Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 50 200 | 3 000 548 | 1 500 000 | 3 400 000 |
Current Assets | 3 788 180 | 3 867 173 | 3 987 568 | 3 828 027 |
Debtors | 3 737 980 | 866 625 | 2 487 568 | 428 027 |
Net Assets Liabilities | 4 690 576 | 5 302 560 | 5 966 828 | 6 117 790 |
Other Debtors | 12 899 | 399 | 399 | 300 |
Property Plant Equipment | 883 500 | 1 446 240 | 1 950 307 | 2 152 176 |
Total Inventories | 8 808 042 | 4 851 225 | 5 285 059 | 5 378 306 |
|
Other Financial Data |
Audit Fees Expenses | 4 900 | 7 500 | 8 222 | 8 870 |
Other Non-audit Services Entity Subsidiaries Fees | 33 500 | 21 400 | 12 080 | 12 116 |
Accrued Liabilities Deferred Income | 3 600 | 3 000 | 5 208 | 5 436 |
Accumulated Amortisation Impairment Intangible Assets | | 4 232 | 21 160 | 38 089 |
Accumulated Depreciation Impairment Property Plant Equipment | 287 477 | 4 656 | 20 031 | 40 965 |
Acquired Through Business Combinations Intangible Assets | | 50 785 | | |
Additional Provisions Increase From New Provisions Recognised | | 10 480 | 11 405 | 25 694 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 565 396 | 484 942 | 155 642 |
Administration Support Average Number Employees | 62 | 65 | 72 | 61 |
Administrative Expenses | 3 191 885 | 3 124 915 | 3 635 901 | 3 706 844 |
Amortisation Expense Intangible Assets | | 4 232 | 16 928 | 16 929 |
Amortisation Government Grants | | -238 977 | -1 009 | |
Amortisation Rate Used For Intangible Assets | | 33 | 33 | 33 |
Amount Net Reversal Deferred Tax Assets Liabilities Expected To Occur In Year Beginning After Reporting Period | | 23 059 | 3 882 | 1 755 |
Amounts Owed By Directors | 53 939 | | 241 320 | |
Amounts Owed By Group Undertakings | 3 671 142 | 866 226 | 2 245 801 | 427 592 |
Amounts Owed To Directors | | 66 795 | | 1 059 |
Amounts Owed To Group Undertakings | 200 | | | |
Applicable Tax Rate | 19 | 19 | 19 | 38 |
Average Number Employees During Period | | 65 | 72 | 68 |
Bank Borrowings Overdrafts | 10 573 | 8 097 | 6 582 | |
Bank Overdrafts | 10 573 | 8 097 | 6 582 | |
Cash Cash Equivalents | 725 439 | 3 927 142 | 2 553 981 | 3 503 135 |
Cash Cash Equivalents Cash Flow Value | 725 439 | 3 927 142 | 2 553 981 | 3 503 135 |
Comprehensive Income Expense | 931 305 | 885 744 | 938 268 | 560 962 |
Corporation Tax Payable | 3 525 | 3 552 | 196 215 | 22 026 |
Corporation Tax Recoverable | | | 48 | |
Cost Sales | 27 617 494 | 25 252 460 | 29 770 607 | 27 825 247 |
Creditors | 7 325 | 73 347 | 5 208 | 30 064 |
Current Tax For Period | 194 307 | 220 087 | 196 280 | 60 067 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -7 294 | 13 982 | 989 | 19 591 |
Deferred Tax Liabilities | 1 080 | 11 560 | 22 965 | 43 614 |
Depreciation Expense Property Plant Equipment | 149 164 | 182 160 | 173 596 | 160 130 |
Depreciation Rate Used For Property Plant Equipment | | 10 | 10 | 10 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 23 770 | | 53 184 |
Disposals Property Plant Equipment | | 58 181 | | 101 437 |
Dividends Paid | 274 000 | 274 000 | 274 000 | 410 000 |
Dividends Paid Classified As Financing Activities | 434 000 | 462 000 | 458 000 | 602 500 |
Dividends Paid On Shares | 410 000 | 212 000 | 24 000 | 192 500 |
