Profit & Loss |
Date of Accounts |
2017-01-01 | 2017-12-31 | 2018-12-30 | 2020-03-12 | 2020-12-27 | 2021-12-26 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 490 977 | 3 255 665 | 4 013 495 | 839 600 | 1 243 432 | 2 255 656 |
Current Assets | 4 867 440 | 4 472 504 | 5 318 806 | 1 871 810 | 1 593 408 | 2 643 989 |
Debtors | 1 205 223 | 1 019 093 | 1 105 694 | 969 070 | 300 984 | 303 077 |
Net Assets Liabilities | 4 725 317 | 5 851 319 | 7 104 308 | 1 723 950 | 1 747 494 | 2 135 939 |
Other Debtors | 911 262 | 694 185 | 743 926 | 837 002 | 201 953 | 148 629 |
Property Plant Equipment | 3 390 850 | 5 561 057 | 6 137 786 | 3 318 687 | 3 062 961 | 2 717 571 |
Total Inventories | 171 240 | 197 746 | 199 617 | 63 140 | 48 992 | 85 256 |
|
Other Financial Data |
Audit Fees Expenses | 9 200 | 10 200 | 21 200 | 25 000 | 13 500 | |
Other Non-audit Services Fees | 2 000 | 2 000 | 2 000 | 89 497 | 20 999 | |
Taxation Compliance Services Fees | 1 800 | 1 800 | 1 800 | 1 800 | 1 800 | |
Accrued Liabilities Deferred Income | 425 891 | 419 919 | 959 727 | 654 764 | 249 424 | |
Accumulated Amortisation Impairment Intangible Assets | | 325 000 | 325 000 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 418 954 | 2 958 259 | 3 495 518 | 1 276 837 | 1 609 384 | 1 432 305 |
Additions Other Than Through Business Combinations Intangible Assets | | 325 000 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 709 512 | | 1 136 312 | 90 254 | |
Administrative Expenses | 3 368 230 | 4 374 565 | 4 176 858 | 6 288 642 | 1 352 832 | 1 799 479 |
Amortisation Expense Intangible Assets | | 325 000 | | | | |
Average Number Employees During Period | 301 | 335 | 338 | 391 | 132 | 153 |
Bank Borrowings | 818 905 | 1 546 069 | 1 182 288 | 989 871 | 264 871 | 254 581 |
Bank Borrowings Overdrafts | 818 905 | 1 182 288 | 818 507 | 725 000 | 744 721 | 575 308 |
Called Up Share Capital Not Paid | 70 | 70 | 70 | | | |
Capital Reduction Decrease In Equity | | | | 1 547 059 | 6 | |
Cash Cash Equivalents Cash Flow Value | 2 303 177 | 3 490 977 | 4 013 495 | 839 600 | 1 243 432 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | -451 | |
Cash Receipts From Sales Interests In Associates | | | | -288 | | |
Comprehensive Income Expense | | | 1 752 969 | 3 605 279 | 23 544 | 388 445 |
Corporation Tax Payable | 187 930 | 131 024 | 136 430 | | | 147 683 |
Corporation Tax Recoverable | | | | 57 555 | 16 635 | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 4 918 536 | 5 477 086 | | | | |
Cost Sales | 9 407 200 | 10 575 213 | 11 964 453 | 14 816 610 | 2 578 356 | 4 395 250 |
Creditors | 17 389 | 1 199 677 | 835 896 | 742 389 | 744 721 | 575 308 |
Current Tax For Period | 520 325 | 441 024 | 391 601 | 392 473 | 40 920 | 154 264 |
Deferred Tax Asset Debtors | 86 879 | 61 762 | 44 659 | | | 35 376 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -155 778 | 25 117 | 17 102 | 89 937 | 5 501 | |
Depreciation Expense Property Plant Equipment | 429 826 | 539 305 | 584 201 | 764 478 | 345 980 | 311 805 |
Depreciation Impairment Expense Property Plant Equipment | | | 584 201 | 764 478 | 345 980 | |
Dividends Paid | 500 000 | 500 010 | 499 980 | 7 530 191 | | |
Dividends Paid Classified As Financing Activities | -500 000 | -500 010 | -499 980 | -7 530 191 | | |
Dividends Paid On Shares Interim | | | 499 980 | 7 530 191 | | |
Finished Goods Goods For Resale | 171 240 | 197 746 | 199 617 | 63 140 | 48 992 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 160 492 | -1 818 905 | 363 781 | 192 417 | -2 332 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -288 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -155 778 | -445 | 1 399 | 89 937 | 5 501 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 10 358 259 | 10 261 750 | 11 297 033 | 3 420 955 | 305 347 | 305 347 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -715 752 | 602 168 | -565 505 | 399 546 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 103 704 | -149 162 | 626 715 | 16 648 |
