Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 1 049 302 | 1 169 177 | 1 525 974 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 53 881 | 215 892 | 16 679 |
Current Assets | 875 361 | 938 366 | 1 621 537 | 1 752 111 | 2 173 136 | 2 609 483 |
Debtors | 433 484 | 473 080 | 338 758 | 352 770 | 746 481 | 72 967 |
Net Assets Liabilities | | | | 4 390 922 | 5 364 105 | 6 215 720 |
Other Debtors | | | | | 339 567 | 56 000 |
Property Plant Equipment | | | | 1 485 370 | 1 567 207 | 2 259 820 |
Total Inventories | | | | 1 345 460 | 1 210 763 | |
Cash Bank In Hand | 171 110 | 1 | 301 874 | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 049 302 | 1 169 177 | 1 525 974 | | | |
Stocks Inventory | 270 537 | 465 205 | 980 835 | | | |
Tangible Fixed Assets | 496 713 | 1 231 002 | 1 598 779 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 1 049 202 | 1 169 077 | 1 525 874 | | | |
Shareholder Funds | 1 049 302 | 1 169 177 | 1 525 974 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 18 000 | |
Accrued Liabilities Deferred Income | | | | 53 201 | 22 500 | 94 550 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 2 114 325 | 2 487 981 | 2 921 346 |
Additions From Subsequent Expenditure Recognised As Asset Investment Property Fair Value Model | | | | | 880 982 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 545 590 | 586 373 |
Administration Support Average Number Employees | | | | 2 | 2 | |
Administrative Expenses | | | | 494 706 | 596 123 | 822 430 |
Amounts Owed By Group Undertakings Participating Interests | | | | 351 730 | 745 224 | |
Amounts Owed To Group Undertakings | | | | | | 249 765 |
Average Number Employees During Period | | | | 2 | 2 | 2 |
Bank Borrowings | | | | 669 370 | 639 269 | 597 676 |
Bank Borrowings Overdrafts | | | | 35 664 | 42 266 | 73 389 |
Bank Overdrafts | | | | | | 35 449 |
Cash Cash Equivalents | | | | 53 881 | 2 800 992 | 2 599 518 |
Cash Cash Equivalents Cash Flow Value | | | | 53 881 | 215 892 | -18 770 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | 60 000 | |
Comprehensive Income Expense | | | | 1 411 882 | 2 491 490 | 2 567 406 |
Corporation Tax Payable | | | | 71 434 | 65 312 | 239 837 |
Corporation Tax Recoverable | | | | 389 | 13 098 | 13 098 |
Cost Sales | | | | 8 330 484 | 11 824 685 | 13 208 713 |
Creditors | | | | 1 284 581 | 1 390 504 | 1 466 185 |
Current Tax For Period | | | | 348 403 | 428 682 | 627 836 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -400 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 130 971 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -16 179 | 127 560 | 5 547 |
Depreciation Expense Property Plant Equipment | | | | 611 800 | 604 004 | |
Dividends Interest Paid Classified As Financing Activities | | | | 290 000 | 340 000 | |
Dividends Paid Classified As Financing Activities | | | | -290 000 | -340 000 | -510 000 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | 300 000 | 320 000 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | 290 000 | 340 000 | |
Dividends Received Classified As Investing Activities | | | | -700 000 | -680 000 | -680 000 |
Finance Lease Liabilities Present Value Total | | | | 807 661 | 974 325 | 856 299 |
Finance Lease Payments Owing Minimum Gross | | | | 309 772 | 324 959 | 340 136 |
Fixed Assets | | | | 4 534 406 | 5 583 009 | 6 604 448 |
Further Item Cash Receipts From Repayment Loans Advances Classified As Investing Activities Component Corresponding Total | | | | | 50 300 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -11 400 | -4 090 |
Future Finance Charges On Finance Leases | | | | 91 126 | 125 764 | 110 260 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | 83 480 | 85 786 | 107 232 |
Gain Loss On Disposals Property Plant Equipment | | | | -2 740 | 7 740 | |
Government Grant Income | | | | 54 988 | 18 092 | |
Gross Profit Loss | | | | 2 084 885 | 3 384 806 | |
Impairment Loss Reversal On Investments | | | | | -59 998 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -18 346 | -71 434 | -65 311 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | 539 605 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | 85 786 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -225 831 | 162 011 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | 69 862 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 409 658 | 433 365 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 23 513 | 21 900 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 50 832 | 40 379 | |
Interest Paid Classified As Operating Activities | | | | -63 651 | -53 555 | -58 689 |
Interest Payable Similar Charges Finance Costs | | | | 63 651 | 53 555 | 58 689 |
Interest Received Classified As Investing Activities | | | | -23 | -21 | |
Investment Property | | | | 3 048 866 | 4 015 634 | 4 344 560 |
Investments Fixed Assets | | | | 170 | 168 | 68 |
