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 | 78 785 | 559 453 | 109 263 | 2 022 106 | 71 053 | 15 234 |
Current Assets | 16 779 031 | 19 147 624 | 26 670 822 | 23 617 405 | 32 628 494 | 44 658 957 |
Debtors | 5 704 220 | 5 880 420 | 9 475 577 | 7 368 590 | 16 480 986 | 16 702 248 |
Net Assets Liabilities | 6 317 172 | 8 188 999 | 11 744 433 | 15 860 830 | 21 312 361 | 25 822 632 |
Other Debtors | 34 183 | 200 000 | 375 133 | 148 747 | 1 382 181 | 1 902 670 |
Property Plant Equipment | 719 081 | 1 203 579 | 1 161 506 | 1 190 393 | 1 245 346 | 1 274 985 |
Total Inventories | 10 996 026 | 12 707 751 | 17 085 982 | 14 226 709 | 16 076 455 | 27 941 475 |
|
Other Financial Data |
Audit Fees Expenses | 11 250 | 13 500 | 17 500 | 20 500 | 29 500 | 31 000 |
Company Contributions To Money Purchase Plans Directors | | | 175 000 | 80 000 | | |
Accrued Liabilities | 88 891 | 74 001 | 107 816 | 309 069 | 248 486 | 137 294 |
Accumulated Depreciation Impairment Property Plant Equipment | 349 549 | 406 494 | 441 538 | 389 284 | 398 813 | 483 814 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 1 525 | | 7 425 | 20 736 | -44 799 |
Administrative Expenses | 4 508 927 | 5 274 128 | 5 768 509 | 5 670 020 | 6 924 396 | 7 800 784 |
Amounts Owed By Group Undertakings | 1 737 447 | 1 783 357 | 2 781 548 | 2 030 420 | 1 594 567 | 551 245 |
Amounts Owed To Group Undertakings | 1 837 021 | 2 518 617 | 3 421 902 | 4 005 312 | 5 973 958 | 8 988 478 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Bank Borrowings Overdrafts | 4 599 862 | 5 967 417 | 7 403 444 | | 1 048 927 | 6 230 943 |
Bank Overdrafts | 4 599 862 | 5 967 417 | 7 403 444 | | 1 048 927 | 6 230 943 |
Cash Cash Equivalents Cash Flow Value | -4 521 077 | -5 407 964 | -7 294 181 | 2 022 106 | -977 874 | -6 215 709 |
Comprehensive Income Expense | 1 626 755 | 1 875 827 | 3 559 434 | 4 120 397 | 5 455 531 | 5 514 271 |
Corporation Tax Payable | 678 852 | 512 572 | 949 368 | 1 146 566 | 1 229 733 | 2 355 940 |
Cost Sales | 25 981 905 | 32 912 878 | 41 511 949 | 42 575 426 | 52 238 899 | 58 127 646 |
Creditors | 11 140 134 | 12 119 873 | 16 055 068 | 8 906 716 | 12 500 491 | 20 095 121 |
Current Tax For Period | 360 979 | 443 333 | 844 878 | 959 882 | 1 260 891 | 1 312 378 |
Deferred Tax Liabilities | 40 806 | 42 331 | 38 647 | 49 084 | 70 950 | 26 528 |
Depreciation Amortisation Expense | 201 147 | 91 060 | 57 063 | 62 254 | 79 672 | 85 001 |
Depreciation Expense Property Plant Equipment | 201 146 | 91 061 | 57 063 | 62 254 | 79 672 | 85 001 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 34 116 | | 114 508 | 70 143 | |
Disposals Property Plant Equipment | | 44 212 | | 114 508 | 81 675 | |
Dividends Paid | 10 000 | 4 000 | 4 000 | 4 000 | 4 000 | 1 004 000 |
Dividends Paid Classified As Financing Activities | -10 000 | -4 000 | -4 000 | -4 000 | -4 000 | -1 004 000 |
Dividends Paid On Shares Final | 10 000 | 4 000 | 4 000 | 4 000 | 4 000 | 1 004 000 |
Further Item Interest Expense Component Total Interest Expense | 28 362 | 1 314 | 11 808 | | 7 156 | 78 988 |
Further Operating Expense Item Component Total Operating Expenses | 16 616 | 4 000 | 4 450 | 7 000 | 73 898 | -139 729 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 158 273 | -903 132 | 1 159 087 | -525 516 | 493 035 | -1 728 114 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 053 304 | -130 290 | -2 596 966 | 1 355 859 | -6 008 586 | -2 222 139 |
Gain Loss On Disposal Assets Income Statement Subtotal | 175 772 | 31 457 | -23 218 | 4 981 | | |
Gain Loss On Disposals Property Plant Equipment | 175 772 | 31 457 | -23 218 | 4 981 | | |
Gross Profit Loss | 6 568 048 | 7 696 911 | 10 271 110 | 10 316 339 | 13 403 408 | 14 607 844 |
Income Taxes Paid Refund Classified As Operating Activities | -185 242 | -628 148 | -409 239 | -758 825 | -1 171 690 | -182 001 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -198 227 | -886 887 | -1 886 217 | 9 316 287 | -2 999 980 | -5 237 835 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -2 600 | 18 535 | 1 157 | -3 859 | -6 034 | -4 170 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 2 401 149 | 1 711 725 | 4 378 231 | -2 859 273 | 1 849 746 | 11 865 020 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 91 061 | | 62 254 | 79 672 | 85 001 |
Interest Expense On Bank Overdrafts | 24 283 | 82 249 | 94 828 | 93 095 | 3 431 | 136 679 |
