Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-06-30 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 8 350 578 | 7 172 534 | 4 958 361 | 4 999 334 | 8 877 108 | 9 397 118 | 7 164 801 | 18 476 352 |
Current Assets | 23 306 262 | 21 863 753 | 24 168 928 | 28 576 626 | 31 148 273 | 39 423 190 | 45 902 057 | 53 359 449 |
Debtors | 7 826 102 | 7 795 985 | 10 158 530 | 13 566 910 | 8 845 804 | 20 741 058 | 25 147 362 | 19 099 233 |
Other Debtors | 1 727 351 | 608 074 | 2 116 091 | 1 867 415 | 169 074 | 12 087 858 | 12 141 552 | 218 000 |
Property Plant Equipment | 289 601 | 243 966 | 183 749 | 99 651 | 237 463 | 200 917 | 238 629 | 354 913 |
Total Inventories | 7 124 977 | 6 890 629 | 9 047 432 | 10 005 777 | 13 420 756 | 9 280 409 | 13 585 289 | |
|
Other Financial Data |
Audit Fees Expenses | 18 900 | 26 000 | 28 750 | 30 950 | | | 38 000 | 45 000 |
Accrued Liabilities Deferred Income | 1 720 186 | 728 497 | 701 680 | 1 472 539 | 3 278 848 | 4 190 264 | 4 627 114 | 4 654 559 |
Accumulated Depreciation Impairment Property Plant Equipment | 928 837 | 1 081 110 | 1 234 916 | 1 342 182 | 1 453 350 | 1 635 557 | 1 712 642 | 1 866 951 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 128 475 | 93 589 | 23 168 | 248 980 | 145 661 | 114 797 | 270 593 |
Administrative Expenses | 1 652 546 | 2 128 299 | 3 073 352 | 2 975 312 | 3 658 296 | 3 627 055 | 1 653 508 | 2 026 071 |
Amounts Owed To Group Undertakings | | | 40 200 | 40 200 | 40 200 | 40 200 | 40 000 | 39 780 |
Average Number Employees During Period | 88 | 90 | 96 | 96 | 107 | 113 | 119 | 116 |
Bank Borrowings Overdrafts | 1 995 799 | 11 113 | 1 253 303 | | 24 441 | | | |
Corporation Tax Payable | 115 574 | 460 824 | | 235 561 | 713 316 | 785 350 | 868 208 | 557 356 |
Corporation Tax Recoverable | | | 39 528 | | 2 438 | 2 438 | 2 438 | |
Cost Sales | 27 405 980 | 63 889 273 | 63 777 199 | 66 854 530 | 88 436 257 | 115 893 840 | 57 076 948 | 135 701 627 |
Creditors | 10 600 226 | 6 428 436 | 7 849 412 | 9 505 051 | 13 169 400 | 15 322 641 | 20 764 175 | 21 741 584 |
Current Asset Investments | 4 605 | 4 605 | 4 605 | 4 605 | 4 605 | 4 605 | 4 605 | 4 605 |
Current Tax For Period | 440 633 | 810 159 | 319 648 | 692 582 | 1 379 963 | 1 817 943 | 625 767 | 1 527 579 |
Deferred Tax Asset Debtors | | | | | | 628 438 | 628 438 | 845 036 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | -628 438 | | -217 487 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -628 438 | | -217 488 |
Dividend Income | 73 | 1 109 | 124 | 364 | 76 | 113 | 37 | 72 |
Dividends Paid | 4 232 046 | 222 000 | 310 200 | 404 000 | 5 267 000 | 588 000 | 1 260 000 | 294 000 |
Dividends Paid Classified As Financing Activities | -4 232 046 | -222 000 | -310 200 | | | | | |
Dividends Paid On Shares Interim | | | | 404 000 | 5 267 000 | 588 000 | 1 260 000 | 294 000 |
Dividends Received Classified As Investing Activities | -73 | -1 109 | -124 | | | | | |
Finished Goods Goods For Resale | 1 884 183 | 973 122 | 1 077 329 | 797 367 | 1 797 161 | 732 555 | 563 310 | 394 728 |
