Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 24 471 | 351 403 | 102 490 | 3 169 670 | 1 644 719 |
Current Assets | 12 977 439 | 12 011 801 | 10 583 226 | 17 028 475 | 18 365 665 | 14 381 287 |
Debtors | 4 165 760 | 4 375 119 | 3 881 120 | 6 943 096 | 7 234 541 | 5 080 598 |
Net Assets Liabilities | 2 911 609 | 3 982 447 | 4 023 605 | 4 722 378 | 6 234 911 | 6 421 212 |
Other Debtors | 3 191 | 718 | | | 134 730 | |
Property Plant Equipment | 105 488 | 134 904 | 113 460 | 92 016 | 195 692 | 164 072 |
Total Inventories | 8 811 679 | 8 467 211 | 6 350 703 | 9 982 889 | 7 961 454 | 7 655 970 |
|
Other Financial Data |
Audit Fees Expenses | 6 500 | 6 500 | 6 825 | 7 263 | 8 880 | 9 005 |
Accrued Liabilities Deferred Income | 78 989 | 27 817 | 360 854 | 50 563 | 17 944 | 26 695 |
Accumulated Depreciation Impairment Property Plant Equipment | 104 696 | 126 140 | 147 584 | 169 028 | 203 706 | 235 326 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 50 860 | | | | |
Administrative Expenses | 1 795 385 | 1 935 766 | 1 885 527 | 1 806 022 | 2 297 380 | 2 191 619 |
Amounts Owed By Associates Joint Ventures Participating Interests | 165 189 | 227 603 | 327 075 | | | |
Amounts Owed To Group Undertakings | 7 058 532 | 6 233 499 | 4 567 976 | 9 667 382 | 8 195 752 | 5 359 142 |
Average Number Employees During Period | | 9 | | | | |
Balances Amounts Owed To Related Parties | | 6 233 499 | 4 157 881 | | | |
Bank Borrowings Overdrafts | 1 428 728 | 1 278 405 | | 369 445 | | |
Banking Arrangements Classified As Cash Cash Equivalents | -1 428 728 | -1 278 405 | | | | |
Bank Overdrafts | 1 428 728 | 1 253 934 | | 369 445 | | |
Cash Cash Equivalents Cash Flow Value | -1 428 728 | -1 253 934 | 351 403 | -266 955 | 3 169 670 | |
Comprehensive Income Expense | 753 331 | 415 838 | 41 158 | 1 698 773 | 3 012 533 | 486 301 |
Corporation Tax Payable | 169 000 | 105 984 | 29 258 | 403 130 | 678 848 | 132 259 |
Cost Sales | 18 211 666 | 17 828 802 | 13 235 530 | 18 564 193 | 24 037 488 | 22 795 445 |
Creditors | 10 151 662 | 8 993 944 | 6 651 783 | 12 380 630 | 12 289 439 | 8 083 129 |
Current Tax For Period | 169 000 | 105 984 | 12 616 | 403 130 | 678 848 | 132 259 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 1 467 | 5 658 | -4 016 | | | |
Depreciation Expense Property Plant Equipment | 16 358 | 21 444 | 21 444 | 21 444 | 34 678 | 31 620 |
Depreciation Impairment Expense Property Plant Equipment | 16 358 | 21 444 | 21 444 | | | |
Dividends Paid | 450 000 | 200 000 | | 1 000 000 | 1 500 000 | 300 000 |
Dividends Paid Classified As Financing Activities | -450 000 | -200 000 | | -1 000 000 | -1 500 000 | -300 000 |
Dividends Paid On Shares Interim | 450 000 | 200 000 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -6 640 | 113 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 247 164 | 201 808 | 56 186 | 42 858 | 38 603 | 48 611 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 2 000 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -2 223 993 | 944 379 | -1 168 593 | 5 167 093 | 502 533 | -3 659 722 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 594 712 | -645 641 | 675 562 | -3 243 539 | -291 445 | 2 153 943 |
Gain Loss In Cash Flows From Change In Inventories | 3 345 568 | -344 468 | -2 116 508 | | | |
Gross Profit Loss | 2 771 639 | 2 541 701 | 2 460 761 | 4 432 699 | 6 392 837 | 3 275 352 |
Income From Related Parties | 2 825 137 | 2 773 495 | 2 475 643 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -67 229 | -169 113 | -105 984 | -25 241 | -403 130 | -678 848 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 344 220 | -174 794 | 1 605 337 | -618 358 | 3 436 625 | -1 524 951 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 113 | | | | -22 800 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 21 444 | 21 444 | 21 444 | | 31 620 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 52 456 | 78 342 | 61 657 | | | |
