Profit & Loss |
Date of Accounts |
2014-10-31 | 2015-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 2 | -30 688 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 932 822 | 943 738 | 1 890 065 | 1 182 906 | 1 929 712 | 209 263 |
Current Assets | 35 000 | 465 344 | 11 382 935 | 15 802 696 | 22 564 155 | 20 127 220 | 20 823 972 | 18 717 138 |
Debtors | | 46 362 | 6 174 898 | 9 606 106 | 13 826 998 | 3 982 227 | 4 213 426 | 8 261 683 |
Net Assets Liabilities | | | 1 707 228 | -1 898 674 | 3 891 091 | 2 350 692 | -12 874 954 | -5 306 608 |
Other Debtors | | | 460 506 | 1 362 497 | 1 133 878 | 692 419 | 73 877 | 82 631 |
Property Plant Equipment | | | 7 175 976 | 14 186 732 | 16 601 582 | 18 217 999 | 17 718 122 | 15 411 953 |
Total Inventories | | | 2 275 215 | 5 252 852 | 6 847 092 | 8 217 394 | 10 747 293 | 10 246 192 |
Cash Bank In Hand | 35 000 | 418 982 | | | | | | |
Intangible Fixed Assets | | 696 101 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 | -30 688 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | | |
Profit Loss Account Reserve | | -30 690 | | | | | | |
Shareholder Funds | 2 | -30 688 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 9 000 | 14 300 | 15 190 | 15 160 | 18 000 |
Accrued Liabilities Deferred Income | | | | 606 601 | 780 697 | 1 000 151 | 1 275 817 | 1 503 357 |
Accumulated Amortisation Impairment Intangible Assets | | | 2 602 | 37 296 | 114 264 | 236 991 | 1 399 428 | 668 531 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 62 675 | 270 006 | 898 078 | 2 011 973 | 3 686 097 | 6 059 908 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 2 031 594 | 1 915 732 | 942 020 | 1 648 032 | 897 616 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 3 042 922 | 3 729 330 | 1 174 247 | 439 427 |
Amortisation Expense Intangible Assets | | | | 34 694 | 76 968 | 122 727 | 162 196 | 213 839 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | 1 915 294 | 3 016 197 | 3 884 956 | 3 759 509 | 3 626 957 |
Amounts Owed By Group Undertakings | | | | | | | 100 155 | 757 791 |
Amounts Owed By Related Parties | | | 1 871 776 | 1 915 294 | | | | |
Amounts Owed To Group Undertakings | | | | | | | 701 832 | |
Average Number Employees During Period | | | | 42 | 65 | 82 | 91 | 120 |
Balances Amounts Owed To Related Parties | | | | | | | 701 832 | 784 994 |
Bank Borrowings | | | | | | 7 988 069 | 13 547 921 | 12 077 598 |
Bank Borrowings Overdrafts | | | | | | 6 399 783 | 12 072 059 | 10 816 959 |
Creditors | | | 16 219 642 | 28 151 847 | 32 322 973 | 37 106 410 | 46 431 827 | 32 802 206 |
Debentures In Issue | | | | 16 714 734 | | | | |
Deferred Income | | | | 382 811 | 271 131 | 402 723 | 288 657 | 284 753 |
Deferred Tax Asset Debtors | | | 316 265 | 992 707 | 1 483 586 | 2 167 318 | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -676 442 | -490 879 | -683 732 | 2 167 318 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -676 442 | -490 879 | -683 732 | 2 167 318 | |
Depreciation Amortisation Impairment Expense | | | | 242 025 | 984 827 | 2 064 730 | 2 836 561 | 3 169 839 |
Depreciation Expense Property Plant Equipment | | | | 207 331 | 628 072 | 1 287 986 | 1 674 124 | 2 637 783 |
Fixed Assets | | 696 101 | 11 529 370 | 20 537 025 | 24 511 130 | 26 667 567 | 26 653 681 | 24 691 037 |
