Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 3 489 | 4 819 | 3 259 | 4 555 |
Current Assets | 13 895 605 | 14 741 467 | 15 360 515 | 11 953 321 |
Debtors | 8 869 979 | 9 379 563 | 9 830 943 | 4 689 399 |
Net Assets Liabilities | 8 985 202 | 9 320 696 | 9 757 504 | 6 241 661 |
Other Debtors | 3 308 814 | 3 905 224 | 4 437 682 | 1 467 484 |
Property Plant Equipment | 1 713 552 | 1 537 674 | 1 431 560 | 1 069 770 |
Total Inventories | 5 022 137 | 5 357 085 | 5 526 313 | |
|
Other Financial Data |
Audit Fees Expenses | 38 708 | 37 184 | 37 500 | 37 238 |
Accrued Liabilities Deferred Income | 453 714 | 64 072 | 122 360 | 76 293 |
Accumulated Amortisation Impairment Intangible Assets | 234 721 | 234 721 | 190 770 | |
Accumulated Depreciation Impairment Property Plant Equipment | 5 340 979 | 5 399 204 | 5 444 649 | 4 497 970 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 10 447 | 148 144 | 10 377 |
Administrative Expenses | 5 515 723 | 4 640 449 | 4 142 926 | 4 135 030 |
Amortisation Other Assets | | 64 864 | 52 644 | |
Amounts Owed By Group Undertakings | 2 264 506 | 2 335 868 | 3 061 003 | 848 180 |
Amounts Owed To Group Undertakings | 568 947 | 518 118 | 519 293 | 313 168 |
Average Number Employees During Period | 107 | 93 | 89 | 89 |
Bank Borrowings | 640 448 | 327 918 | | 1 318 710 |
Bank Borrowings Overdrafts | 328 009 | 3 333 864 | 3 089 307 | 1 318 710 |
Bank Overdrafts | 1 692 952 | 3 005 946 | 3 089 307 | 2 812 921 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 101 652 | 292 367 | 204 000 | 191 250 |
Comprehensive Income Expense | 211 532 | 335 494 | 436 808 | |
Corporation Tax Payable | 273 714 | 203 008 | 330 811 | 404 132 |
Cost Sales | 5 361 157 | 4 802 508 | 5 315 181 | 4 825 348 |
Creditors | 535 851 | 95 941 | 114 680 | 1 402 340 |
Current Tax For Period | 99 523 | 117 035 | 127 803 | 122 296 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -8 363 | -8 504 | -3 643 | -42 144 |
Depreciation Expense Property Plant Equipment | 141 305 | 87 791 | 91 889 | |
Distribution Costs | 84 334 | 194 521 | 87 283 | |
Extraordinary Profit Loss After Tax | | | | -3 927 700 |
Finance Lease Liabilities Present Value Total | 207 842 | 95 941 | 114 680 | 83 630 |
Finance Lease Payments Owing Minimum Gross | 345 713 | 206 655 | 169 671 | 83 630 |
Finished Goods Goods For Resale | 3 069 292 | 3 214 463 | 3 292 835 | 4 860 683 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | -31 312 | -15 442 | |
Further Item Tax Increase Decrease Component Adjusting Items | 8 941 | 9 021 | 27 461 | -4 750 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 639 429 | 3 322 667 | 3 122 884 | 2 942 392 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | 132 108 | -144 388 | -70 159 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 229 235 | 98 | -44 568 | -98 848 |
Gain Loss On Disposals Property Plant Equipment | -8 902 | -1 472 | -15 844 | |
Government Grant Income | | | 188 048 | |
Gross Profit Loss | 5 843 242 | 5 479 474 | 4 768 551 | |
Impairment Loss Reversal On Investments | | | -26 325 | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | -34 476 | -16 540 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 13 551 | -6 361 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 152 655 | 144 533 | 135 480 |
Intangible Assets Gross Cost | 234 721 | 234 721 | 190 770 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 198 196 | 184 282 | 247 478 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 15 831 | 9 283 | 3 110 | |
Interest Income On Bank Deposits | 1 680 | 2 113 | | |
Interest Payable Similar Charges Finance Costs | 214 027 | 193 565 | 250 588 | 244 974 |
Net Current Assets Liabilities | 7 956 463 | 8 019 421 | 8 702 590 | 6 668 902 |
Operating Profit Loss | 382 931 | 773 504 | 855 390 | |
Other Creditors | 459 537 | 361 312 | 473 172 | 194 168 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 63 118 | 83 646 | 1 082 159 |
Other Disposals Property Plant Equipment | | 93 624 | 192 273 | 1 318 846 |
Other Interest Expense | | | | 154 458 |
Other Interest Receivable Similar Income Finance Income | 1 680 | 2 113 | | |
Other Operating Income Format1 | 139 746 | 129 000 | 317 048 | 418 523 |
Other Taxation Social Security Payable | 73 684 | 62 703 | 225 245 | 89 375 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 74 310 | 78 961 | 67 128 | 55 860 |
Prepayments Accrued Income | 225 168 | 253 967 | 207 939 | 214 194 |
Profit Loss | 79 424 | 479 882 | 506 967 | 3 586 003 |
Profit Loss On Ordinary Activities After Tax | | | 506 967 | 341 697 |
Profit Loss On Ordinary Activities Before Tax | 170 584 | 582 052 | 631 127 | 421 849 |
Property Plant Equipment Gross Cost | 7 054 531 | 6 936 878 | 6 876 209 | 5 567 740 |
Provisions For Liabilities Balance Sheet Subtotal | 148 962 | 140 458 | | |
Social Security Costs | 230 916 | 201 963 | 197 235 | |
Staff Costs Employee Benefits Expense | 4 299 252 | 3 687 606 | 3 202 903 | 3 347 338 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 148 962 | 140 458 | 136 815 | 94 671 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 167 000 |
Tax Expense Credit Applicable Tax Rate | 32 411 | 110 590 | 119 914 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 39 442 | 1 156 | 1 140 | 141 787 |
Tax Increase Decrease From Other Short-term Timing Differences | -3 185 | -12 236 | -24 355 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 91 160 | 102 170 | 124 160 | 80 152 |
Total Assets Less Current Liabilities | 9 670 015 | 9 557 095 | 10 008 999 | 7 738 672 |
Total Borrowings | 2 333 400 | 3 333 864 | 3 089 307 | 4 131 631 |
Total Current Tax Expense Credit | 99 523 | 110 674 | 127 803 | |
Total Operating Lease Payments | 432 171 | 483 301 | 508 251 | |
Trade Creditors Trade Payables | 1 966 284 | 2 068 255 | 1 897 737 | 1 394 362 |
Trade Debtors Trade Receivables | 3 071 491 | 2 884 504 | 2 124 319 | 2 159 541 |
Turnover Revenue | 11 204 399 | 10 281 982 | 10 083 732 | |
Wages Salaries | 3 994 026 | 3 406 682 | 2 938 540 | 3 064 451 |
Work In Progress | 1 952 845 | 2 142 622 | 2 233 478 | |
Company Contributions To Defined Benefit Plans Directors | 17 292 | 12 500 | 12 500 | |
Director Remuneration | 361 472 | 110 000 | 110 000 | 110 000 |
Director Remuneration Benefits Including Payments To Third Parties | 378 764 | 122 500 | 122 500 | 122 500 |