Investments In Subsidiaries | | | | 170 | 168 | 68 |
Loans From Group Undertakings Participating Interests | | | | 2 757 | | |
Net Assets Liabilities Subsidiaries | | | | | 87 | 4 718 016 |
Net Cash Flows From Used In Financing Activities | | | | -566 276 | 93 806 | |
Net Cash Flows From Used In Investing Activities | | | | 79 904 | 626 572 | |
Net Cash Flows From Used In Operating Activities | | | | 420 349 | 694 777 | |
Net Cash Generated From Operations | | | | -502 346 | -819 766 | |
Net Current Assets Liabilities | 649 483 | 660 188 | 891 741 | 1 196 629 | 1 310 100 | |
Net Deferred Tax Liability Asset | | | | 182 094 | 251 956 | |
Net Finance Income Costs | | | | 700 000 | 680 000 | 680 000 |
Nominal Value Allotted Share Capital | | | | 100 | 100 | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | |
Operating Profit Loss | | | | 1 818 428 | 3 049 992 | |
Other Creditors | | | | 9 979 | 202 760 | 406 959 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 36 002 | 26 045 |
Other Disposals Property Plant Equipment | | | | | 90 097 | 26 045 |
Other Fee Income | | | | 750 | 8 184 | |
Other Interest Receivable Similar Income Finance Income | | | | 23 | 21 | |
Other Operating Income Format1 | | | | 228 249 | 261 309 | |
Other Remaining Borrowings | | | | 2 757 | 300 000 | 555 000 |
Other Revenue | | | | 1 144 | | |
Other Taxation Social Security Payable | | | | 67 961 | 86 641 | |
Par Value Share | | | | | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 314 843 | 166 664 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 53 467 | 73 309 | 65 333 |
Percentage Class Share Held In Subsidiary | | | | | 100 | |
Prepayments Accrued Income | | | | 500 | 57 673 | 28 691 |
Proceeds From Borrowings Classified As Financing Activities | | | | 2 757 | 297 243 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | -59 998 | |
Proceeds From Sales Property Plant Equipment | | | | -8 500 | -60 000 | |
Production Average Number Employees | | | | 61 | 61 | |
Profit Loss | | | | 901 296 | 1 313 183 | 2 567 406 |
Profit Loss Attributable To Non-controlling Interests | | | | 363 204 | 563 249 | |
Profit Loss Attributable To Owners Parent | | | | 1 048 678 | 1 928 241 | |
Profit Loss On Ordinary Activities After Tax | | | | 901 296 | 1 313 183 | |
Profit Loss On Ordinary Activities Before Tax | | | | 1 744 106 | 3 047 732 | |
Profit Loss Subsidiaries | | | | | 3 209 | -1 885 778 |
Property Plant Equipment Gross Cost | | | | 3 599 695 | 4 055 188 | 5 181 166 |
Purchase Investment Properties | | | | -663 107 | -880 982 | -761 299 |
Purchase Property Plant Equipment | | | | -125 297 | -545 590 | -586 373 |
Purchase Property Plant Equipment Intangible Assets | | | | 367 045 | 1 115 341 | |
Raw Materials Consumables | | | | 1 345 460 | 1 210 763 | |
Repayments Borrowings Classified As Financing Activities | | | | 35 810 | 30 101 | |
Revenue From Rendering Services | | | | 10 413 475 | 14 548 307 | |
Revenue From Sale Goods | | | | | 653 000 | |
Social Security Costs | | | | 1 796 | 1 475 | |
Staff Costs Employee Benefits Expense | | | | 32 385 | 32 872 | 31 077 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 182 094 | 251 956 | 375 174 |
Tax Expense Credit Applicable Tax Rate | | | | 331 380 | 579 069 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 826 | -12 037 | 4 916 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 18 | 610 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 47 360 | 135 174 | 271 159 |
Total Assets Less Current Liabilities | 1 146 196 | 1 891 190 | 2 490 520 | 5 731 035 | 6 893 109 | |
Total Borrowings | | | | 35 664 | 342 266 | 628 389 |
Total Deferred Tax Expense Credit | | | | | 127 560 | 136 518 |
Total Operating Lease Payments | | | | | 10 000 | |
Trade Creditors Trade Payables | | | | 31 138 | 804 936 | 122 607 |
Trade Debtors Trade Receivables | | | | 540 | 1 257 | 16 967 |
Turnover Revenue | | | | 10 415 369 | 15 209 491 | |
Wages Salaries | | | | 30 589 | 31 397 | 29 408 |
Director Remuneration | | | | 30 589 | 27 632 | |
Bank Borrowings Overdrafts Secured | | | 283 480 | | | |
Creditors Due After One Year | 95 084 | 661 240 | 837 818 | | | |
Creditors Due Within One Year | 225 878 | 278 178 | 729 796 | | | |
Current Asset Investments | 230 | 80 | 70 | | | |
Leased Assets Included In Tangible Fixed Assets | 404 960 | 1 003 595 | 1 284 570 | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 95 084 | 661 240 | 837 818 | | | |
Provisions For Liabilities Charges | 1 810 | 60 773 | 126 728 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | |
Shares In Subsidiaries Held For Sale | 230 | 80 | 70 | | | |
Tangible Fixed Assets Cost Or Valuation | 663 787 | 1 619 932 | 2 276 473 | | | |
Tangible Fixed Assets Depreciation | 167 074 | 388 930 | 677 694 | | | |
Value Shares Allotted | | 1 | 1 | | | |