Profit & Loss |
Date of Accounts |
2014-12-31 | 2015-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | | | |
Net Worth | 869 563 | 1 161 778 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 346 109 | 2 469 501 | 2 724 415 |
Current Assets | 1 223 376 | 2 333 688 | 6 455 257 | 7 262 083 | 7 332 656 |
Debtors | 559 691 | 1 229 094 | 3 411 618 | 4 105 528 | 3 422 710 |
Net Assets Liabilities | | | 3 939 701 | 4 144 274 | 3 934 930 |
Other Debtors | | | 8 982 | 10 506 | 118 599 |
Property Plant Equipment | | | 1 015 425 | 1 213 567 | 1 667 950 |
Total Inventories | | | 697 530 | 687 054 | 1 185 531 |
Cash Bank In Hand | 577 465 | 881 763 | | | |
Net Assets Liabilities Including Pension Asset Liability | 869 563 | 1 161 778 | | | |
Stocks Inventory | 86 220 | 222 831 | | | |
Tangible Fixed Assets | 358 293 | 227 101 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | |
Profit Loss Account Reserve | 868 563 | 1 160 778 | | | |
Shareholder Funds | 869 563 | 1 161 778 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 20 270 | 18 000 | 12 000 |
Accrued Liabilities Deferred Income | | | 834 236 | 507 000 | 583 917 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 582 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 019 688 | 1 304 185 | 1 384 439 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 156 000 | 144 928 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 527 315 | 914 093 |
Administrative Expenses | | | 4 825 885 | 4 670 601 | 5 190 280 |
Amortisation Expense Intangible Assets | | | | | 582 |
Amortisation Impairment Expense Intangible Assets | | | | | 582 |
Average Number Employees During Period | | | | 69 | 63 |
Bank Borrowings | | | | | 2 000 000 |
Bank Borrowings Overdrafts | | | | | 1 766 669 |
Cash Cash Equivalents Cash Flow Value | | | 2 346 109 | 2 469 501 | 2 724 415 |
Comprehensive Income Expense | | | 2 443 668 | 1 143 977 | |
Corporation Tax Payable | | | 511 076 | 411 930 | |
Corporation Tax Recoverable | | | | | 113 687 |
Cost Sales | | | 16 264 684 | 11 007 274 | 11 008 576 |
Creditors | | | 74 886 | 676 028 | 2 461 955 |
Current Tax For Period | | | 442 149 | 120 854 | -14 529 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 84 317 | 82 009 |
Depreciation Expense Property Plant Equipment | | | 144 792 | 303 540 | 373 078 |
Depreciation Impairment Expense Property Plant Equipment | | | 144 792 | 303 540 | 373 078 |
Dividends Paid | | | 1 396 228 | 939 404 | 316 355 |
Dividends Paid Classified As Financing Activities | | | -1 396 228 | -939 404 | -316 355 |
Dividends Paid On Shares Final | | | 1 396 228 | 939 404 | 316 355 |
Finance Lease Liabilities Present Value Total | | | 74 886 | 169 028 | 111 369 |
Finance Lease Payments Owing Minimum Gross | | | | 278 352 | 187 296 |
Fixed Assets | 358 294 | 227 102 | 1 015 425 | 1 369 567 | 1 968 296 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -2 000 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 7 246 125 | 6 655 042 | 6 400 723 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -18 315 | 49 690 | -122 646 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -2 398 750 | -827 291 | 700 377 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 3 411 618 | 693 910 | -796 505 |
Gain Loss In Cash Flows From Change In Inventories | | | 697 530 | -10 476 | 498 477 |
Gain Loss On Disposals Property Plant Equipment | | | | 3 402 | -25 638 |
Government Grant Income | | | | | 271 214 |
Gross Profit Loss | | | 7 778 617 | 6 035 300 | 5 029 238 |
Impairment Loss Reversal On Investments | | | 1 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | 58 463 | -220 000 | -412 298 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 426 480 | -123 392 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 62 675 | | -98 790 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 582 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 303 540 | 373 078 |
Intangible Assets | | | | 156 000 | 300 346 |
