Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 196 032 | 344 584 | 379 965 | 40 978 |
Current Assets | 4 712 822 | 5 226 972 | 5 135 703 | 5 443 035 |
Debtors | 3 597 826 | 4 165 601 | 4 023 632 | 4 580 339 |
Net Assets Liabilities | 2 093 236 | 2 159 977 | 2 374 707 | 2 707 649 |
Property Plant Equipment | 306 497 | 229 292 | 227 061 | 360 136 |
Total Inventories | 918 964 | 716 787 | 732 106 | 821 718 |
Other Debtors | | | 12 983 | 10 201 |
|
Other Financial Data |
Audit Fees Expenses | 11 200 | 11 780 | 12 455 | 11 700 |
Amount Specific Advance Or Credit Directors | 15 000 | 8 000 | 8 000 | 8 000 |
Amount Specific Advance Or Credit Made In Period Directors | 15 000 | 8 000 | | |
Director Remuneration | 600 716 | 628 703 | 639 890 | 645 878 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 6 | 6 | 6 | 6 |
Accrued Liabilities Deferred Income | 441 179 | 458 865 | 349 211 | 313 433 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 141 161 | 1 246 053 | 1 394 849 | 1 317 919 |
Additional Provisions Increase From New Provisions Recognised | | -6 381 | | 31 766 |
Administrative Expenses | 3 637 599 | 3 747 072 | 3 446 115 | 3 376 414 |
Amounts Recoverable On Contracts | 46 799 | 74 279 | 60 715 | 59 458 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 83 | 83 | 80 | 78 |
Comprehensive Income Expense | 217 570 | 66 741 | 317 796 | 332 942 |
Corporation Tax Payable | 54 453 | | | |
Corporation Tax Recoverable | | 307 775 | 115 000 | 137 725 |
Cost Sales | 9 702 872 | 8 658 689 | 6 717 587 | 7 805 147 |
Creditors | 10 500 | 3 289 604 | 2 965 544 | 101 247 |
Current Tax For Period | 54 453 | -99 661 | -115 000 | -130 250 |
Depreciation Amortisation Expense | 112 368 | 109 968 | 110 710 | 125 244 |
Depreciation Expense Property Plant Equipment | 106 702 | 99 343 | 100 085 | 88 532 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 5 076 | | 202 174 |
Disposals Property Plant Equipment | | 5 076 | | 213 733 |
Dividends Paid | 14 083 | | | |
Dividends Paid Classified As Financing Activities | -14 083 | | | |
Dividends Paid On Shares Interim | 14 083 | | | |
Finance Lease Liabilities Present Value Total | 10 500 | 10 500 | | 44 999 |
Finished Goods | 266 788 | 220 986 | 140 351 | 226 686 |
Fixed Assets | 316 497 | 239 292 | 237 061 | 370 136 |
Further Item Interest Expense Component Total Interest Expense | 355 | 852 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 047 | -1 403 | 962 | -18 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 262 110 | 431 038 | 629 616 | -70 547 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 638 945 | -252 000 | -912 334 | -533 983 |
Gain Loss On Disposal Assets Income Statement Subtotal | 5 508 | | -2 158 | -716 |
Gain Loss On Disposals Property Plant Equipment | 5 508 | | -2 158 | -716 |
Gross Profit Loss | 3 912 354 | 3 501 913 | 3 173 931 | 3 512 958 |
Income Taxes Paid Refund Classified As Operating Activities | -40 585 | -54 454 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -264 638 | 148 552 | 142 350 | -338 987 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 132 120 | -202 177 | 29 462 | 89 612 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 109 968 | | 125 244 |
Interest Paid Classified As Operating Activities | -355 | -852 | -827 | -4 422 |
Interest Payable Similar Charges Finance Costs | 355 | 852 | 827 | 6 637 |
Investments Fixed Assets | 10 000 | 10 000 | 10 000 | 10 000 |
Investments In Group Undertakings | 10 000 | 10 000 | 10 000 | 10 000 |
Net Cash Flows From Used In Financing Activities | 583 | 8 000 | | 93 747 |
Net Cash Flows From Used In Investing Activities | 96 822 | 32 763 | 110 770 | 19 041 |
Net Cash Flows From Used In Operating Activities | 167 233 | -189 315 | -253 120 | 226 199 |
Net Cash Generated From Operations | 126 293 | -244 621 | 470 534 | 431 656 |
Net Current Assets Liabilities | 1 810 303 | 1 937 368 | 2 170 159 | 2 503 039 |
Number Shares Issued Fully Paid | | 400 | | 400 |
Operating Profit Loss | 275 802 | -246 562 | 213 075 | 223 276 |
Other Creditors | 10 000 | 10 088 | 10 000 | 11 500 |
Other Deferred Tax Expense Credit | 3 424 | -6 381 | 9 452 | 31 766 |
Other Operating Income Format1 | 1 047 | -1 403 | 485 259 | 86 732 |
Other Taxation Social Security Payable | 79 843 | 77 700 | 68 904 | 70 811 |
Par Value Share | | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 28 500 | | | -93 747 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 202 569 | 202 997 | 182 142 | 177 000 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 |
Prepayments Accrued Income | 64 678 | 94 650 | 101 179 | 128 264 |
Proceeds From Sales Property Plant Equipment | -5 518 | | -2 083 | -10 843 |
Profit Loss | 217 570 | 66 741 | 317 796 | 332 942 |
Profit Loss On Ordinary Activities Before Tax | 275 447 | -247 414 | 212 248 | 216 639 |
Property Plant Equipment Gross Cost | 1 447 658 | 1 475 345 | 1 621 910 | 1 678 055 |
Provisions | 23 064 | 16 683 | 32 513 | 64 279 |
Provisions For Liabilities Balance Sheet Subtotal | 23 064 | 16 683 | 32 513 | 64 279 |
Purchase Property Plant Equipment | -102 340 | -32 763 | -112 853 | -29 884 |
Raw Materials | 301 038 | 298 654 | 448 527 | 455 616 |
Staff Costs Employee Benefits Expense | 3 491 689 | 3 587 289 | 3 219 787 | 3 119 986 |
Tax Expense Credit Applicable Tax Rate | 53 015 | -47 009 | 40 327 | 41 161 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -641 | 12 575 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 140 | 2 325 | 2 101 | 2 603 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 57 877 | -314 155 | -105 548 | -116 303 |
Total Additions Including From Business Combinations Property Plant Equipment | | 32 763 | | 269 878 |
Total Assets Less Current Liabilities | 2 126 800 | 2 176 660 | 2 407 220 | 2 873 175 |
Total Current Tax Expense Credit | 54 453 | -307 774 | -115 000 | -148 069 |
Total Operating Lease Payments | 130 000 | 130 000 | 130 000 | 130 000 |
Trade Creditors Trade Payables | 2 031 619 | 2 362 948 | 1 918 781 | 1 973 962 |
Trade Debtors Trade Receivables | 3 471 349 | 3 665 897 | 3 710 755 | 4 221 691 |
Turnover Revenue | 13 615 226 | 12 160 602 | 9 891 518 | 11 318 105 |
Wages Salaries | 3 289 120 | 3 384 292 | 3 037 645 | 2 942 986 |
Work In Progress | 351 138 | 197 147 | 143 228 | 139 416 |
Cash Cash Equivalents Cash Flow Value | | | 379 965 | |
Cash Receipts From Government Grants | | | -484 297 | -86 750 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 484 297 | 86 750 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -17 819 |
Interest Expense On Bank Overdrafts | | | 827 | 4 422 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 2 215 |