Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 763 935 | 737 351 | 1 790 743 | 57 412 | 990 245 |
Current Assets | 3 654 067 | 3 522 640 | 4 621 390 | 7 293 944 | 7 659 951 |
Debtors | 2 359 463 | 2 232 010 | 2 089 980 | 6 452 260 | 5 888 841 |
Net Assets Liabilities | 1 163 066 | 1 196 049 | 1 476 330 | 2 714 681 | 3 859 436 |
Property Plant Equipment | 234 261 | 227 410 | 189 529 | 262 131 | 250 766 |
Total Inventories | 530 669 | 553 279 | 740 667 | 784 272 | 780 865 |
|
Other Financial Data |
Audit Fees Expenses | 26 350 | 27 880 | 30 350 | 33 150 | 35 475 |
Accrued Liabilities Deferred Income | 188 516 | 198 159 | 119 138 | 116 110 | 116 178 |
Accumulated Depreciation Impairment Property Plant Equipment | 586 210 | 637 829 | 692 682 | 724 886 | 765 511 |
Additional Provisions Increase From New Provisions Recognised | | | | 14 582 | 12 604 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 66 073 | 26 872 | 104 806 | 29 260 |
Administration Support Average Number Employees | 22 | 24 | 24 | 25 | 23 |
Administrative Expenses | 2 302 909 | 2 509 580 | 2 366 741 | 2 950 438 | 3 205 714 |
Amounts Owed By Group Undertakings | | | | 4 454 102 | 4 440 703 |
Amounts Owed To Directors | 203 124 | 230 646 | 7 982 | | |
Amounts Owed To Group Undertakings | | | | 447 659 | 676 227 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 141 | 148 | 147 | 157 | 153 |
Bank Borrowings Overdrafts | | | 15 682 | 911 456 | 667 212 |
Bank Overdrafts | | | 2 829 | | |
Cash Cash Equivalents | | 737 351 | 1 787 914 | | |
Cash Cash Equivalents Cash Flow Value | 763 935 | 737 351 | 1 787 914 | | |
Comprehensive Income Expense | 526 546 | 312 983 | 280 281 | 1 238 351 | 1 144 755 |
Corporation Tax Payable | 124 388 | 83 464 | 73 663 | 277 184 | 94 520 |
Cost Sales | 8 661 962 | 9 419 673 | 9 118 791 | 11 594 033 | 13 450 659 |
Creditors | 2 680 753 | 2 486 051 | 3 040 036 | 3 912 021 | 3 814 108 |
Current Tax For Period | 124 389 | 83 464 | 73 663 | 277 185 | 184 519 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 2 346 | -6 642 | -6 235 | 14 582 | 12 604 |
Deferred Tax Liabilities | 44 509 | 37 868 | 31 633 | 46 215 | 58 819 |
Depreciation Expense Property Plant Equipment | 73 028 | 67 447 | 61 594 | 32 204 | 40 625 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 15 828 | 6 741 | | |
Disposals Property Plant Equipment | | 21 305 | 9 900 | | |
Dividends Paid | 280 000 | 280 000 | | | |
Dividends Paid Classified As Financing Activities | 280 000 | 280 000 | | | |
Dividends Paid On Shares | 280 000 | 280 000 | | | |
Finance Lease Liabilities Present Value Total | 31 979 | 34 076 | 30 082 | 119 032 | 98 475 |
Finance Lease Payments Owing Minimum Gross | 36 848 | 41 146 | 34 686 | 132 360 | 106 291 |
Future Finance Charges On Finance Leases | 4 869 | 7 070 | 4 604 | 13 328 | 7 816 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 827 641 | 647 500 | 405 482 | 209 732 | 13 982 |
Gain Loss In Cash Flows From Change In Accrued Items | 14 878 | 9 643 | -79 021 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 572 884 | -162 958 | 849 473 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -546 460 | 127 453 | 142 030 | | |
Gain Loss In Cash Flows From Change In Inventories | -147 544 | -22 610 | -187 388 | | |
Gain Loss On Disposals Property Plant Equipment | -3 196 | 523 | -3 159 | | |
Government Grant Income | | | 301 265 | 28 172 | |
Gross Profit Loss | 2 968 246 | 2 904 705 | 2 433 071 | 4 572 432 | 4 256 407 |
Income Taxes Paid Refund Classified As Operating Activities | 90 565 | 124 384 | 83 464 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 159 173 | -26 584 | 1 050 563 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -4 | | | -377 546 |
Increase Decrease In Existing Provisions | | -6 641 | -6 235 | | |
Increase Decrease In Net Debt From Cash Flows | | 56 203 | -1 027 220 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 67 447 | 61 594 | 32 204 | 40 625 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 18 188 | 117 737 | 83 066 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 704 | 6 689 | 2 465 | 2 354 | 6 292 |
Interest Income On Cash Cash Equivalents | 648 | 1 365 | 767 | 43 | 2 997 |
