Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 4 647 | 4 647 | 4 647 |
Current Assets | 882 197 | 882 197 | 882 197 |
Debtors | 877 550 | 877 550 | 877 550 |
Other Debtors | 74 579 | 74 579 | 74 579 |
Total Inventories | 4 217 638 | 6 589 879 | 6 604 495 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 1 232 689 | 1 229 732 | 841 710 |
Accumulated Amortisation Impairment Intangible Assets | 223 333 | 263 333 | 303 333 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 044 786 | 2 285 207 | 2 766 648 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 737 016 | 397 495 |
Administrative Expenses | 4 492 340 | 5 108 411 | 6 175 723 |
Amounts Owed To Group Undertakings | 30 775 | 30 775 | 30 775 |
Average Number Employees During Period | 2 | 2 | 2 |
Bank Borrowings | 2 500 000 | 2 189 181 | 1 661 065 |
Bank Borrowings Overdrafts | 322 020 | 541 121 | 542 925 |
Called Up Share Capital Not Paid | 5 080 | 5 080 | 5 080 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 418 575 | 195 125 | 79 577 |
Cash Cash Equivalents | 359 452 | 106 051 | 143 281 |
Comprehensive Income Expense | 1 220 | 1 211 244 | 243 194 |
Corporation Tax Payable | 24 142 | 50 741 | 106 916 |
Corporation Tax Recoverable | 18 646 | | |
Cost Sales | 8 148 255 | 10 164 870 | 12 724 150 |
Creditors | 30 775 | 30 775 | 30 775 |
Current Tax For Period | 37 642 | 49 452 | 80 049 |
Deferred Income | 91 | | |
Deferred Tax Asset Debtors | 98 532 | 63 534 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 4 842 | 17 366 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 82 558 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 22 802 | 106 371 | -23 674 |
Distribution Costs | 750 242 | 749 201 | 824 537 |
Finance Lease Liabilities Present Value Total | 329 334 | 191 398 | 25 988 |
Finance Lease Payments Owing Minimum Gross | 142 945 | 143 360 | 151 951 |
Finished Goods Goods For Resale | 1 403 069 | 2 316 272 | 2 908 596 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | -37 753 | 26 387 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -6 943 | 138 232 | 81 369 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | -337 807 | -8 962 | -11 087 |
Further Item Tax Increase Decrease Component Adjusting Items | 69 623 | -16 490 | 69 623 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | -120 884 | -165 265 | 142 371 |
Gain Loss On Disposals Property Plant Equipment | 150 | -58 482 | 21 277 |
Government Grant Income | 792 727 | 125 218 | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | -58 972 | 37 349 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -5 372 | |
Increase From Amortisation Charge For Year Intangible Assets | | 40 000 | 40 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 371 150 | 455 054 |
Intangible Assets | 176 667 | 136 667 | 96 667 |
Intangible Assets Gross Cost | 400 000 | 400 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 137 896 | 169 580 | 161 572 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 26 252 | 20 998 | 23 427 |
Interest Income On Bank Deposits | 1 189 | 2 622 | 2 166 |
Interest Paid Classified As Operating Activities | -164 651 | -190 554 | -184 999 |
Interest Payable Similar Charges Finance Costs | 164 651 | 190 554 | 184 999 |
Interest Received Classified As Investing Activities | -1 353 | -2 622 | -2 166 |
Investments Fixed Assets | 2 225 275 | 2 225 275 | 2 225 275 |
Investments In Subsidiaries | 2 225 275 | 2 225 275 | 2 225 275 |
Net Current Assets Liabilities | 851 422 | 851 422 | |
Net Finance Income Costs | 1 353 | 2 622 | 5 053 |
Other Creditors | 21 062 | 796 162 | 2 719 671 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 92 976 | 10 352 |
Other Disposals Property Plant Equipment | | 129 379 | 2 948 |
Other Interest Receivable Similar Income Finance Income | 1 353 | 2 622 | 5 053 |
Other Remaining Borrowings | 549 624 | 163 174 | |
Payments Received On Account | 300 347 | 296 627 | 314 912 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 112 458 | 113 036 | 142 389 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 292 983 | 572 600 | 641 990 |
Profit Loss | 122 104 | 1 356 810 | 100 823 |
Property Plant Equipment Gross Cost | 2 929 026 | 3 477 691 | 3 909 587 |
Raw Materials Consumables | 2 806 532 | 4 268 351 | 3 688 144 |
Social Security Costs | 260 343 | 260 773 | 299 594 |
Staff Costs Employee Benefits Expense | 3 592 962 | 3 651 247 | 4 011 910 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 80 689 | 288 606 | 366 299 |
Tax Decrease From Utilisation Tax Losses | 39 875 | 34 108 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 549 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -55 139 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -22 460 | -24 000 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -15 637 | -24 235 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 499 | -102 | 13 177 |
Tax Increase Decrease From Effect Foreign Tax Rates | 17 947 | 30 758 | 50 204 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 4 601 | | 55 138 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 109 335 | 384 374 | 378 771 |
Total Assets Less Current Liabilities | 3 076 697 | 3 076 697 | |
Total Borrowings | 871 644 | 704 295 | 542 925 |
Total Current Tax Expense Credit | 37 642 | 44 080 | 80 049 |
Total Deferred Tax Expense Credit | 15 859 | 244 603 | 140 253 |
Trade Creditors Trade Payables | 1 885 025 | 1 959 264 | 2 288 533 |
Trade Debtors Trade Receivables | 3 001 847 | 2 866 712 | 4 357 009 |
Turnover Revenue | 13 326 345 | 17 833 865 | 20 339 296 |
Wages Salaries | 3 220 161 | 3 277 438 | 3 569 927 |