Gain Loss In Cash Flows From Change In Inventories | | | 1 871 | -136 477 | -14 148 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 1 546 665 | | |
Government Grant Income | | | | | 865 833 | |
Gross Profit Loss | 5 842 440 | 6 470 669 | 6 145 905 | 8 866 755 | 608 098 | 1 990 931 |
Income Taxes Paid Refund Classified As Operating Activities | -668 496 | -492 860 | -207 266 | -586 458 | | |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | -1 187 800 | 235 312 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -757 830 | 3 173 895 | 403 832 | 1 012 224 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -35 973 | -5 070 | -178 928 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 325 000 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 539 305 | | 764 478 | 345 980 | 311 805 |
Intangible Assets Gross Cost | | 325 000 | 325 000 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 36 934 | 41 937 | 38 158 | 76 470 | 31 334 | |
Interest Income | 51 537 | 32 916 | | 39 381 | 6 450 | |
Interest Income On Bank Deposits | 28 371 | 11 828 | 32 940 | 34 956 | 6 450 | |
Interest Payable Similar Charges Finance Costs | 37 559 | 41 937 | 38 158 | 76 470 | 57 584 | 64 587 |
Interest Received Classified As Investing Activities | -51 537 | -32 916 | -51 855 | -39 381 | -6 450 | |
Interim Dividends Paid | 500 000 | 500 010 | | | | |
Issue Equity Instruments | | | | 1 546 725 | -6 | -7 |
Net Cash Flows From Used In Financing Activities | -660 492 | 227 154 | 863 761 | 9 806 852 | -2 332 | 179 703 |
Net Cash Flows From Used In Investing Activities | 218 773 | 3 002 316 | 1 109 075 | -4 269 823 | 83 353 | 137 703 |
Net Cash Flows From Used In Operating Activities | 2 067 065 | 2 539 850 | -2 730 666 | -2 363 134 | -484 853 | -1 329 630 |
Net Cash Generated From Operations | 2 773 120 | 3 074 647 | -2 976 090 | -3 026 062 | -542 437 | -883 187 |
Net Current Assets Liabilities | 1 548 346 | 1 686 429 | 1 811 573 | -797 915 | -510 812 | 2 831 |
Net Finance Income Costs | 51 537 | 32 916 | 51 855 | 39 381 | 6 450 | |
Net Interest Paid Received Classified As Operating Activities | -37 559 | -41 937 | -38 158 | -76 470 | -57 584 | |
Number Shares Allotted | 420 | 420 | | 86 | 80 | |
Number Shares Issued Fully Paid | | 7 000 | | | 20 000 | |
Operating Profit Loss | 2 474 210 | 2 096 104 | 1 969 047 | 2 578 113 | 121 099 | 519 896 |
Other Creditors | 171 419 | 217 151 | 290 604 | 357 409 | 110 364 | 205 602 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 325 000 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 2 354 291 | 13 433 | |
Other Disposals Intangible Assets | | | | 325 000 | | |
Other Disposals Property Plant Equipment | | | | 7 720 757 | 13 433 | |
Other Expense Recognised In Equity Net Tax | | | | 1 546 665 | | |
Other Interest Expense | | | | | 26 250 | |
Other Interest Income | 23 166 | 21 088 | 18 915 | 4 425 | | |
Other Interest Receivable Similar Income Finance Income | 51 537 | 32 916 | 51 855 | 39 381 | 6 450 | 1 245 |
Other Operating Income Format1 | | | | | 865 833 | 500 977 |
Other Provisions Balance Sheet Subtotal | | | | 9 155 | 9 155 | |
Other Remaining Borrowings | 17 389 | 17 389 | 17 389 | 17 389 | 17 389 | |
Other Taxation Social Security Payable | 733 396 | 806 429 | 661 670 | 595 025 | 354 480 | |
Par Value Share | | 1 | | | 0 | |
Payments To Acquire Own Shares | | | | -2 084 374 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 75 699 | 133 449 | 117 352 | 158 080 | 42 709 | 164 461 |
Prepayments Accrued Income | 199 560 | 253 773 | 303 198 | 66 865 | 25 998 | |
Proceeds From Issuing Shares | | | | -130 | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | -722 | 720 | | | | |
Proceeds From Sales Property Plant Equipment | | | | -5 366 466 | | |
