Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 4 075 933 | 2 301 382 | 3 606 352 |
Current Assets | 6 151 638 | 6 415 397 | 8 091 037 |
Debtors | 8 715 548 | 8 715 548 | 8 715 548 |
Net Assets Liabilities | 8 716 172 | 8 716 172 | 8 716 172 |
Other Debtors | 269 908 | 1 733 579 | 1 880 558 |
Total Inventories | 448 326 | 540 483 | 499 208 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 210 855 | 210 855 | 210 855 |
Accumulated Depreciation Impairment Property Plant Equipment | 64 290 | 64 290 | 64 997 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 26 936 | 16 972 |
Administration Support Average Number Employees | 37 | 29 | 30 |
Administrative Expenses | 5 554 527 | 5 406 271 | 5 784 612 |
Amounts Owed By Related Parties | 8 715 548 | 8 715 548 | 8 715 548 |
Amounts Owed To Related Parties | 1 | 1 | 1 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 77 | 60 | 59 |
Balances Amounts Owed By Related Parties | 8 715 548 | 8 715 548 | 8 715 548 |
Balances Amounts Owed To Related Parties | 52 656 | 1 | 1 |
Balances With Banks | 368 967 | 209 972 | 268 552 |
Bank Borrowings | 3 413 096 | 1 402 752 | 8 222 908 |
Capital Commitments | | 3 368 435 | |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | 6 448 000 | 15 152 817 | 18 312 570 |
Cash Cash Equivalents | 4 075 933 | 2 301 382 | 3 606 352 |
Cash Cash Equivalents Cash Flow Value | 4 075 933 | 2 301 382 | |
Cash On Hand | 280 | 273 | 179 |
Cost Sales | 597 897 | 496 686 | 369 410 |
Creditors | 4 220 752 | 1 634 098 | 8 222 908 |
Current Tax For Period | 349 059 | 437 198 | 317 411 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 546 513 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -35 531 | -53 532 | 546 642 |
Deferred Tax Liabilities | 713 185 | 713 185 | 938 401 |
Depreciation Amortisation Expense | 978 272 | 964 957 | 937 637 |
Depreciation Expense Property Plant Equipment | 675 611 | 724 743 | 764 426 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -26 277 | -77 054 |
Disposals Property Plant Equipment | | -35 035 | -83 668 |
Distribution Average Number Employees | 35 | 26 | 24 |
Finance Lease Liabilities Present Value Total | 557 873 | 630 990 | 256 137 |
Finance Lease Payments Owing Minimum Gross | 1 347 708 | 887 127 | 256 137 |
Finished Goods Goods For Resale | 448 326 | 540 483 | 499 208 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 292 936 | 1 624 527 | 4 298 052 |
Further Item Debtors Component Total Debtors | 87 720 | 519 880 | 614 694 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 658 000 | 673 000 | 750 627 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -8 506 | 434 087 | 223 734 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -254 075 | 1 513 993 | 317 131 |
Gain Loss In Cash Flows From Change In Inventories | 80 413 | 92 157 | -41 275 |
Gain Loss On Disposals Property Plant Equipment | 41 080 | 2 242 | 21 011 |
Government Grant Income | 361 034 | 59 951 | |
Gross Profit Loss | 6 757 940 | 7 292 186 | 7 615 590 |
Income Taxes Paid Refund Classified As Operating Activities | 161 256 | 808 123 | 663 579 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 759 630 | -1 774 551 | 1 304 970 |
Increase Decrease In Existing Provisions | | -53 531 | 546 642 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 29 578 | 707 |
Intangible Assets Gross Cost | 210 855 | 210 855 | 210 855 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 81 942 | 99 532 | 322 957 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | -3 118 | 1 802 | 126 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 66 705 | 55 326 | 54 796 |
Interest Income On Bank Deposits | 11 989 | 8 673 | 36 391 |
Interest Paid Classified As Financing Activities | -145 529 | -156 660 | -371 578 |
Interest Paid Classified As Operating Activities | 145 529 | 156 660 | 377 879 |
Interest Payable Similar Charges Finance Costs | 145 529 | 156 660 | 377 879 |
Interest Received Classified As Investing Activities | 19 396 | 43 541 | 80 508 |