Further Item Creditors Component Total Creditors | | | | 4 112 862 | 5 751 279 | 7 674 784 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 3 612 | -387 | 71 201 | 26 757 | 933 781 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 5 745 834 | 5 191 667 | 4 491 667 | 3 791 667 | 3 091 667 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 14 725 | -245 445 | -10 825 | 22 385 | -90 924 |
Gain Loss On Disposals Intangible Assets | | | | | -279 787 | -279 273 | | -221 905 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -374 744 | | 22 035 |
Gain On Financing Activities Due To Foreign Exchange Differences | | | | | | | | 366 732 |
Impairment Loss Intangible Assets | | | | | | | 1 000 241 | 118 347 |
Increase Decrease In Current Tax Due To Changes In Accounting Policies Errors | | | | -514 984 | -611 406 | -579 962 | -439 512 | -509 596 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 2 977 637 | 1 594 240 | 1 370 302 | 2 529 899 | -501 101 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 34 694 | 76 968 | 122 727 | 162 196 | 213 839 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 207 331 | 628 072 | 1 287 986 | 1 674 124 | 2 637 783 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | 1 000 241 | 118 347 |
Intangible Assets | | | 4 353 153 | 6 350 052 | 7 909 029 | 8 449 049 | 8 934 644 | 9 278 169 |
Intangible Assets Gross Cost | | | 4 355 754 | 6 387 348 | 8 023 293 | 8 686 040 | 10 334 072 | 9 946 700 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 4 838 | |
Interest Income | | | | | | | 106 020 | 106 937 |
Interest Income On Bank Deposits | | | | 561 | 516 | 629 | 550 | 1 141 |
Interest Payable Similar Charges Finance Costs | | | | 1 473 659 | 952 174 | 1 286 757 | 1 312 309 | 5 388 307 |
Investments | | | | | | 519 | 915 | 915 |
Investments Fixed Assets | | | 241 | 241 | 519 | 519 | 915 | 915 |
Investments In Associates | | | | 241 | 519 | 519 | 519 | 519 |
Investments In Subsidiaries | | | | | | | 396 | 396 |
Issue Equity Instruments | | | | | 1 000 | | | |
Loans From Group Undertakings | | | | | | | | 784 994 |
Loans From Other Related Parties Other Than Directors | | | | | | 1 275 000 | 1 275 000 | 1 275 000 |
Net Current Assets Liabilities | 2 | 169 214 | 6 397 500 | 5 716 148 | 11 702 934 | 12 789 534 | 6 903 192 | 2 804 561 |
Net Finance Income Costs | | | | 40 253 | 135 490 | 90 096 | 106 020 | 473 669 |
Number Shares Issued Fully Paid | | | | 9 000 | | | | |
Operating Profit Loss | | | | -3 363 922 | -1 050 808 | -2 375 150 | -13 059 269 | -8 026 612 |
Other Creditors | | | 16 219 642 | 2 629 817 | 1 578 900 | 32 372 | 280 165 | 41 417 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 1 063 083 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 174 091 | | 263 972 |
Other Disposals Intangible Assets | | | | | 279 787 | 279 273 | | 1 284 988 |
Other Disposals Property Plant Equipment | | | | 7 890 | | 999 018 | | 371 785 |
Other Finance Costs | | | | 759 709 | 367 548 | 102 745 | 43 894 | |
Other Interest Expense | | | | 713 950 | 584 626 | 1 184 012 | 1 263 577 | 5 388 307 |
Other Interest Income | | | | 39 692 | 134 974 | 89 467 | 105 470 | 105 796 |
Other Interest Receivable Similar Income Finance Income | | | | 40 253 | 135 490 | 90 096 | 106 020 | 473 669 |
Other Operating Expenses Format2 | | | | 4 115 077 | 7 630 770 | 6 866 093 | 8 386 933 | 8 864 443 |
