Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2021-06-30 | 2022-06-25 | 2023-07-01 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 473 192 | 1 222 995 | 73 167 | 6 486 596 | 4 241 192 |
Current Assets | 10 945 024 | 11 639 420 | 10 068 415 | 15 371 612 | 14 241 762 |
Debtors | 1 976 906 | 1 824 684 | 2 617 069 | 3 142 496 | 3 297 819 |
Net Assets Liabilities | 5 084 937 | 4 817 896 | 66 001 | 1 814 002 | 4 172 920 |
Other Debtors | 35 581 | 17 459 | 79 625 | 431 574 | 400 000 |
Property Plant Equipment | 2 265 223 | 2 218 195 | 1 112 422 | 740 803 | 994 472 |
Total Inventories | 7 494 926 | 8 591 741 | 7 378 179 | 5 742 520 | |
|
Other Financial Data |
Audit Fees Expenses | | | 23 050 | 29 500 | 33 800 |
Accrued Liabilities Deferred Income | 111 840 | 37 828 | 127 038 | 262 395 | 329 490 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 179 972 | 3 925 619 | 5 053 657 | 5 259 903 | 3 947 053 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 955 364 | | 274 435 | 701 345 |
Administrative Expenses | | | 4 978 501 | 3 168 574 | 3 384 069 |
Amounts Owed To Group Undertakings | 100 | 100 | 100 | 100 | 100 |
Average Number Employees During Period | 260 | 317 | 265 | 240 | 241 |
Balances Amounts Owed To Related Parties | | | | 1 572 | 1 572 |
Bank Borrowings | 1 645 041 | 1 456 167 | 6 043 959 | 6 316 667 | 4 930 667 |
Bank Borrowings Overdrafts | 1 102 736 | 1 117 740 | 4 705 533 | 4 916 667 | 3 506 667 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -75 784 | | |
Bank Overdrafts | | | 75 784 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 475 772 | 407 363 | 195 548 | 19 666 | |
Cash Cash Equivalents Cash Flow Value | | 1 222 995 | -2 617 | 6 486 596 | 4 241 192 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | 100 | | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 79 974 | |
Cash Receipts From Sales Interests In Associates | | | | 79 974 | |
Corporation Tax Payable | 225 645 | 113 152 | | | 587 966 |
Corporation Tax Recoverable | | | 424 137 | 424 137 | |
Cost Sales | | | 9 197 907 | 14 860 121 | 14 811 896 |
Creditors | 6 661 279 | 7 660 013 | 4 757 532 | 4 918 239 | 3 508 239 |
Current Tax For Period | | | -537 289 | | 655 755 |
Deferred Tax Asset Debtors | | | 651 755 | 35 000 | 94 000 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 150 463 | -15 083 | 1 448 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -643 330 | 570 718 | -59 000 |
Depreciation Expense Property Plant Equipment | | | 1 041 445 | 486 428 | |
Depreciation Impairment Expense Property Plant Equipment | | | 1 194 376 | 533 684 | 447 676 |
Distribution Costs | | | 9 912 263 | 8 792 063 | 10 703 511 |
Dividends Paid | | | 12 000 | | |
Dividends Paid Classified As Financing Activities | -54 611 | -14 400 | -12 000 | | |
Dividends Paid On Shares Interim | | | 12 000 | | |
Equity Securities Held | 100 | 100 | | | |
Finance Lease Liabilities Present Value Total | 175 424 | 143 329 | 124 022 | | |
Finance Lease Payments Owing Minimum Gross | 125 629 | 118 905 | 137 952 | | |
Finished Goods Goods For Resale | 7 494 926 | 8 591 741 | 7 378 179 | 5 742 520 | 6 702 751 |
Fixed Assets | 2 265 323 | 2 218 295 | 1 112 522 | 740 903 | 994 572 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -5 000 000 | -2 400 000 | 1 386 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -537 289 | 133 623 | -10 891 |
Future Finance Charges On Finance Leases | | | 13 930 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 8 359 565 | 7 901 176 | 9 333 736 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -6 423 | -16 896 | -32 739 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 2 265 967 | -3 156 712 | 2 437 065 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -283 507 | 1 062 208 | 520 460 |