Interest Received Classified As Operating Activities | 19 396 | 43 541 | 80 508 |
Investments Fixed Assets | 625 | 625 | 625 |
Investments In Subsidiaries | 625 | 625 | 625 |
Minimum Operating Lease Payments Recognised As Expense | 658 000 | 658 000 | 745 233 |
Net Cash Flows From Used In Financing Activities | -1 024 109 | 543 568 | 2 844 964 |
Net Cash Flows From Used In Investing Activities | 246 860 | -3 267 972 | -3 587 647 |
Net Cash Flows From Used In Operating Activities | 2 536 879 | 949 853 | 2 047 653 |
Net Cash Generated From Operations | 2 698 135 | 1 757 976 | 2 711 232 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 532 979 | 2 930 039 | 2 763 354 |
Net Current Assets Liabilities | 8 715 547 | 8 715 547 | 8 715 547 |
Nominal Value Allotted Share Capital | 5 001 001 | 5 001 001 | 5 001 001 |
Number Shares Issued Fully Paid | 5 001 001 | 5 001 001 | 5 001 001 |
Operating Profit Loss | 1 595 787 | 1 967 324 | 1 846 728 |
Other Creditors | 61 484 | 9 178 | 9 328 |
Other Departments Average Number Employees | 5 | 5 | 5 |
Other Finance Income | 7 407 | 34 868 | 44 117 |
Other Interest Receivable Similar Income Finance Income | 19 396 | 43 541 | 80 508 |
Other Operating Income Format1 | 392 374 | 81 409 | 15 750 |
Other Payables Accrued Expenses | 504 260 | 693 953 | 682 996 |
Ownership Interest In Subsidiary Percent | 100 | 100 | 100 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -835 803 | -588 585 | -577 403 |
Payments To Related Parties | 38 | 110 000 | 125 000 |
Pension Costs Defined Contribution Plan | 53 133 | 44 640 | 47 241 |
Prepayments | 277 577 | 261 682 | 321 824 |
Proceeds From Sales Property Plant Equipment | 253 202 | 11 000 | 27 625 |
Profit Loss | 1 156 126 | 1 470 539 | 685 304 |
Profit Loss Attributable To Owners Parent | 1 156 126 | 1 470 539 | 685 304 |
Profit Loss On Ordinary Activities Before Tax | 1 469 654 | 1 854 205 | 1 549 357 |
Property Plant Equipment Gross Cost | 64 290 | 64 290 | 81 262 |
Provisions | 1 784 024 | 1 730 493 | 2 277 135 |
Provisions For Liabilities Balance Sheet Subtotal | 1 784 024 | 1 730 493 | 2 277 135 |
Purchase Property Plant Equipment | -25 738 | -3 322 513 | -3 695 780 |
Rental Income From Sub-leases | 31 340 | 21 458 | 15 750 |
Repayments Borrowings Classified As Financing Activities | -335 713 | -335 714 | -504 107 |
Revenue From Rendering Services | 6 938 009 | 7 292 715 | 7 549 937 |
Revenue From Sale Goods | 417 828 | 496 157 | 435 063 |
Short-term Deposits Classified As Cash Equivalents | 3 706 686 | 2 091 137 | 3 337 621 |
Social Security Costs | 211 776 | 212 415 | 246 373 |
Staff Costs Employee Benefits Expense | 2 505 836 | 2 301 555 | 2 493 858 |
Taxation Social Security Payable | 505 542 | 326 766 | 376 660 |
Tax Expense Credit Applicable Tax Rate | 279 234 | 352 299 | 294 378 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 32 949 | 30 881 | 22 488 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 345 | 486 | 674 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 313 528 | 383 666 | 864 053 |
Total Assets Less Current Liabilities | 23 894 804 | 22 725 158 | 30 545 914 |
Total Borrowings | 4 220 752 | 1 634 098 | 8 222 908 |
Trade Creditors Trade Payables | 128 013 | 603 812 | 788 299 |
Trade Debtors Trade Receivables | 992 174 | 1 058 391 | 1 168 401 |
Turnover Revenue | 7 355 837 | 7 788 872 | 7 985 000 |
Unpaid Contributions To Pension Schemes | 9 699 | 9 376 | 9 536 |
Wages Salaries | 2 240 927 | 2 044 500 | 2 200 244 |
Amount Specific Advance Or Credit Directors | 269 908 | 1 650 457 | 1 880 558 |
Amount Specific Advance Or Credit Made In Period Directors | 250 329 | 1 577 885 | 406 656 |
Amount Specific Advance Or Credit Repaid In Period Directors | -306 529 | -197 336 | -176 555 |
Company Contributions To Money Purchase Plans Directors | 625 | 4 823 | 5 085 |
Director Remuneration | 377 830 | 540 657 | 600 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 2 | 2 |