Fixed Assets | 910 801 | 1 520 294 | 2 007 433 | 2 363 441 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 618 500 | 447 500 | 262 250 | 91 939 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | 17 500 | 2 000 | 34 500 | 67 160 |
Gain Loss In Cash Flows From Change In Accrued Items | -104 431 | -15 126 | -316 | 31 465 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -183 561 | -649 514 | -388 324 | 1 396 586 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 182 327 | -68 511 | -427 831 | 430 082 |
Gain Loss In Cash Flows From Change In Inventories | -671 950 | 3 956 817 | -433 834 | -93 247 |
Gain Loss On Disposals Property Plant Equipment | | -756 | | 21 747 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 4 336 | 5 222 | 29 087 |
Government Grant Income | | 238 977 | 1 009 | |
Gross Profit Loss | 4 143 078 | 4 065 856 | 4 613 916 | 3 913 370 |
Income Expense Recognised Directly In Equity | -274 000 | -274 000 | -274 000 | -410 000 |
Income Recognised From Arrangements Involving Legal Form Lease | | 150 000 | 150 000 | |
Income Taxes Paid Refund Classified As Operating Activities | 305 824 | 165 731 | 223 704 | 196 281 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -501 085 | 3 201 703 | -1 373 161 | 949 154 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 4 | | | |
Increase Decrease In Net Debt From Cash Flows | | -3 154 577 | 1 326 035 | -946 764 |
Increase Decrease In Provisions Through Change In Discount Rate | | | | 14 399 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 232 | 16 928 | 16 929 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 4 656 | 15 375 | 20 934 |
Intangible Assets | | 46 553 | 29 625 | 12 696 |
Intangible Assets Gross Cost | | 50 785 | 50 785 | 50 785 |
Interest Income On Bank Deposits | 1 353 | 317 | 3 | |
Interest Income On Cash Cash Equivalents | | | | 6 |
Interest Paid Classified As Operating Activities | | 27 | 33 | |
Interest Payable Similar Charges Finance Costs | | 27 | 33 | |
Interest Received Classified As Operating Activities | 3 521 | 930 | 423 | 1 075 |
Investments | 27 301 | 27 501 | 27 501 | 198 569 |
Investments Fixed Assets | 27 301 | 27 501 | 27 501 | 198 569 |
Investments In Group Undertakings | 27 301 | 27 501 | 27 501 | 27 501 |
Loans Advances Granted Classified As Investing Activities | | | | 171 068 |
Net Cash Flows From Used In Financing Activities | -434 000 | -175 897 | -504 117 | -600 110 |
Net Cash Flows From Used In Investing Activities | -70 024 | -807 327 | -529 465 | -315 094 |
Net Cash Flows From Used In Operating Activities | 2 939 | 4 184 927 | -339 580 | 1 864 358 |
Net Cash Generated From Operations | 305 242 | 4 349 755 | -116 266 | 2 059 564 |
Net Current Assets Liabilities | 3 780 855 | 3 793 826 | 3 982 360 | 3 797 963 |
Net Debt Funds | -725 439 | -3 880 016 | -2 553 981 | -3 500 745 |
Net Deferred Tax Liability Asset | 1 080 | 1 460 | 7 435 | 26 562 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 |
Operating Profit Loss | 951 193 | 1 179 918 | 979 024 | 206 526 |
Other Creditors | | | 16 321 | |
Other Fee Income | | | 66 408 | 57 491 |
Other Finance Costs | | 27 | 33 | |
Other Finance Income | | | | 1 |
Other Interest Income | 2 168 | 613 | 420 | |
Other Interest Receivable Similar Income Finance Income | 3 521 | 930 | 423 | 1 075 |
Other Loans Classified Under Investments | | | | 171 068 |
