 500 000 | 500 000 |
Bank Borrowings Overdrafts | | | | 1 375 000 | 875 000 | 375 000 |
Cash Cash Equivalents Cash Flow Value | | 6 160 454 | 3 384 227 | 6 631 614 | 6 508 865 | |
Cash Receipts From Government Grants | | | | -186 042 | -53 276 | |
Corporation Tax Recoverable | | | 633 460 | | | |
Deferred Tax Asset Debtors | | | 775 960 | 896 868 | 180 886 | |
Deferred Tax Assets | | | 471 200 | 710 040 | 298 471 | |
Deferred Tax Liabilities | | | | | | 175 978 |
Dividends Paid | | | 383 605 | | 543 622 | 1 450 302 |
Dividends Paid Classified As Financing Activities | | | -383 605 | | -543 622 | -1 450 302 |
Dividends Paid On Shares Interim | | | 383 605 | | 543 622 | 1 450 302 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | 186 042 | 53 276 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 75 825 | -114 927 | -44 906 | -461 449 | 349 201 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | -180 500 | -161 880 | 92 340 | -110 200 |
Increase Decrease In Property Plant Equipment | | | 124 302 | 107 069 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 8 938 | 40 405 |
Investments Fixed Assets | | | 100 | 100 | 100 | 100 |
Investments In Group Undertakings | | | 100 | 100 | 100 | 100 |
Other Creditors | | | | | 46 865 | 59 305 |
Other Deferred Tax Expense Credit | | | -595 460 | 40 972 | 623 643 | 370 847 |
Other Operating Income Format1 | | | | 186 042 | 53 276 | |
Other Remaining Borrowings | | | | 1 375 000 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | -2 000 000 | | |
Provisions | | | -775 960 | -896 868 | -180 886 | 189 961 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 189 961 |
Repayments Borrowings Classified As Financing Activities | | | | -125 000 | -500 000 | -500 000 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | 613 700 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 393 | 5 891 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -107 445 | -117 325 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -9 061 | -24 052 |
Total Borrowings | | | 73 746 | 1 998 835 | 1 442 608 | 887 515 |