Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 368 290 | 1 000 000 | 928 | 163 736 | 381 559 | 1 024 265 | 610 203 |
Current Assets | 6 530 907 | 8 351 039 | 10 938 202 | 9 068 720 | 10 174 747 | 12 479 263 | 12 458 206 |
Debtors | 1 662 863 | 2 262 810 | 6 571 002 | 4 474 994 | 5 186 877 | 6 405 621 | 6 282 668 |
Net Assets Liabilities | 2 646 288 | 3 898 927 | 4 858 944 | 2 020 888 | 3 608 029 | 4 207 630 | 5 206 739 |
Other Debtors | 81 881 | 133 508 | 1 167 654 | 1 426 769 | 1 414 895 | 2 103 473 | 2 619 405 |
Property Plant Equipment | 3 707 495 | 3 666 779 | 902 155 | 1 348 455 | 2 901 574 | 2 808 334 | 2 718 402 |
Total Inventories | 4 499 754 | 5 088 229 | 4 366 272 | 4 429 990 | 4 606 311 | 5 049 377 | |
|
Other Financial Data |
Audit Fees Expenses | 10 500 | 10 500 | 10 500 | 9 500 | 9 500 | 9 500 | 10 500 |
Accrued Liabilities Deferred Income | | | | | 418 868 | 532 437 | 213 711 |
Accumulated Amortisation Impairment Intangible Assets | 89 063 | 95 313 | 106 488 | 113 938 | 121 388 | 128 838 | 131 600 |
Accumulated Depreciation Impairment Property Plant Equipment | 549 413 | 644 891 | 585 132 | 645 192 | 731 534 | 862 594 | 983 644 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 37 819 | 31 118 |
Administrative Expenses | 4 338 671 | 3 002 255 | 5 609 678 | 3 858 920 | 3 470 501 | 3 516 920 | 4 434 404 |
Amortisation Expense Intangible Assets | 6 250 | 6 250 | 1 800 | 1 200 | 1 200 | 7 450 | |
Amounts Owed By Group Undertakings | | | 2 873 460 | | 2 296 976 | 2 338 863 | 2 381 741 |
Average Number Employees During Period | 78 | 81 | 91 | 95 | 93 | 89 | 99 |
Balances Amounts Owed By Related Parties | | | | | 1 040 318 | 1 264 431 | 1 688 859 |
Balances Amounts Owed To Related Parties | | | | | 70 115 | 62 150 | 27 890 |
Bank Borrowings | 1 184 292 | 1 108 288 | 994 922 | 1 178 260 | 1 475 351 | 1 310 420 | 1 064 953 |
Bank Borrowings Overdrafts | 1 110 764 | 1 033 226 | 919 991 | 185 172 | 1 312 698 | 1 083 302 | 862 694 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 121 397 | 91 048 | 68 286 |
Comprehensive Income Expense | 40 466 | 1 252 639 | 970 017 | 161 944 | 1 587 141 | 599 601 | 999 109 |
Corporation Tax Payable | 217 704 | 340 997 | 578 760 | 613 803 | 576 063 | 628 135 | 592 228 |
Cost Sales | 27 850 263 | 35 520 216 | 56 712 345 | 37 691 420 | 33 757 302 | 50 130 003 | 70 817 123 |
Creditors | 1 142 410 | 1 048 746 | 921 648 | 264 739 | 1 416 579 | 1 148 920 | 906 464 |
Current Tax For Period | 22 254 | 318 531 | 204 218 | 26 464 | 112 260 | 142 073 | 201 101 |
Deferred Income | 73 024 | 274 019 | 244 065 | | 219 165 | 190 515 | 194 115 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 5 207 | 7 638 | 4 463 |
Depreciation Expense Property Plant Equipment | 85 795 | 84 643 | 72 654 | 44 618 | 53 417 | 104 799 | |
Finance Lease Liabilities Present Value Total | 31 646 | 15 520 | 1 657 | 79 567 | 103 881 | 65 618 | 43 770 |
Finance Lease Payments Owing Minimum Gross | | | | | 132 939 | 99 126 | 65 208 |
Finished Goods Goods For Resale | | | | | 81 022 | 163 593 | 194 664 |
Fixed Assets | 3 743 432 | 3 696 466 | 944 667 | 1 383 517 | 2 929 186 | 2 828 496 | 2 735 802 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 5 207 | -9 629 | 4 463 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | 1 349 894 | | |
Government Grant Income | | | | | 498 336 | 183 073 | |
Gross Profit Loss | 4 492 404 | 4 665 805 | 6 692 748 | 4 183 222 | 3 678 577 | 4 281 614 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | 241 304 | 76 202 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -1 254 |
Increase From Amortisation Charge For Year Intangible Assets | | 6 250 | 11 175 | 7 450 | 7 450 | 7 450 | 2 762 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 95 478 | 85 354 | 60 060 | 86 342 | 131 060 | 121 050 |
Intangible Assets | 35 937 | 29 687 | 42 512 | 35 062 | 27 612 | 20 162 | 17 400 |