Gain Loss In Cash Flows From Change In Inventories | | | -1 213 562 | -1 635 659 | 960 231 |
Gain Loss On Disposals Property Plant Equipment | | | 10 000 | 74 620 | |
Government Grant Income | | | 2 662 607 | 36 895 | |
Gross Profit Loss | | | 6 722 098 | 14 504 165 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 356 348 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 1 225 612 | -6 489 213 | 2 245 404 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 873 167 | | 533 684 | 447 676 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 414 455 | 261 704 | |
Interest Paid Classified As Operating Activities | | | -414 455 | -261 704 | -289 424 |
Interest Payable Similar Charges Finance Costs | | | 414 455 | 261 704 | 289 424 |
Interest Received Classified As Investing Activities | | | | | -6 956 |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 |
Investments In Subsidiaries | | | 100 | 100 | 100 |
Net Cash Generated From Operations | | | 5 090 581 | -6 769 650 | 231 939 |
Net Current Assets Liabilities | | | 3 757 048 | 5 991 338 | 6 686 587 |
Net Finance Income Costs | | | | | 6 956 |
Operating Profit Loss | | | -5 506 059 | 2 580 423 | |
Other Creditors | 1 022 410 | 1 708 832 | 735 809 | 805 803 | 916 036 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 127 520 | | 327 438 | 1 760 526 |
Other Disposals Property Plant Equipment | | 256 745 | | 439 808 | 1 760 526 |
Other Interest Income | | | | | 6 956 |
Other Interest Receivable Similar Income Finance Income | | | | | 6 956 |
Other Operating Income Format1 | | | 2 662 607 | 36 895 | |
Other Remaining Borrowings | 884 164 | 81 125 | 1 572 | 1 572 | 1 572 |
Other Taxation Social Security Payable | | | 1 061 207 | 1 059 912 | 996 350 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -138 212 | -124 022 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 32 666 | 61 136 | 86 983 | 69 238 | 87 139 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | |
Prepayments Accrued Income | 217 755 | 309 414 | 494 071 | 685 293 | 550 203 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | -100 | | |
Proceeds From Sales Property Plant Equipment | | | -10 000 | -186 990 | |
Profit Loss | 616 658 | -252 641 | -4 739 895 | 1 748 001 | 2 358 918 |
Profit Loss On Ordinary Activities Before Tax | | | -5 920 514 | 2 318 719 | 2 955 673 |
Property Plant Equipment Gross Cost | 5 445 195 | 6 143 814 | 6 166 079 | 6 000 706 | 4 941 525 |
Purchase Property Plant Equipment | | | -88 603 | -274 435 | -701 345 |
Repayments Borrowings Classified As Financing Activities | | | -79 553 | | |
Social Security Costs | 356 685 | 418 661 | 531 857 | 394 247 | |
Staff Costs Employee Benefits Expense | 4 900 938 | 5 906 403 | 7 547 269 | 5 440 250 | 5 933 000 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 51 807 | 37 612 | 46 037 | | |
Tax Expense Credit Applicable Tax Rate | | | -1 124 898 | 440 557 | 591 135 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 15 095 | 2 198 | 5 387 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -1 180 619 | 570 718 | 596 755 |
Total Assets Less Current Liabilities | | | 4 869 570 | 6 732 241 | 7 681 159 |
Total Borrowings | | | 6 121 315 | 6 318 239 | 4 932 239 |
Total Operating Lease Payments | | | 1 474 003 | 1 717 847 | |
Trade Creditors Trade Payables | 3 418 940 | 4 815 822 | 2 899 408 | 5 852 064 | 3 301 233 |
Trade Debtors Trade Receivables | 1 723 570 | 1 497 811 | 967 481 | 1 566 492 | 1 741 469 |
Turnover Revenue | | | 15 920 005 | 29 364 286 | |
Wages Salaries | 4 511 587 | 5 426 606 | 6 928 429 | 4 976 765 | 5 408 201 |
Director Remuneration | | | 1 454 310 | 797 052 | 801 523 |