Profit Loss | 2 159 614 | 1 626 012 | 1 752 969 | 2 058 614 | 23 544 | 388 445 |
Profit Loss On Ordinary Activities Before Tax | 2 488 188 | 2 087 083 | 1 982 744 | 2 541 024 | 69 965 | 456 554 |
Property Plant Equipment Gross Cost | 5 809 804 | 8 519 316 | 9 633 304 | 4 595 524 | 4 672 345 | 4 149 876 |
Provisions | | | 9 155 | 54 433 | 59 934 | 9 155 |
Provisions For Liabilities Balance Sheet Subtotal | 196 490 | 196 490 | 9 155 | 54 433 | 59 934 | 9 155 |
Purchase Financial Assets Held For Trading Trading Investments | | 325 000 | | | | |
Purchase Property Plant Equipment | -271 032 | -2 709 512 | -1 160 930 | -1 136 312 | -90 254 | -138 948 |
Redemption Shares Decrease In Equity | | | | -1 547 059 | -6 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -628 868 | | -488 884 |
Revenue From Sale Goods | | | | 23 683 365 | 3 186 454 | |
Social Security Costs | 337 929 | 374 785 | 438 580 | 561 102 | 151 365 | 208 957 |
Staff Costs Employee Benefits Expense | 5 159 822 | 5 923 769 | 6 988 927 | 8 504 727 | 2 102 550 | 3 097 253 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 45 278 | 50 779 | |
Tax Expense Credit Applicable Tax Rate | 497 638 | 396 546 | 376 721 | 482 795 | 13 293 | 86 745 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 213 | 15 149 | 12 215 | -34 913 | 41 881 | -26 111 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 5 649 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 13 474 | 375 | 1 266 | -56 364 | -12 690 | 59 244 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 328 574 | 461 071 | 229 775 | 482 410 | 46 421 | 68 109 |
Total Assets Less Current Liabilities | 4 939 196 | 7 247 486 | 7 949 359 | 2 520 772 | 2 552 149 | 2 720 402 |
Total Borrowings | 17 389 | 1 199 677 | 1 199 677 | 1 007 260 | 1 009 592 | |
Total Current Tax Expense Credit | 484 352 | 435 954 | 212 673 | 392 473 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 1 546 665 | | -661 417 |
Total Increase Decrease In Equity | 2 159 614 | | | | | |
Total Operating Lease Payments | 615 877 | 620 766 | | 1 010 896 | 70 110 | |
Trade Creditors Trade Payables | 981 553 | 847 771 | 1 095 021 | 797 656 | 185 122 | 373 626 |
Trade Debtors Trade Receivables | 7 452 | 9 303 | 13 841 | 7 648 | 3 366 | 1 966 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | 628 868 | | |
Turnover Revenue | 15 249 640 | 17 045 882 | 18 110 358 | 23 683 365 | 3 186 454 | 6 386 181 |
Wages Salaries | 4 746 194 | 5 415 535 | 6 432 995 | 7 785 545 | 1 908 476 | 2 723 835 |
Company Contributions To Defined Benefit Plans Directors | 50 562 | 100 750 | 51 788 | 51 705 | 1 459 | |
Director Remuneration | 373 328 | 356 872 | 316 286 | 388 648 | 155 458 | 182 784 |
Director Remuneration Benefits Including Payments To Third Parties | 423 890 | 457 622 | 368 074 | 440 353 | 156 917 | |
Accrued Liabilities | | | | | 249 424 | 397 099 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -86 155 |
Applicable Tax Rate | | | | | 19 | 19 |
Deferred Tax Assets | | | | | | 35 376 |
Deferred Tax Liabilities | | | | | -40 767 | |
Depreciation Amortisation Expense | | | | | 345 980 | 311 805 |
Finished Goods | | | | | 48 992 | 85 256 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | 451 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 500 977 |
Further Item Interest Expense Component Total Interest Expense | | | | | 26 250 | 37 500 |
Further Operating Expense Item Component Total Operating Expenses | | | | | -718 034 | 203 274 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -14 148 | 36 264 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 31 334 | 27 087 |
Interest Paid Classified As Operating Activities | | | | | -57 584 | -27 087 |
Net Interest Received Paid Classified As Investing Activities | | | | | -6 450 | -1 245 |
Prepayments | | | | | 25 998 | 82 226 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 138 948 |