Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 814 | 700 | 1 378 | 8 795 | 212 254 | 391 102 |
Current Assets | 2 903 127 | 3 121 070 | 3 377 946 | 4 046 650 | 4 699 383 | 4 664 931 |
Debtors | 2 730 501 | 2 906 855 | 3 164 030 | 3 864 190 | 4 263 434 | 4 119 440 |
Net Assets Liabilities | 1 475 004 | 1 676 574 | 1 865 300 | 2 011 312 | 2 435 709 | 2 478 711 |
Other Debtors | 2 604 | 2 946 | 14 233 | 2 728 | 12 582 | 85 462 |
Property Plant Equipment | 835 630 | 776 342 | 742 107 | 704 372 | 671 298 | 1 215 070 |
Total Inventories | 171 812 | 213 515 | 212 538 | 320 609 | 223 695 | |
|
Other Financial Data |
Audit Fees Expenses | 11 064 | 10 000 | 12 300 | 14 060 | 10 266 | 13 500 |
Accrued Liabilities Deferred Income | 317 573 | 296 896 | 217 286 | 336 062 | 528 870 | 658 796 |
Accumulated Amortisation Impairment Intangible Assets | 221 000 | 221 000 | 221 000 | 221 000 | 221 000 | 224 631 |
Accumulated Depreciation Impairment Property Plant Equipment | 542 574 | 542 520 | 549 157 | 579 123 | 610 718 | 645 028 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 104 637 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 29 709 | 16 255 | 5 733 | 4 688 | 3 082 |
Administrative Expenses | 3 394 278 | 3 256 289 | 3 136 845 | 2 820 333 | 2 856 407 | 2 994 267 |
Amounts Owed By Group Undertakings | 965 000 | 1 453 424 | 1 621 500 | 1 896 999 | 2 185 079 | 1 981 642 |
Amounts Owed To Group Undertakings | | | 2 628 | 2 789 | 751 | |
Average Number Employees During Period | 71 | 66 | 65 | 61 | 51 | 52 |
Bank Borrowings | 638 337 | 502 334 | 361 156 | 625 068 | 570 773 | 475 554 |
Bank Borrowings Overdrafts | 485 538 | 348 535 | 214 529 | 447 581 | 475 326 | 335 502 |
Bank Overdrafts | 190 078 | 125 958 | | | | |
Corporation Tax Payable | 2 125 | 66 774 | 90 384 | 43 191 | 89 215 | 42 630 |
Cost Sales | 8 614 021 | 9 025 406 | 9 043 858 | 6 400 695 | 8 789 443 | 8 626 863 |
Creditors | 498 460 | 348 535 | 214 529 | 447 581 | 581 775 | 335 502 |
Current Tax For Period | 2 125 | 79 642 | 90 376 | 42 820 | 108 793 | 62 595 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -1 266 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 13 524 | -4 553 | -968 | -3 763 | 3 427 | -1 206 |
Depreciation Expense Property Plant Equipment | 74 693 | 64 081 | 49 497 | 42 954 | 37 676 | |
Dividend Income | 2 204 | | | | | |
Dividend Income From Financial Assets Fair Value Through Profit Or Loss | 2 204 | | | | | |
Dividends Paid | 157 400 | 136 800 | 145 200 | 110 400 | 130 400 | 160 000 |
Dividends Paid On Shares Interim | | 136 800 | 145 200 | 110 400 | 130 400 | 160 000 |
Finance Lease Liabilities Present Value Total | 12 922 | 5 576 | | | | |
Finance Lease Payments Owing Minimum Gross | 23 991 | 5 576 | | | | |
Finished Goods Goods For Resale | 171 812 | 213 515 | 212 538 | 320 609 | 223 695 | 154 389 |
Fixed Assets | 1 285 630 | 1 246 342 | 1 212 107 | 1 279 372 | 1 246 298 | 1 316 076 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -13 131 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 73 | 180 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 1 600 | 537 | 3 931 | 1 925 | 4 448 | -289 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 707 276 | 630 342 | 225 143 | 224 186 | 166 560 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -115 | | | | | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | 20 000 | | 105 000 | | |
Gain Loss On Disposals Property Plant Equipment | -11 761 | -1 470 | -683 | -514 | -86 | |
Government Grant Income | | | | 437 461 | 164 596 | |
Gross Profit Loss | 3 346 633 | 3 544 981 | 3 512 094 | 2 508 432 | 3 283 754 | |
Impairment Loss Reversal On Investments | 2 330 | -20 000 | | -105 000 | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | 105 000 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -14 906 | | | -19 975 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 3 631 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 64 081 | 49 497 | 42 954 | 37 676 | 34 310 |
Intangible Assets | | | | | | 101 006 |
