Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 611 037 | 813 515 | 534 430 |
Current Assets | 3 373 761 | 3 336 272 | 2 407 822 |
Debtors | 1 212 232 | 1 088 649 | 1 089 392 |
Net Assets Liabilities | 4 082 163 | 4 269 784 | 3 506 897 |
Other Debtors | 280 274 | 270 874 | 319 540 |
Property Plant Equipment | 2 127 775 | 2 093 688 | 1 972 609 |
Total Inventories | 1 550 492 | 1 434 108 | 784 000 |
|
Other Financial Data |
Audit Fees Expenses | 72 443 | 59 539 | 77 822 |
Accrued Liabilities Deferred Income | 62 013 | 62 004 | 62 005 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 974 785 | 3 135 032 | 3 255 611 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 126 160 | |
Administrative Expenses | 5 179 693 | 4 994 251 | 4 601 779 |
Average Number Employees During Period | 103 | 92 | 80 |
Cash Cash Equivalents Cash Flow Value | 611 037 | 813 515 | 534 430 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | 48 666 |
Cash Receipts From Sales Interests In Associates | | -9 400 | |
Comprehensive Income Expense | 506 751 | 187 621 | -762 887 |
Corporation Tax Payable | 151 870 | 75 748 | |
Corporation Tax Recoverable | | | 115 989 |
Cost Sales | 9 541 536 | 8 326 470 | 6 571 913 |
Creditors | 1 378 283 | 1 125 806 | 873 534 |
Current Tax For Period | 151 870 | 75 748 | -115 989 |
Deferred Income | | | 35 134 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 41 090 | -6 721 | -9 528 |
Depreciation Expense Property Plant Equipment | 177 381 | 160 247 | 120 579 |
Depreciation Impairment Expense Property Plant Equipment | 177 381 | 160 247 | 120 579 |
Finished Goods Goods For Resale | 1 550 492 | 1 434 108 | 784 000 |
Further Item Interest Expense Component Total Interest Expense | | 10 556 | 89 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -1 611 389 | -9 400 | |
Further Item Tax Increase Decrease Component Adjusting Items | 41 090 | -6 720 | 15 816 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 801 643 | 2 738 630 | 504 687 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -11 439 | 176 355 | 211 658 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 90 198 | -114 183 | -163 912 |
Gain Loss In Cash Flows From Change In Inventories | -94 496 | -116 384 | -650 108 |
Government Grant Income | | | 372 711 |
Gross Profit Loss | 5 816 882 | 5 256 719 | 3 422 604 |
Income Taxes Paid Refund Classified As Operating Activities | -217 006 | -151 869 | -185 730 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -612 383 | -202 478 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 85 140 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 160 247 | 120 579 |
Interest Payable Similar Charges Finance Costs | | 10 556 | 89 |
Interest Received Classified As Investing Activities | -62 522 | -4 736 | -3 289 |
Net Cash Flows From Used In Investing Activities | 918 | 112 024 | |
Net Cash Flows From Used In Operating Activities | -613 301 | -314 502 | 234 208 |
Net Cash Generated From Operations | -830 307 | -476 927 | 48 389 |
Net Current Assets Liabilities | 1 995 478 | 2 210 466 | 1 534 288 |
Net Finance Income Costs | 62 522 | 4 736 | 3 289 |
Net Interest Paid Received Classified As Operating Activities | | -10 556 | -89 |
Operating Profit Loss | 637 189 | 262 468 | -806 464 |
Other Creditors | 177 003 | 177 003 | 139 125 |
Other Disposals Property Plant Equipment | | | 500 |
Other Interest Income | 62 522 | 4 736 | 3 289 |
Other Interest Receivable Similar Income Finance Income | 62 522 | 4 736 | 3 289 |
Other Operating Income Format1 | | | 372 711 |
Other Taxation Social Security Payable | 366 194 | 279 674 | 263 419 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 289 225 | 253 992 | 222 036 |
Prepayments Accrued Income | 215 515 | 215 515 | 180 097 |
Proceeds From Sales Property Plant Equipment | | | -500 |
Profit Loss | 506 751 | 187 621 | -762 887 |
Profit Loss On Ordinary Activities Before Tax | 699 711 | 256 648 | -803 264 |
Property Plant Equipment Gross Cost | 5 102 560 | 5 228 720 | 5 228 220 |
Provisions For Liabilities Balance Sheet Subtotal | 41 090 | 34 370 | |
Purchase Property Plant Equipment | -1 674 829 | -126 160 | |
Social Security Costs | 298 548 | 274 968 | 217 971 |
Staff Costs Employee Benefits Expense | 3 629 411 | 3 311 887 | 2 758 377 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 41 090 | 34 370 | |
Tax Expense Credit Applicable Tax Rate | 132 945 | 48 763 | -152 620 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -14 982 | -6 548 | -1 503 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 33 907 | 33 532 | 22 318 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 192 960 | 69 027 | -40 377 |
Total Assets Less Current Liabilities | 4 123 253 | 4 304 154 | 3 506 897 |
Total Current Tax Expense Credit | | 75 748 | -30 849 |
Total Operating Lease Payments | 572 092 | 767 668 | 935 919 |
Trade Creditors Trade Payables | 621 203 | 531 377 | 373 851 |
Trade Debtors Trade Receivables | 716 443 | 602 260 | 473 766 |
Turnover Revenue | 15 358 418 | 13 583 189 | 9 994 517 |
Wages Salaries | 3 041 638 | 2 782 927 | 2 318 370 |