Interest Payable Similar Charges Finance Costs | 52 456 | 78 342 | 61 657 | 62 338 | 107 564 | 61 294 |
Net Cash Flows From Used In Financing Activities | 450 000 | 200 000 | | 1 000 000 | 2 000 000 | 300 000 |
Net Cash Flows From Used In Investing Activities | 50 860 | 50 860 | | | 138 354 | |
Net Cash Flows From Used In Operating Activities | 843 360 | -425 654 | -1 605 337 | -381 642 | -5 574 979 | 1 224 951 |
Net Cash Generated From Operations | 723 675 | -673 109 | -1 772 978 | -469 221 | -6 085 673 | 484 809 |
Net Current Assets Liabilities | 2 825 777 | 3 017 857 | 3 931 443 | 4 647 845 | 6 076 226 | 6 298 158 |
Net Interest Paid Received Classified As Operating Activities | -52 456 | -78 342 | -61 657 | | | |
Operating Profit Loss | 976 254 | 605 935 | 128 057 | 2 156 410 | 3 818 469 | 683 865 |
Other Creditors | 574 831 | 561 382 | 567 847 | 294 137 | 483 195 | 153 031 |
Other Taxation Social Security Payable | 552 073 | 475 483 | 1 120 324 | | | |
Payments To Related Parties | 21 311 840 | 17 543 897 | 11 711 564 | | | |
Prepayments Accrued Income | | 4 128 | 5 109 | | | |
Profit Loss | 753 331 | 415 838 | 41 158 | 1 698 773 | 3 012 533 | 486 301 |
Profit Loss On Ordinary Activities Before Tax | 923 798 | 527 593 | 66 400 | 2 094 072 | 3 710 905 | 622 571 |
Property Plant Equipment Gross Cost | 210 184 | 261 044 | 261 044 | | 399 398 | |
Provisions For Liabilities Balance Sheet Subtotal | 19 656 | 25 314 | 21 298 | 17 483 | 37 007 | 41 018 |
Purchase Property Plant Equipment | -50 860 | -50 860 | | | -138 354 | |
Raw Materials Consumables | 8 811 679 | 8 467 211 | 6 350 703 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 19 656 | 25 314 | 21 298 | | | |
Tax Expense Credit Applicable Tax Rate | 175 522 | 100 243 | 12 616 | | 705 072 | 155 643 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 118 | 11 400 | 12 626 | | 1 399 | 1 494 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 170 467 | 111 755 | 25 242 | 395 299 | 698 372 | 136 270 |
Total Assets Less Current Liabilities | 2 931 265 | 4 007 761 | 4 044 903 | 4 739 861 | 6 271 918 | 6 462 230 |
Total Borrowings | 1 428 728 | 1 278 405 | | | | |
Total Current Tax Expense Credit | 169 000 | 106 097 | 29 258 | | | |
Total Operating Lease Payments | 187 676 | 53 012 | 56 799 | 55 236 | 55 823 | 52 999 |
Trade Creditors Trade Payables | 289 509 | 311 374 | 5 524 | 11 051 | 9 983 | 14 317 |
Trade Debtors Trade Receivables | 3 997 380 | 3 287 670 | 3 367 373 | 6 273 351 | 6 624 945 | 4 315 587 |
Turnover Revenue | 20 983 305 | 20 370 503 | 15 696 291 | 22 996 892 | 30 430 325 | 26 070 797 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 4 011 |
Amounts Owed By Group Undertakings | | | 508 638 | 669 745 | 474 866 | 765 011 |
Applicable Tax Rate | | | | | 19 | 25 |
Depreciation Amortisation Expense | | | 21 444 | 21 443 | 34 681 | 31 621 |
Distribution Costs | | | 447 177 | 571 279 | 526 967 | 518 691 |
Further Operating Expense Item Component Total Operating Expenses | | | 55 236 | 55 224 | 67 284 | 54 169 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | -2 116 508 | 3 632 186 | -2 021 435 | -305 484 |
Interest Expense On Bank Overdrafts | | | 61 657 | 62 338 | 107 564 | 61 294 |
Interest Paid Classified As Operating Activities | | | -61 657 | -62 338 | -107 564 | -61 294 |
Merchandise | | | 6 350 703 | 9 982 889 | 7 961 454 | 7 655 970 |
Number Shares Issued Fully Paid | | | | 150 000 | | 150 000 |
Other Deferred Tax Expense Credit | | | 12 626 | -7 831 | 19 524 | 4 011 |
Other Operating Income Format1 | | | | 101 012 | 249 979 | 118 823 |
Par Value Share | | | | 1 | | 1 |
Provisions | | | 21 298 | 17 483 | 37 007 | 41 018 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -27 623 | 7 676 |
Additional Provisions Increase From New Provisions Recognised | | | | -3 815 | | |