Intangible Assets Gross Cost | 221 000 | 221 000 | 221 000 | 221 000 | 221 000 | 325 637 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 11 248 | 20 839 | 19 013 | 9 736 | 11 891 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 263 | 447 | | | |
Interest Income On Bank Deposits | | | | | | 173 |
Interest Payable Similar Charges Finance Costs | 11 248 | 22 102 | 19 885 | 12 601 | 15 332 | 22 832 |
Investment Property | 450 000 | 470 000 | 470 000 | 575 000 | 575 000 | |
Investment Property Fair Value Model | | 470 000 | 470 000 | 575 000 | 575 000 | |
Loans From Other Related Parties Other Than Directors | | | 100 322 | 228 007 | 231 449 | 58 449 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | 82 000 | 42 625 | 3 250 | | |
Net Current Assets Liabilities | 725 358 | 798 607 | 886 594 | 1 194 630 | 1 789 722 | 1 515 467 |
Net Finance Income Costs | 2 380 | | | | | |
Number Shares Issued Fully Paid | | 12 000 | | | | |
Operating Profit Loss | 34 383 | 400 655 | 443 219 | 203 070 | 662 374 | |
Other Creditors | 61 061 | 11 660 | | | | 2 165 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 64 135 | 42 860 | 12 988 | 6 081 | |
Other Disposals Property Plant Equipment | | 89 051 | 43 853 | 13 502 | 6 167 | |
Other Interest Expense | | | 352 | 2 685 | 3 441 | 2 011 |
Other Interest Receivable Similar Income Finance Income | 2 380 | | | | | 173 |
Other Operating Income Format1 | 82 028 | 111 963 | 67 970 | 514 971 | 235 027 | 40 617 |
Other Remaining Borrowings | | | 100 322 | 228 007 | 106 449 | 58 449 |
Other Taxation Social Security Payable | 197 468 | 234 002 | 211 887 | 386 182 | 319 358 | 228 936 |
Par Value Share | | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 289 952 | 128 699 | 160 999 | 152 955 | 191 529 | 216 156 |
Prepayments Accrued Income | 138 694 | 166 874 | 249 271 | 151 586 | 220 059 | 247 490 |
Profit Loss | 8 802 | 338 370 | 333 926 | 256 412 | 554 797 | 203 002 |
Profit Loss On Ordinary Activities Before Tax | 23 185 | 398 553 | 423 334 | 295 469 | 647 042 | 264 391 |
Property Plant Equipment Gross Cost | 1 378 204 | 1 318 862 | 1 291 264 | 1 283 495 | 1 282 016 | 1 860 098 |
Provisions For Liabilities Balance Sheet Subtotal | 37 524 | 19 840 | 18 872 | | | |
Social Security Costs | 191 472 | 187 168 | 183 760 | 162 447 | 153 367 | |
Staff Costs Employee Benefits Expense | 2 371 418 | 2 169 892 | 2 185 361 | 2 000 916 | 1 948 750 | 1 931 302 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 37 524 | 19 840 | 18 872 | 15 109 | 18 536 | 17 330 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 419 | 3 800 | | 19 950 | | |
Tax Expense Credit Applicable Tax Rate | | 75 725 | 80 433 | 56 139 | 122 938 | 50 234 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -20 049 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 805 | 2 627 | 4 930 | 943 | 1 193 | 7 738 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 14 383 | 60 183 | 89 408 | 39 057 | 92 245 | 61 389 |
Total Assets Less Current Liabilities | 2 010 988 | 2 044 949 | 2 098 701 | 2 474 002 | 3 036 020 | 2 831 543 |
Total Borrowings | 485 538 | 628 292 | 461 478 | 853 075 | 802 222 | 534 003 |
Total Current Tax Expense Credit | 2 125 | 77 867 | 90 376 | 42 820 | 88 818 | 62 595 |
Total Deferred Tax Expense Credit | 12 258 | -17 684 | -968 | | | |
Total Operating Lease Payments | 245 581 | 305 901 | 302 219 | 296 671 | 285 309 | |
Trade Creditors Trade Payables | 1 245 596 | 1 427 798 | 1 722 218 | 1 678 302 | 1 751 020 | 2 018 436 |
Trade Debtors Trade Receivables | 1 624 203 | 1 283 611 | 1 279 026 | 1 812 877 | 1 845 714 | 1 804 846 |
Turnover Revenue | 11 960 654 | 12 570 387 | 12 555 952 | 8 909 127 | 12 073 197 | |
Wages Salaries | 1 889 994 | 1 854 025 | 1 840 602 | 1 685 514 | 1 603 854 | 1 547 897 |
Company Contributions To Defined Benefit Plans Directors | 236 622 | 61 356 | 69 720 | 56 106 | 105 866 | |
Director Remuneration | | | 313 750 | 279 602 | 340 466 | 177 584 |
Director Remuneration Benefits Including Payments To Third Parties | | 317 281 | 383 470 | 335 708 | 446 332 | 291 615 |