Intangible Assets Gross Cost | | | | 156 000 | 300 928 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 23 683 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 5 368 | 15 886 | 11 199 |
Interest Income On Bank Deposits | | | 1 129 | 335 | 411 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 1 129 | 335 | 411 |
Interest Payable Similar Charges Finance Costs | | | 5 368 | 15 886 | 34 882 |
Interest Received Classified As Investing Activities | | | -1 129 | -335 | -411 |
Net Cash Flows From Used In Financing Activities | | | 1 261 809 | 795 471 | |
Net Cash Flows From Used In Investing Activities | | | 604 892 | 653 943 | |
Net Cash Flows From Used In Operating Activities | | | -1 440 221 | -1 572 806 | 340 059 |
Net Cash Generated From Operations | | | -1 387 126 | -1 808 692 | -107 121 |
Net Current Assets Liabilities | 589 479 | 1 041 481 | 3 051 373 | 3 080 263 | 4 647 126 |
Net Finance Income Costs | | | 1 129 | 335 | 411 |
Net Interest Paid Received Classified As Operating Activities | | | -5 368 | -15 886 | -34 882 |
Operating Profit Loss | | | 2 952 732 | 1 364 699 | 110 172 |
Other Creditors | | | 86 462 | 81 315 | 33 589 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 19 043 | 292 824 |
Other Disposals Property Plant Equipment | | | | 44 678 | 379 456 |
Other Interest Receivable Similar Income Finance Income | | | 1 129 | 335 | 411 |
Other Operating Income Format1 | | | | | 271 214 |
Other Taxation Social Security Payable | | | 107 599 | 211 902 | 74 709 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 134 419 | 143 933 | -155 404 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 31 426 | 54 935 | 58 470 |
Prepayments Accrued Income | | | 525 378 | 999 871 | 1 105 817 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | 1 | | |
Proceeds From Sales Property Plant Equipment | | | | -29 037 | -60 994 |
Profit Loss | | | 2 443 668 | 1 143 977 | 107 011 |
Profit Loss On Ordinary Activities Before Tax | | | 2 948 492 | 1 349 148 | 75 701 |
Property Plant Equipment Gross Cost | | | 2 035 115 | 2 517 752 | 3 052 389 |
Provisions For Liabilities Balance Sheet Subtotal | | | 52 211 | 136 528 | |
Purchase Intangible Assets | | | | -156 000 | -144 928 |
Purchase Property Plant Equipment | | | -606 020 | -527 315 | -849 745 |
Raw Materials Consumables | | | 697 530 | 486 484 | 528 650 |
Social Security Costs | | | | 170 462 | 230 480 |
Staff Costs Employee Benefits Expense | | | 2 157 171 | 2 095 996 | 2 613 146 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 52 211 | 136 528 | 218 537 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 504 824 | 205 171 | -31 310 |
Total Assets Less Current Liabilities | 947 773 | 1 268 583 | 4 066 798 | 4 449 830 | 6 615 422 |
Total Borrowings | | | | | 1 766 669 |
Total Current Tax Expense Credit | | | 504 824 | 120 854 | -113 319 |
Total Operating Lease Payments | | | 570 054 | 553 109 | 480 614 |
Trade Creditors Trade Payables | | | 1 804 978 | 1 981 908 | 1 990 144 |
Trade Debtors Trade Receivables | | | 2 877 258 | 3 095 151 | 2 084 607 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 444 551 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | 100 182 |
Turnover Revenue | | | 24 043 301 | 17 042 574 | 16 037 814 |
Wages Salaries | | | 2 125 745 | 1 870 599 | 2 324 196 |
Work In Progress | | | | 200 570 | 656 881 |
Company Contributions To Defined Benefit Plans Directors | | | 7 500 | 7 500 | |
Director Remuneration Benefits Including Payments To Third Parties | | | 23 628 | 23 628 | |
Creditors Due Within One Year | 633 897 | 1 292 207 | | | |
Investments Fixed Assets | 1 | 1 | | | |
Provisions For Liabilities Charges | 78 210 | 106 805 | | | |
Tangible Fixed Assets Cost Or Valuation | 794 905 | 699 659 | | | |
Tangible Fixed Assets Depreciation | 436 612 | 472 558 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 67 251 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 31 305 | | | |
Tangible Fixed Assets Disposals | | 95 246 | | | |