Profit & Loss |
Date of Accounts |
2015-03-31 | 2015-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | | | |
Net Worth | 147 987 | 750 771 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 242 505 | 394 345 | 2 687 472 |
Current Assets | 9 404 538 | 9 962 125 | 6 604 770 | 19 333 113 | 14 816 833 |
Debtors | 9 288 211 | 9 942 618 | 5 372 503 | 16 253 930 | 8 361 225 |
Net Assets Liabilities | | | -5 355 171 | -3 704 174 | -4 903 739 |
Other Debtors | | | 609 380 | 793 789 | 825 688 |
Property Plant Equipment | | | 174 823 | 157 321 | 94 864 |
Total Inventories | | | 989 762 | 2 684 838 | 3 768 136 |
Cash Bank In Hand | 116 327 | 19 507 | | | |
Net Assets Liabilities Including Pension Asset Liability | 147 987 | 750 771 | | | |
Tangible Fixed Assets | 55 920 | 95 265 | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | | | |
Profit Loss Account Reserve | 147 984 | 750 768 | | | |
Shareholder Funds | 147 987 | 750 771 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 38 762 | 37 973 | 48 849 |
Accrued Liabilities Deferred Income | | | 396 797 | 365 093 | 791 164 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 292 863 | 375 529 | 455 458 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 107 457 | 17 472 |
Administrative Expenses | | | 1 172 976 | 1 033 432 | 1 144 802 |
Average Number Employees During Period | | | 3 | 4 | 4 |
Cash Cash Equivalents Cash Flow Value | | | 242 505 | 394 345 | 2 687 472 |
Cash Receipts From Sales Interests In Associates | | | | 129 598 | |
Corporation Tax Payable | | | 190 389 | 293 539 | 48 375 |
Corporation Tax Recoverable | | | 223 884 | 232 508 | 237 450 |
Cost Sales | | | 129 722 564 | 170 321 867 | 149 798 249 |
Creditors | | | 12 105 624 | 23 165 468 | 19 786 296 |
Current Tax For Period | | | | 94 527 | |
Depreciation Expense Property Plant Equipment | | | 108 655 | 98 961 | 79 929 |
Depreciation Impairment Expense Property Plant Equipment | | | 108 655 | 98 961 | 79 929 |
Distribution Costs | | | 17 666 221 | 20 618 027 | 13 534 600 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | 453 811 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 20 644 | -21 025 | -3 845 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 4 767 817 | 4 526 435 | 2 518 294 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 74 994 | -688 | -61 631 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -10 956 694 | 3 134 008 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 10 743 205 | -7 912 854 |
Gain Loss In Cash Flows From Change In Inventories | | | 103 219 | 1 695 076 | 1 083 298 |
Gain Loss On Disposals Property Plant Equipment | | | | 16 295 | |
Gross Profit Loss | | | 17 476 067 | 23 366 541 | 13 367 429 |
Income From Related Parties | | | 50 943 078 | 49 115 061 | 61 731 738 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -1 | -155 579 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -3 698 032 | -151 840 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -94 527 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 98 961 | 79 929 |
Interest Received Classified As Investing Activities | | | | -30 442 | -2 674 |
Net Cash Flows From Used In Financing Activities | | | -7 197 175 | 5 298 939 | |
Net Cash Flows From Used In Investing Activities | | | 502 609 | 164 320 | |
Net Cash Flows From Used In Operating Activities | | | 2 996 534 | -316 160 | -2 307 925 |
Net Cash Generated From Operations | | | 2 930 627 | -316 161 | -2 463 504 |
Net Current Assets Liabilities | 92 067 | 655 506 | -5 500 854 | -3 832 355 | -4 969 463 |
Net Finance Income Costs | | | | 30 442 | 17 881 |
Operating Profit Loss | | | -1 363 130 | 1 715 082 | -1 311 973 |
Other Creditors | | | 10 058 593 | 4 758 637 | 424 066 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 16 295 | |
Other Disposals Property Plant Equipment | | | | 42 293 | |
Other Interest Income | | | | 30 442 | 17 881 |
Other Interest Receivable Similar Income Finance Income | | | | 30 442 | 17 881 |
Other Taxation Social Security Payable | | | 5 470 | 6 169 | 24 289 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 2 259 | 3 781 | 3 542 |
Prepayments Accrued Income | | | 14 712 | 405 122 | 36 783 |
Proceeds From Sales Property Plant Equipment | | | | -42 293 | |
Profit Loss | | | -1 363 130 | 1 650 997 | -1 199 565 |
Profit Loss On Ordinary Activities Before Tax | | | -1 363 130 | 1 745 524 | -1 294 092 |
Property Plant Equipment Gross Cost | | | 467 686 | 532 850 | 550 322 |
Provisions For Liabilities Balance Sheet Subtotal | | | 29 140 | 29 140 | |
Purchase Property Plant Equipment | | | -48 798 | -107 457 | -17 472 |
Raw Materials Consumables | | | 989 762 | 2 684 838 | 3 768 136 |
Social Security Costs | | | 19 319 | 18 128 | 14 680 |
Staff Costs Employee Benefits Expense | | | 369 775 | 441 728 | 375 298 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 29 140 | 29 140 | 29 140 |
Tax Decrease From Utilisation Tax Losses | | | | 233 835 | 94 527 |
Tax Expense Credit Applicable Tax Rate | | | -258 995 | 331 650 | -245 877 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 391 | -1 066 | 1 544 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 246 089 | | 232 991 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 94 527 | -94 527 |
Total Assets Less Current Liabilities | 147 987 | 750 771 | -5 326 031 | -3 675 034 | -4 874 599 |
Total Current Tax Expense Credit | | | | 94 527 | -94 527 |
Total Operating Lease Payments | | | 65 852 | 46 560 | 81 692 |
Trade Creditors Trade Payables | | | 1 454 375 | 17 742 030 | 18 498 402 |
Trade Debtors Trade Receivables | | | 4 524 527 | 14 822 511 | 7 261 304 |
Turnover Revenue | | | 147 198 631 | 193 688 408 | 163 165 678 |
Wages Salaries | | | 348 197 | 419 819 | 357 076 |
Capital Employed | 234 397 | | | | |
Creditors Due Within One Year | 9 312 471 | 9 306 619 | | | |
Number Shares Allotted | 3 | 3 | | | |
Number Shares Allotted Increase Decrease During Period | 3 | | | | |
Par Value Share | 1 | 1 | | | |
Fixed Assets | 55 920 | 95 265 | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | | | |
Tangible Fixed Assets Additions | 61 771 | 49 696 | | | |
Tangible Fixed Assets Cost Or Valuation | 61 771 | 111 467 | | | |
Tangible Fixed Assets Depreciation | 5 851 | 16 202 | | | |
Tangible Fixed Assets Depreciation Charged In Period | 5 851 | 10 351 | | | |
Value Shares Allotted Increase Decrease During Period | 3 | | | | |