Fixed Assets | 515 456 | 469 821 | 409 604 | 99 651 | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -1 253 303 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 6 690 | | | | 15 168 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | 71 823 | 37 992 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | -1 012 | 1 066 | 10 855 | -2 737 | 344 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 1 577 500 | 1 047 500 | 1 486 666 | 1 323 334 | 2 666 667 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 71 823 | -71 823 | 204 332 | -22 545 | -99 515 | 689 883 | 54 223 | 1 634 103 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | 4 035 | | | | |
Gain Loss On Disposals Property Plant Equipment | | 5 063 | | | | | | |
Government Grant Income | | | | | | 711 205 | | |
Gross Profit Loss | 3 267 771 | 5 907 569 | 4 586 643 | 6 501 640 | 9 344 650 | 10 778 372 | 4 614 283 | |
Income Taxes Paid Refund Classified As Operating Activities | -928 038 | -464 909 | -820 000 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 205 153 | 1 716 408 | | | | | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -20 111 | 538 364 | 204 332 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 10 855 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 167 924 | 153 806 | 107 266 | 111 168 | 182 207 | 77 085 | 154 309 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 141 716 | 609 799 | | | | | | |
Interest Income On Bank Deposits | | | | | | | | 97 304 |
Interest Payable Similar Charges Finance Costs | | | 29 934 | 6 690 | | | | 15 168 |
Interest Received Classified As Investing Activities | -20 696 | | -1 168 | | | | | |
Investment Property | 225 855 | 225 855 | 225 855 | | | | | |
Investments | | | | 4 605 | 4 605 | 4 605 | 4 605 | 4 605 |
Issue Bonus Shares Decrease Increase In Equity | | 105 534 | | | | | | |
Issue Equity Instruments | | 105 534 | | | | | | |
Net Cash Flows From Used In Financing Activities | 4 232 046 | 222 000 | | | | | | |
Net Cash Flows From Used In Investing Activities | 49 268 | 124 434 | | | | | | |
Net Cash Flows From Used In Operating Activities | -4 076 161 | 1 369 974 | | | | | | |
Net Cash Generated From Operations | -5 004 199 | 905 065 | 2 292 914 | | | | | |
Net Current Assets Liabilities | 12 706 036 | 15 435 317 | 16 319 516 | 19 071 575 | 17 978 873 | 24 100 549 | 25 137 882 | 31 617 865 |
Net Finance Income Costs | 20 769 | 1 109 | 1 292 | 29 905 | 5 719 | 113 | 37 | 97 376 |
Net Interest Paid Received Classified As Operating Activities | | | -29 934 | | | | | |
Number Shares Issued Fully Paid | | | 6 600 | | | | | |
Operating Profit Loss | 1 628 567 | 3 786 519 | 1 520 464 | 3 526 328 | 5 686 354 | 7 862 522 | 2 960 775 | |
Other Creditors | | 2 011 113 | 1 060 586 | 134 007 | 2 634 757 | 4 136 934 | 2 273 358 | 4 234 142 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 15 651 | | | | | | |
Other Disposals Property Plant Equipment | | 21 837 | | | | | | |
Other Interest Income | | | | 29 541 | 5 643 | | | |
Other Interest Receivable Similar Income Finance Income | 20 769 | 1 109 | 1 292 | 29 905 | 5 719 | 113 | 37 | 97 376 |
Other Operating Income Format1 | 13 342 | 7 249 | 7 173 | | | 711 205 | | |
Other Taxation Social Security Payable | 754 173 | 151 239 | 157 238 | 155 077 | 161 423 | 245 704 | 155 614 | 164 134 |