Interest Paid Classified As Operating Activities | 12 704 | 6 689 | 20 653 | | |
Interest Payable Similar Charges Finance Costs | 12 704 | 6 689 | 20 653 | 120 091 | 89 358 |
Interest Received Classified As Operating Activities | 648 | 1 365 | 767 | | |
Net Cash Flows From Used In Financing Activities | -292 357 | -250 381 | 324 608 | | |
Net Cash Flows From Used In Investing Activities | -81 168 | -60 073 | -26 872 | | |
Net Cash Flows From Used In Operating Activities | 532 698 | 283 870 | 752 827 | | |
Net Cash Generated From Operations | 635 319 | 413 578 | 856 177 | | |
Net Current Assets Liabilities | 973 314 | 1 036 589 | 1 581 354 | 3 381 923 | 3 845 843 |
Net Debt Funds | -528 832 | -472 629 | -1 499 849 | | |
Net Deferred Tax Liability Asset | 44 509 | 37 868 | 31 633 | 46 215 | 58 819 |
Number Shares Issued Fully Paid | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 665 337 | 395 125 | 367 595 | 1 650 166 | 1 050 693 |
Other Interest Receivable Similar Income Finance Income | 648 | 1 365 | 767 | 43 | 2 997 |
Other Operating Income Format1 | | | 301 265 | 28 172 | |
Other Taxation Social Security Payable | 298 039 | 303 118 | 308 338 | 324 959 | 294 076 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 80 145 | -2 097 | 3 994 | | |
Pension Costs Defined Contribution Plan | 26 511 | 44 607 | 51 734 | 56 136 | 61 605 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 916 | 46 984 | 54 361 | 59 983 | 65 568 |
Prepayments Accrued Income | 235 313 | 246 336 | 240 911 | 293 124 | 261 922 |
Proceeds From Borrowings Classified As Financing Activities | 67 788 | 27 522 | 27 337 | | |
Proceeds From Government Grants Classified As Financing Activities | | | 301 265 | | |
Proceeds From Sales Property Plant Equipment | 12 001 | 6 000 | | | |
Production Average Number Employees | 117 | 122 | 121 | 129 | 127 |
Profit Loss | 526 546 | 312 983 | 280 281 | 1 238 351 | 1 144 755 |
Profit Loss On Ordinary Activities Before Tax | 653 281 | 389 801 | 347 709 | 1 530 118 | 964 332 |
Property Plant Equipment Gross Cost | 820 471 | 865 239 | 882 211 | 987 017 | 1 016 277 |
Provisions | 44 509 | 37 868 | 31 633 | 46 215 | 58 819 |
Purchase Property Plant Equipment | 93 169 | 66 073 | 26 872 | | |
Raw Materials | 459 351 | 437 808 | 565 925 | 574 543 | 644 759 |
Revenue From Sale Goods | 11 630 208 | 12 324 378 | 11 551 862 | 16 166 465 | 17 707 066 |
Social Security Costs | 233 034 | 264 107 | 278 195 | 291 625 | 332 894 |
Staff Costs Employee Benefits Expense | 3 184 432 | 3 550 893 | 3 618 383 | 3 875 972 | 4 128 542 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 44 509 | 37 868 | 31 633 | 46 215 | 58 819 |
Tax Expense Credit Applicable Tax Rate | 124 123 | 74 063 | 66 065 | 290 722 | 183 223 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 347 | 6 640 | 6 236 | -16 265 | -82 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 612 | 2 761 | 1 362 | 2 728 | 1 379 |
Tax Increase Decrease From Other Short-term Timing Differences | -2 346 | -6 642 | | 14 582 | 12 604 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 126 735 | 76 818 | 67 428 | 291 767 | -180 423 |
Total Assets Less Current Liabilities | 1 207 575 | 1 263 999 | 1 770 883 | 3 644 054 | 4 096 609 |
Total Current Tax Expense Credit | 124 389 | 83 460 | 73 663 | 277 185 | -193 027 |
Total Operating Lease Payments | 150 000 | 173 738 | 201 830 | 195 750 | 195 750 |
Trade Creditors Trade Payables | 1 834 707 | 1 666 670 | 2 510 923 | 1 814 096 | 1 928 256 |
Trade Debtors Trade Receivables | 2 124 150 | 1 985 674 | 1 849 069 | 1 705 034 | 1 186 216 |
Turnover Revenue | 11 630 208 | 12 324 378 | 11 551 862 | 16 166 465 | 17 707 066 |
Wages Salaries | 2 923 482 | 3 239 802 | 3 285 827 | 3 524 364 | 3 730 080 |
Work In Progress | 71 318 | 115 471 | 174 742 | 209 729 | 136 106 |
Company Contributions To Money Purchase Plans Directors | | | 2 627 | 3 847 | 3 963 |
Director Remuneration | 364 812 | 379 393 | 379 435 | 391 477 | 421 137 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 382 062 | 395 324 | 425 100 |
Dividend Recommended By Directors | | 280 000 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 3 | 3 |