Other Operating Income Format1 | | 238 977 | 1 009 | |
Other Revenue | 34 320 | 33 020 | 34 664 | 34 860 |
Other Taxation Social Security Payable | 72 740 | 245 448 | 465 489 | 1 543 |
Par Value Share | | 1 | 1 | 1 |
Payments To Related Parties | 150 000 | 150 000 | 150 000 | 217 |
Pension Costs Defined Contribution Plan | 61 156 | 54 394 | 76 897 | 74 886 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 61 156 | 54 394 | 76 897 | 74 886 |
Prepayments Accrued Income | 129 313 | 46 916 | 57 419 | 135 |
Proceeds From Borrowings Classified As Financing Activities | | 47 126 | -47 126 | 2 390 |
Proceeds From Government Grants Classified As Financing Activities | | 238 977 | 1 009 | |
Proceeds From Sales Property Plant Equipment | | 33 655 | | 70 000 |
Profit Loss | 931 305 | 885 744 | 938 268 | 560 962 |
Profit Loss Attributable To Non-controlling Interests | -73 637 | -94 941 | -74 388 | -1 698 |
Profit Loss Attributable To Owners Parent | 694 060 | 851 811 | 707 757 | 126 245 |
Profit Loss On Ordinary Activities Before Tax | 954 714 | 1 180 821 | 979 414 | 207 601 |
Property Plant Equipment Gross Cost | 883 500 | 1 450 896 | 1 970 338 | 2 193 141 |
Provisions | 1 080 | 11 560 | 22 965 | 43 614 |
Purchase Intangible Assets | | 50 785 | | |
Purchase Property Plant Equipment | 70 024 | 790 197 | 529 464 | 214 026 |
Raw Materials | 8 808 042 | 4 851 225 | 5 285 059 | 5 378 306 |
Revenue From Rendering Services | | | 3 850 | 2 100 |
Revenue From Sale Goods | 31 726 252 | 29 285 296 | 34 436 385 | 31 644 166 |
Social Security Costs | 187 589 | 190 284 | 239 572 | 238 744 |
Staff Costs Employee Benefits Expense | 2 143 026 | 2 227 441 | 2 735 057 | 2 584 848 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 080 | 11 560 | 22 965 | 43 614 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 3 279 | 380 | 6 555 | 12 760 |
Tax Expense Credit Applicable Tax Rate | 181 396 | 224 310 | 186 090 | 39 444 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 7 512 | 6 082 | 13 096 | 52 394 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 388 | 4 057 | 4 638 | 580 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 187 017 | 234 069 | 197 269 | 79 658 |
Total Assets Less Current Liabilities | 4 691 656 | 5 314 120 | 5 989 793 | 6 161 404 |
Total Current Tax Expense Credit | 194 311 | 220 087 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | 2 000 | 34 500 | 67 160 |
Trade Creditors Trade Payables | 1 891 426 | 1 069 204 | 444 519 | 1 750 460 |
Trade Debtors Trade Receivables | 1 823 857 | 2 397 120 | 2 570 042 | 2 343 794 |
Turnover Revenue | 31 760 572 | 7 362 532 | 6 333 802 | 5 958 326 |
Unused Provision Reversed | | | 10 416 | 5 045 |
Wages Salaries | 1 894 281 | 1 982 763 | 2 418 588 | 2 271 218 |
Advances Credits Directors | | 19 669 | 239 989 | 2 390 |
Advances Credits Made In Period Directors | | | 202 338 | 336 121 |
Advances Credits Repaid In Period Directors | | | 434 000 | 578 500 |
Amount Specific Advance Or Credit Directors | | 66 795 | 241 320 | |
Company Contributions To Money Purchase Plans Directors | 882 | 211 | 250 | 323 |
Director Remuneration | 42 994 | 23 000 | 25 375 | 26 407 |
Director Remuneration Benefits Excluding Payments To Third Parties | 43 876 | 23 211 | 25 625 | 26 730 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 |