Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 132 | 136 |
Current Assets | 82 876 | 1 197 |
Debtors | 82 744 | 1 061 |
Net Assets Liabilities | 5 383 364 | 3 671 217 |
Other Debtors | 1 061 | 1 061 |
Total Inventories | 846 619 | 1 145 730 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 3 188 633 | 4 043 801 |
Accumulated Depreciation Impairment Property Plant Equipment | 379 403 | 513 749 |
Additional Provisions Increase From New Provisions Recognised | | 336 744 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 771 450 |
Administration Support Average Number Employees | 60 | 60 |
Administrative Expenses | 3 279 597 | 3 729 951 |
Amounts Owed By Related Parties | 81 683 | |
Amounts Owed To Related Parties | 19 500 | 1 937 817 |
Amount Specific Bank Loan | 1 206 413 | 1 102 352 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 187 | 177 |
Balances With Banks | 1 650 136 | 1 086 521 |
Bank Borrowings | 2 801 858 | 2 619 770 |
Cash Cash Equivalents | 132 | 136 |
Cash Cash Equivalents Cash Flow Value | 1 650 314 | |
Cash On Hand | 132 | 136 |
Comprehensive Income Expense | 781 549 | 468 238 |
Cost Sales | 5 470 146 | 5 648 275 |
Creditors | 6 107 895 | 3 018 188 |
Current Tax For Period | 224 712 | 167 513 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | -300 000 | -400 000 |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | -50 421 | -421 532 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 5 019 | 336 744 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 019 | 336 744 |
Deferred Tax Liabilities | 604 896 | 941 640 |
Depreciation Amortisation Expense | 1 592 324 | 1 625 566 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -417 054 |
Disposals Property Plant Equipment | | -417 054 |
Dividend Per Share Interim | 186 | 36 |
Dividends Paid | -500 730 | -180 385 |
Dividends Paid Classified As Financing Activities | -500 730 | -180 385 |
Dividends Paid On Shares Interim | 500 730 | 180 385 |
Fixed Assets | 9 899 271 | 9 526 324 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -280 828 | -287 849 |
Further Item Creditors Component Total Creditors | 2 375 000 | 2 371 896 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -430 945 | 877 852 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -378 924 | -639 029 |
Gain Loss In Cash Flows From Change In Inventories | -21 247 | 299 111 |
Gain Loss On Disposals Property Plant Equipment | 4 340 | 7 902 |
Gross Profit Loss | 2 650 821 | 4 167 316 |
Income Taxes Paid Refund Classified As Operating Activities | 31 642 | 221 054 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 318 840 | -563 657 |
Increase Decrease In Net Debt From Cash Flows | | -102 045 |
Increase From Amortisation Charge For Year Intangible Assets | | 855 168 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 551 400 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | 700 000 | |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | 212 332 |
Intangible Assets | 4 429 712 | 3 574 544 |
Intangible Assets Gross Cost | 7 618 345 | 7 618 345 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 85 907 | 72 228 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 108 556 | 100 181 |
Interest Paid Classified As Financing Activities | -194 463 | -172 409 |
Interest Paid Classified As Operating Activities | 194 463 | 172 409 |
Interest Payable Similar Charges Finance Costs | 194 463 | 172 409 |
Investments Fixed Assets | 9 006 025 | 9 006 025 |
Investments In Subsidiaries | 9 006 025 | 9 006 025 |
Loans Owed By Related Parties | 400 000 | |
Loans Owed To Related Parties | 528 571 | 319 371 |
Net Cash Flows From Used In Financing Activities | -1 132 750 | -2 814 406 |
Net Cash Flows From Used In Investing Activities | -497 067 | -1 244 717 |
Net Cash Flows From Used In Operating Activities | 1 948 657 | 3 495 466 |
Net Cash Generated From Operations | 1 980 299 | 3 716 520 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 011 073 | 2 498 750 |
Net Current Assets Liabilities | -316 624 | -2 316 620 |
Net Debt Funds | -4 990 469 | -5 092 514 |
Nominal Value Allotted Share Capital | 1 300 | 1 100 |
Number Shares Issued Fully Paid | 275 | 275 |
Operating Profit Loss | 423 089 | 881 086 |
Other Creditors | 665 166 | 896 943 |
Other Departments Average Number Employees | 62 | 65 |
Other Employee Expense | 5 172 | 16 462 |
Other Inventories | 846 619 | 1 145 730 |
Other Operating Income Format1 | 1 051 865 | 443 721 |
Other Payables Accrued Expenses | 483 673 | 865 753 |
Other Remaining Borrowings | 3 306 037 | 3 018 188 |
Ownership Interest In Subsidiary Percent | 100 | 100 |
Par Value Share | | 1 |
Payments To Redeem Own Shares | | -2 000 000 |
Payments To Related Parties | 362 900 | 1 191 809 |
Pension Costs Defined Contribution Plan | 89 887 | 86 927 |
Prepayments | 322 696 | 74 947 |
Proceeds From Sales Property Plant Equipment | 84 286 | 116 856 |
Production Average Number Employees | 65 | 52 |
Profit Loss | 781 549 | 468 238 |
Profit Loss On Ordinary Activities Before Tax | 228 626 | 708 677 |
Property Plant Equipment Gross Cost | 698 614 | 1 053 010 |
Provisions | 125 000 | 125 000 |
Provisions For Liabilities Balance Sheet Subtotal | 729 896 | 1 066 640 |
Purchase Property Plant Equipment | -581 353 | -1 361 573 |
Repayments Borrowings Classified As Financing Activities | -156 729 | -173 763 |
Revenue From Sale Goods | 8 120 967 | 9 815 591 |
Social Security Costs | 413 453 | 411 310 |
Staff Costs Employee Benefits Expense | 5 073 115 | 5 059 400 |
Taxation Social Security Payable | 404 607 | 536 405 |
Tax Expense Credit Applicable Tax Rate | 43 439 | 134 649 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 174 567 | 41 871 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 402 | 6 833 |
Tax Increase Decrease From Effect Foreign Tax Rates | | -4 700 |
Tax Increase Decrease From Other Short-term Timing Differences | -696 | -1 115 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -10 025 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 229 731 | 504 257 |
Total Assets Less Current Liabilities | 8 689 401 | 6 689 405 |
Total Borrowings | 3 306 037 | 3 018 188 |
Trade Creditors Trade Payables | 211 436 | 343 633 |
Trade Debtors Trade Receivables | 537 790 | 1 139 752 |
Turnover Revenue | 7 894 647 | 9 504 589 |
Wages Salaries | 4 564 603 | 4 544 701 |
Amount Specific Advance Or Credit Directors | -23 738 | -205 |
Amount Specific Advance Or Credit Made In Period Directors | 497 602 | 191 543 |
Amount Specific Advance Or Credit Repaid In Period Directors | -519 563 | -168 010 |
Company Contributions To Money Purchase Plans Directors | | 718 |
Director Remuneration | 46 020 | 58 193 |