Par Value Share | | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 64 946 | 30 632 | 79 717 | 98 199 | 163 903 | 228 634 | 78 114 | 175 461 |
Prepayments Accrued Income | 197 905 | 323 389 | 342 627 | 269 894 | 349 104 | 546 284 | 385 994 | 372 589 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | -1 837 | 8 317 | 126 463 | | | | | |
Proceeds From Sales Property Plant Equipment | | -11 249 | | | | | | |
Profit Loss | 1 280 526 | 2 905 646 | 1 134 182 | 2 846 106 | 4 312 110 | 6 673 130 | 2 335 045 | 6 890 267 |
Profit Loss On Ordinary Activities Before Tax | 1 721 159 | 3 715 805 | 1 453 830 | 3 549 543 | 5 692 073 | 7 862 635 | 2 960 812 | 8 200 358 |
Property Plant Equipment Gross Cost | 1 218 438 | 1 325 076 | 1 418 665 | 1 441 833 | 1 690 813 | 1 836 474 | 1 951 271 | 2 221 864 |
Purchase Property Plant Equipment | -71 874 | -128 475 | -93 589 | | | | | |
Raw Materials Consumables | 1 389 912 | 1 651 355 | 1 428 100 | 1 377 472 | 2 645 260 | 1 566 109 | 2 717 386 | |
Social Security Costs | 307 975 | 407 687 | 500 731 | 480 729 | 616 346 | 799 715 | 269 590 | |
Staff Costs Employee Benefits Expense | 2 850 803 | 4 192 825 | 5 023 752 | 5 815 928 | 7 236 419 | 9 977 334 | 3 216 975 | 8 882 990 |
Tax Expense Credit Applicable Tax Rate | | | | 674 413 | 1 081 494 | 1 493 901 | 562 554 | 1 558 068 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 730 | 5 287 | -20 291 | -6 265 | -27 697 | 5 182 | -10 400 | -29 592 |
Tax Increase Decrease From Effect Dividends From Companies | | | | -69 | -14 | -21 | -7 | -14 |
Tax Increase Decrease From Effect Dividends From U K Companies | -15 | -222 | -24 | -69 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 94 686 | 62 945 | 59 035 | 25 730 | 326 086 | 315 967 | 73 620 | -884 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 440 633 | 810 159 | 319 648 | 703 437 | 1 379 963 | 1 189 505 | 625 767 | 1 310 091 |
Total Assets Less Current Liabilities | 13 221 492 | 15 905 138 | 16 729 120 | 19 171 226 | 18 216 336 | 24 301 466 | 25 376 511 | 31 972 778 |
Total Current Tax Expense Credit | | | 319 648 | 703 437 | 1 379 963 | | | |
Total Operating Lease Payments | | 609 799 | 593 927 | 578 887 | 593 177 | 879 895 | 357 939 | |
Trade Creditors Trade Payables | 3 987 503 | 3 076 763 | 4 636 405 | 7 467 667 | 6 340 856 | 5 924 189 | 12 799 881 | 12 091 613 |
Trade Debtors Trade Receivables | 5 802 032 | 5 668 131 | 7 660 284 | 11 429 601 | 8 325 188 | 7 476 040 | 11 988 940 | 17 663 608 |
Turnover Revenue | 30 673 751 | 69 796 842 | 68 363 842 | 73 356 170 | 97 780 907 | 126 672 212 | 61 691 231 | |
Wages Salaries | 2 477 882 | 3 754 506 | 4 443 304 | 5 237 000 | 6 456 170 | 8 948 985 | 2 869 271 | 7 779 048 |
Work In Progress | 3 850 882 | 4 266 152 | | 7 830 938 | 8 978 335 | 6 981 745 | 10 304 593 | |
Company Contributions To Defined Benefit Plans Directors | 59 861 | -30 751 | 8 075 | 8 100 | 36 034 | 17 996 | 5 800 | |
Director Remuneration | | | | 1 250 584 | 1 718 243 | 2 682 457 | 838 409 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | 1 258 684 | 1 754 277 | 2 700 453 | 844 209 | |