Interest Paid Classified As Operating Activities | -52 645 | -83 563 | -106 636 | -93 095 | -10 587 | -215 667 |
Interest Payable Similar Charges Finance Costs | 52 645 | 83 563 | 106 636 | 93 095 | 10 587 | 215 667 |
Merchandise | 10 996 026 | 12 707 751 | 17 085 982 | 14 226 709 | 16 076 455 | 27 941 475 |
Net Cash Flows From Used In Financing Activities | -1 051 573 | -631 687 | 98 906 | -1 330 538 | 1 139 164 | -4 011 397 |
Net Cash Flows From Used In Investing Activities | -199 771 | 544 102 | 38 208 | 86 160 | 134 625 | 114 640 |
Net Cash Flows From Used In Operating Activities | 1 449 571 | 974 472 | 1 749 103 | -8 071 909 | 1 726 191 | 9 134 592 |
Net Cash Generated From Operations | 1 211 684 | 262 761 | 1 233 228 | -8 923 829 | 543 914 | 8 736 924 |
Net Current Assets Liabilities | 5 638 897 | 7 027 751 | 10 615 754 | 14 710 689 | 20 128 003 | 24 563 836 |
Number Shares Issued Fully Paid | | 1 000 | | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 2 059 121 | 2 422 783 | 4 502 601 | 5 176 940 | 6 741 711 | 6 993 348 |
Other Creditors | 302 609 | 70 023 | 400 824 | 609 798 | 732 719 | 445 915 |
Other Deferred Tax Expense Credit | 21 342 | 1 525 | -8 101 | -107 | 14 701 | -49 913 |
Other Taxation Social Security Payable | 52 010 | 148 410 | 73 184 | 78 073 | 83 857 | 97 792 |
Par Value Share | | 1 | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 19 262 | 41 247 | 256 915 | 160 350 | 138 399 | 170 046 |
Prepayments | 182 082 | 53 820 | 16 546 | 4 659 | 5 571 | 66 109 |
Proceeds From Sales Property Plant Equipment | -339 333 | -41 553 | 17 988 | -4 981 | -11 532 | |
Profit Loss | 1 626 755 | 1 875 827 | 3 559 434 | 4 120 397 | 5 455 531 | 5 514 271 |
Profit Loss On Ordinary Activities Before Tax | 2 006 476 | 2 339 220 | 4 395 965 | 5 083 845 | 6 731 124 | 6 777 681 |
Property Plant Equipment Gross Cost | 1 068 630 | 1 610 073 | 1 603 044 | 1 579 677 | 1 644 159 | 1 758 799 |
Provisions | 40 806 | 42 331 | 32 827 | 40 252 | 60 988 | 16 189 |
Provisions For Liabilities Balance Sheet Subtotal | 40 806 | 42 331 | 32 827 | 40 252 | 60 988 | 16 189 |
Purchase Property Plant Equipment | -139 562 | -585 655 | -20 220 | -91 141 | -146 157 | -114 640 |
Social Security Costs | 248 429 | 287 087 | 323 552 | 339 136 | 382 200 | 439 923 |
Staff Costs Employee Benefits Expense | 2 969 063 | 3 498 748 | 4 039 969 | 4 135 510 | 4 601 763 | 5 245 266 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 606 | | | | | |
Tax Expense Credit Applicable Tax Rate | 386 247 | 444 452 | 835 233 | 965 931 | 1 278 914 | 1 287 759 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | 2 572 | 4 769 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -5 393 | -5 249 | 402 | 402 | -10 618 | -13 758 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -68 | 484 | 189 | 66 | 502 | 2 357 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 379 721 | 463 393 | 836 531 | 963 448 | 1 275 593 | 1 263 410 |
Total Additions Including From Business Combinations Property Plant Equipment | | 585 655 | | 91 141 | 146 157 | 114 640 |
Total Assets Less Current Liabilities | 6 357 978 | 8 231 330 | 11 777 260 | 15 901 082 | 21 373 349 | 25 838 821 |
Total Current Tax Expense Credit | 358 379 | 461 868 | 846 035 | 956 023 | 1 254 857 | 1 308 208 |
Total Operating Lease Payments | 229 000 | 229 000 | 294 837 | 295 167 | 396 000 | 225 583 |
Trade Creditors Trade Payables | 3 580 889 | 2 828 833 | 3 698 530 | 2 757 898 | 3 182 811 | 1 838 759 |
Trade Debtors Trade Receivables | 3 750 508 | 3 843 243 | 6 302 350 | 5 184 764 | 9 959 004 | 11 600 116 |
Turnover Revenue | 32 549 953 | 40 609 789 | 51 783 059 | 52 891 765 | 65 642 307 | 72 735 490 |
Wages Salaries | 2 701 372 | 3 170 414 | 3 459 502 | 3 636 024 | 4 081 164 | 4 635 297 |
Amounts Owed By Associates | | | | | 3 539 663 | 2 582 108 |
Average Number Employees During Period | | | 127 | 133 | 142 | 155 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -1 403 | 3 284 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -25 944 | -65 535 | | |
Other Operating Income Format1 | | | | 601 137 | 262 699 | 186 288 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -6 623 | -7 843 | -1 914 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 3 284 | 6 034 | 5 115 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | 4 247 | 14 638 | -11 979 |
Total Deferred Tax Expense Credit | | | -9 504 | 7 425 | 20 736 | -44 798 |