Intangible Assets Gross Cost | 125 000 | 125 000 | 149 000 | 149 000 | 149 000 | 149 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 122 727 | 105 962 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 5 174 | 5 174 | 7 734 | 3 739 | 5 266 | 5 831 | |
Interest Payable Similar Charges Finance Costs | 115 392 | 101 560 | 186 604 | 157 469 | 146 893 | 143 293 | 256 870 |
Net Current Assets Liabilities | 58 506 | 1 251 207 | 4 863 137 | 952 340 | 2 392 163 | 2 908 634 | 3 762 444 |
Operating Profit Loss | 153 733 | 1 663 550 | 1 370 791 | 336 370 | 710 412 | 959 767 | |
Other Comprehensive Income Expense Before Tax | | | | | 1 108 590 | -76 202 | |
Other Creditors | 110 093 | 122 082 | 194 993 | 124 344 | 118 348 | 6 889 264 | 5 585 867 |
Other Interest Expense | | | | | 18 900 | 31 500 | 93 530 |
Other Interest Income | | | | | 32 499 | 9 040 | 2 342 |
Other Interest Receivable Similar Income Finance Income | 13 411 | 222 | 17 244 | 32 525 | 32 499 | 9 040 | 2 342 |
Other Operating Income Format1 | | | 287 721 | 12 068 | 502 336 | 195 073 | 2 600 |
Other Remaining Borrowings | 1 250 000 | | | | 137 500 | | |
Other Taxation Social Security Payable | 240 104 | 123 865 | 255 424 | 223 124 | 840 548 | 593 320 | 1 419 878 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 9 073 | 13 295 | 34 172 | 43 453 | 46 791 | 47 594 | 56 952 |
Prepayments Accrued Income | | | | | 282 580 | 413 082 | 338 832 |
Profit Loss | 40 466 | 1 252 639 | 970 017 | 161 944 | 478 551 | 675 803 | 999 109 |
Profit Loss On Ordinary Activities Before Tax | 43 057 | 1 557 930 | 1 201 431 | 211 426 | 596 018 | 825 514 | 1 203 419 |
Property Plant Equipment Gross Cost | 4 256 908 | 4 311 670 | 1 487 287 | 1 993 647 | 3 633 108 | 3 670 928 | 3 702 046 |
Raw Materials Consumables | | | | | 4 525 289 | 4 885 784 | |
Social Security Costs | 175 685 | 195 020 | 289 347 | 367 553 | 191 114 | 197 330 | |
Staff Costs Employee Benefits Expense | 3 318 428 | 2 252 799 | 3 798 126 | 2 675 618 | 2 479 499 | 2 408 671 | 2 940 817 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 296 741 | 380 580 | 385 043 |
Tax Expense Credit Applicable Tax Rate | 8 611 | 307 691 | 228 272 | 40 171 | 113 243 | 156 848 | 228 650 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -547 | -35 519 | -57 913 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 740 | 1 908 | 3 266 | 4 063 | 3 355 | 30 373 | 15 942 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 2 591 | 305 291 | 231 414 | 49 482 | 117 467 | 149 711 | 204 310 |
Total Assets Less Current Liabilities | 3 801 938 | 4 947 673 | 5 807 804 | 2 335 857 | 5 321 349 | 5 737 130 | 6 498 246 |
Total Borrowings | 1 233 257 | 1 139 928 | 1 074 017 | 1 279 618 | 1 608 290 | 1 310 420 | 862 694 |
Total Current Tax Expense Credit | | 318 531 | 204 202 | 26 464 | | 142 073 | 199 847 |
Total Operating Lease Payments | 4 240 | 3 128 | 2 530 | 1 563 | 1 508 | 32 133 | |
Trade Creditors Trade Payables | 654 048 | 533 575 | 365 784 | 454 646 | 319 403 | 476 332 | 466 266 |
Trade Debtors Trade Receivables | 745 128 | 1 266 598 | 840 761 | 1 018 098 | 680 799 | 1 550 203 | 942 690 |
Turnover Revenue | 32 342 667 | 40 186 021 | 63 405 093 | 41 874 642 | 37 435 879 | 54 411 617 | |
Wages Salaries | 3 133 670 | 2 044 484 | 3 474 607 | 2 264 612 | 2 241 594 | 2 163 747 | 2 603 481 |
Company Contributions To Defined Benefit Plans Directors | | | | | 490 | | |
Director Remuneration | 1 282 745 | 79 056 | 93 767 | 56 109 | 46 285 | 28 657 | 20 230 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 46 775 | 28 657 | |
Dividend Recommended By Directors | | | 10 000 | 3 000 000 | | | |
Company Contributions To Money Purchase Plans Directors | | | | 700 | 490 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | | |
Accrued Liabilities | 567 530 | 435 964 | 368 384 | 441 447 | 418 868 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -13 240 | 27 212 | 23 018 | | | |
Amounts Owed To Directors | | 40 636 | | | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | | |
Bank Overdrafts | | | 66 075 | | | | |
Cash Cash Equivalents Cash Flow Value | 368 290 | 1 000 000 | | | | | |
Deferred Tax Liabilities | 13 240 | | | | | | |
Depreciation Amortisation Expense | 106 492 | 101 728 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 145 113 | | | | |
Disposals Property Plant Equipment | | | 3 004 000 | | | | |
Dividends Paid | | | 10 000 | 3 000 000 | | | |
Dividends Paid On Shares Interim | | | 10 000 | 3 000 000 | | | |
Further Item Borrowings Component Total Borrowings | 3 269 051 | 5 137 512 | 3 915 286 | | | | |
Further Item Debtors Component Total Debtors | 609 781 | | 1 152 546 | | | | |
Further Item Interest Expense Component Total Interest Expense | 2 170 | -1 942 | 2 888 | 8 580 | 18 900 | | |
Further Non-cash Item Leading To Gain Loss In Cash Flows Component Total Adjustments From Non-cash Items | 115 392 | 101 560 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 828 | | 49 584 | | | | |
Gain Loss Before Tax On Sale Discontinued Operations | -8 695 | -4 282 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 871 882 | 1 713 167 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -253 174 | -1 209 728 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | 143 613 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -148 888 | -195 238 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -230 326 | 631 710 | | | | | |
Increase Decrease In Property Plant Equipment | | | 6 796 | 105 499 | 52 575 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 1 689 740 | 588 475 | | | | | |
Interest Expense On Bank Overdrafts | 108 048 | 98 328 | 175 982 | 125 227 | 122 727 | | |
Interest Paid Classified As Operating Activities | -110 218 | -96 386 | | | | | |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | -339 855 | | | | | | |
Merchandise | 4 373 560 | 4 977 998 | 4 303 456 | 4 368 825 | 4 525 289 | | |
Net Cash Flows From Used In Financing Activities | -893 424 | 692 912 | | | | | |
Net Cash Flows From Used In Investing Activities | 39 968 | 54 540 | | | | | |
Net Cash Flows From Used In Operating Activities | 1 083 782 | -1 379 162 | | | | | |
Net Cash Generated From Operations | 819 502 | -1 675 960 | | | | | |
Net Interest Received Paid Classified As Investing Activities | -13 411 | -222 | | | | | |
Nominal Value Allotted Share Capital | | 500 000 | | | | | |
Number Shares Issued Fully Paid | | 500 000 | 50 000 | 50 000 | 50 000 | | |
Other Deferred Tax Expense Credit | -19 663 | -13 240 | 27 212 | 23 018 | 5 207 | | |
Other Departments Average Number Employees | 3 | 3 | 3 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -17 325 | -17 325 | | | | | |
Prepayments | 111 680 | 108 301 | 91 189 | 116 425 | 105 182 | | |
Proceeds From Borrowings Classified As Financing Activities | -2 500 000 | | | | | | |
Provisions | 13 240 | | 27 212 | 50 230 | 296 741 | | |
Provisions For Liabilities Balance Sheet Subtotal | 13 240 | | 27 212 | 50 230 | 296 741 | | |
Purchase Property Plant Equipment | -53 379 | -54 762 | | | | | |
Raw Materials | 126 194 | 110 231 | 62 816 | 61 165 | 81 022 | | |
Repayments Borrowings Classified As Financing Activities | -1 249 396 | -1 326 004 | | | | | |
Sales Marketing Distribution Average Number Employees | 75 | 78 | 88 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 11 903 | 8 932 | -27 320 | -17 770 | -3 791 | | |
Total Additions Including From Business Combinations Intangible Assets | | | 24 000 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 54 762 | 179 617 | 506 360 | 289 567 | | |
Total Deferred Tax Expense Credit | -19 663 | -13 240 | 27 212 | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | 246 511 | | |
Amounts Owed To Group Undertakings | | | | 164 865 | | | |
Dividends Paid On Shares | | | 10 000 | 3 000 000 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 1 349 894 | | |
Other Comprehensive Income Expense Net Tax | | | | | 1 108 590 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 1 349 894 | | |