Other Remaining Borrowings | | | | 7 324 251 | 26 571 694 | 29 431 626 | 32 382 936 | 20 710 247 |
Other Taxation Social Security Payable | | | 54 617 | 70 670 | 197 075 | 91 118 | 474 899 | 1 203 128 |
Par Value Share | 1 | 1 | | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 188 210 | 295 893 | 378 339 | 387 763 | 472 650 |
Percentage Class Share Held In Associate | | | | | 50 | 50 | 50 | 50 |
Percentage Class Share Held In Subsidiary | | | | | | | 74 | 70 |
Prepayments Accrued Income | | | | 301 990 | 1 075 473 | 877 322 | 460 166 | 704 943 |
Profit Loss | | | | -3 605 902 | -765 207 | -2 308 117 | -15 993 364 | 7 568 346 |
Profit Loss On Ordinary Activities Before Tax | | | | -4 797 328 | -1 867 492 | -3 571 811 | -14 265 558 | 7 058 750 |
Property Plant Equipment Gross Cost | | | 7 238 651 | 14 456 738 | 17 499 660 | 20 229 972 | 21 404 219 | 21 471 861 |
Raw Materials Consumables | | | | 5 252 852 | | | | |
Raw Materials Consumables Used | | | | 15 744 634 | 16 147 816 | 13 863 209 | 16 345 199 | 14 694 077 |
Social Security Costs | | | | 210 045 | 288 794 | 331 782 | 348 145 | 488 031 |
Staff Costs Employee Benefits Expense | | | | 2 259 779 | 3 230 767 | 3 847 961 | 4 080 989 | 5 484 967 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 2 461 504 |
Tax Expense Credit Applicable Tax Rate | | | | -911 492 | -354 823 | -678 644 | -2 710 456 | 1 341 163 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -514 984 | -611 406 | -579 962 | -439 512 | -509 596 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -319 246 | -311 468 | -207 210 | -188 804 | 210 370 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 10 795 | 11 481 | 7 128 | 1 748 | 3 018 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 1 216 331 | 618 989 | 687 971 | 2 733 689 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -1 191 426 | -1 102 285 | -1 263 694 | 1 727 806 | -509 596 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 7 225 977 | | | | |
Total Assets Less Current Liabilities | 2 | 865 315 | 17 926 870 | 26 253 173 | 36 214 064 | 39 457 102 | 33 556 873 | 27 495 598 |
Total Borrowings | | | | 24 038 985 | 26 571 694 | 38 694 695 | 47 205 857 | 34 847 839 |
Total Operating Lease Payments | | | | 350 004 | 554 159 | 700 000 | 700 000 | 699 996 |
Trade Creditors Trade Payables | | | 3 176 213 | 7 386 061 | 8 033 418 | 4 223 036 | 10 125 380 | 10 834 289 |
Trade Debtors Trade Receivables | | | 2 679 740 | 4 010 583 | 6 671 077 | 2 870 228 | 3 262 343 | 2 823 351 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | 190 569 | 627 649 | 719 028 | 4 327 312 |
Turnover Revenue | | | | 16 019 956 | 25 349 132 | 22 896 541 | 16 060 514 | 24 687 815 |
Wages Salaries | | | | 1 861 524 | 2 646 080 | 3 137 840 | 3 345 081 | 4 524 286 |
Company Contributions To Defined Benefit Plans Directors | | | | 18 996 | 25 333 | 38 000 | 38 000 | 38 000 |
Director Remuneration | | | | | 443 333 | 423 930 | 383 040 | 547 200 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 387 046 | 468 666 | 461 930 | 421 040 | 585 200 |
Creditors Due After One Year | | 896 003 | | | | | | |
Creditors Due Within One Year | 34 998 | 296 130 | | | | | | |
Intangible Fixed Assets Additions | | 696 101 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 696 101 | | | | | | |
Number Shares Allotted | 2 | 2 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | | |