Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 309 346 | 2 115 208 | 2 131 623 |
Current Assets | 2 474 379 | 2 292 124 | 2 572 697 |
Debtors | 165 033 | 176 916 | 441 074 |
Net Assets Liabilities | 5 323 298 | 5 027 859 | 5 183 160 |
Other Debtors | 10 967 | 26 104 | 14 |
Property Plant Equipment | 1 879 697 | 2 896 238 | 2 791 381 |
|
Other Financial Data |
Audit Fees Expenses | 14 285 | 15 710 | 17 055 |
Fees For Non-audit Services | 16 146 | 21 296 | 25 437 |
Other Assurance Services Fees | 13 631 | 18 346 | 22 251 |
Taxation Compliance Services Fees | 2 515 | 2 950 | 3 186 |
Accumulated Amortisation Impairment Intangible Assets | 178 468 | 178 468 | 290 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 119 260 | 2 202 719 | 2 307 576 |
Additions Other Than Through Business Combinations Intangible Assets | | | 3 475 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 15 372 | 268 872 |
Administration Support Average Number Employees | 19 | 17 | 21 |
Administrative Expenses | 1 278 168 | 1 308 314 | 1 426 653 |
Amortisation Expense Intangible Assets | | | 290 |
Amounts Owed By Related Parties | 161 221 | 175 337 | 389 674 |
Amounts Owed To Related Parties | 2 012 | 50 000 | |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 77 | 69 | 77 |
Balances With Banks | 2 309 346 | 2 115 208 | 2 131 623 |
Capital Commitments | | | 108 804 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | 298 240 | 170 186 | 206 507 |
Cash Cash Equivalents | 2 309 346 | 2 115 208 | 2 131 623 |
Cash On Hand | 453 | 330 | 490 |
Comprehensive Income Expense | -6 334 | -36 068 | 413 655 |
Consideration Received For Shares Issued In Period | | 1 299 | |
Cost Sales | 3 304 776 | 4 043 548 | 4 637 352 |
Creditors | 277 117 | 234 714 | 148 347 |
Current Tax For Period | 33 629 | 168 851 | 82 045 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | -3 300 | -14 300 | -11 800 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 37 624 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 22 078 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -16 546 | 47 225 | 104 296 |
Deferred Tax Liabilities | -1 006 | 119 538 | 119 538 |
Depreciation Amortisation Expense | 469 059 | 417 631 | 427 094 |
Depreciation Expense Property Plant Equipment | 469 059 | 417 631 | 426 804 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -22 098 | -75 858 |
Disposals Property Plant Equipment | | -25 545 | -89 563 |
Distribution Average Number Employees | 54 | 48 | 52 |
Distribution Costs | 1 689 503 | 1 700 120 | 1 811 973 |
Dividend Per Share Interim | 67 | 81 | |
Dividends Paid | -214 726 | -260 670 | -258 354 |
Dividends Paid Classified As Financing Activities | -214 726 | -260 670 | -258 354 |
Dividends Paid On Shares Interim | | 260 670 | 258 354 |
Finance Lease Liabilities Present Value Total | 207 718 | 96 655 | 113 477 |
Finance Lease Payments Owing Minimum Gross | 507 226 | 347 566 | 268 445 |
Financial Assets | 5 000 | 5 000 | 5 000 |
Fixed Assets | 2 982 897 | 2 900 737 | 2 795 880 |
Further Item Debtors Component Total Debtors | 57 964 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 6 800 | 21 776 | 20 287 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 85 022 | 146 228 | -12 887 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -105 396 | 155 592 | 24 023 |
Gain Loss In Cash Flows From Change In Inventories | -91 908 | 43 618 | 49 313 |
Gain Loss On Derivative Financial Instruments Fair Value Through Profit Or Loss | | | 30 792 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | 22 118 | 12 983 | 17 218 |
Gain Loss On Disposals Property Plant Equipment | 10 150 | 7 029 | 7 300 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | -10 537 |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | -28 690 | 10 537 |
Government Grant Income | 114 068 | 47 754 | 564 |
Gross Profit Loss | 2 747 299 | 3 679 612 | 3 893 215 |
Income From Related Parties | 20 000 | 20 233 | |
Income Taxes Paid Refund Classified As Operating Activities | 6 279 | -40 153 | 168 851 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | 1 100 000 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 638 334 | 563 742 | 50 714 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -2 | -2 628 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | -1 944 | -3 714 | 17 829 |
Increase Decrease In Existing Provisions | | 28 690 | 104 296 |
Increase Decrease In Net Debt From Cash Flows | | -194 138 | -14 889 |
Increase From Amortisation Charge For Year Intangible Assets | | | 290 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 83 459 | 104 857 |
Intangible Assets | 22 050 | 22 050 | 22 050 |
Intangible Assets Gross Cost | 22 050 | 22 050 | 22 050 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 2 | 107 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 8 889 | 18 461 | 12 829 |
Interest Income On Bank Deposits | 8 516 | -1 604 | 23 820 |
Interest Paid Classified As Financing Activities | -8 889 | -18 463 | -12 936 |
Interest Paid Classified As Operating Activities | 8 889 | 18 463 | 12 936 |
Interest Payable Similar Charges Finance Costs | 2 886 | 28 845 | 12 936 |
Interest Received Classified As Investing Activities | 8 516 | -878 | 23 820 |
Interest Received Classified As Operating Activities | 8 516 | -878 | 23 820 |
Investment Property | 1 100 000 | | |
Investment Property Fair Value Model | 1 100 000 | | |
Investments Fixed Assets | 3 200 | 4 499 | 4 499 |
Investments In Associates | 117 657 | 130 640 | 147 858 |
Investments In Subsidiaries | 3 200 | 4 499 | 4 499 |
Issue Equity Instruments | 1 | 1 299 | |
Loans Owed By Related Parties | 26 100 | 11 800 | |
Loss On Financing Activities Due To Foreign Exchange Differences | -6 003 | 10 382 | |
Merger Adjustment Increase Decrease In Equity | | -1 284 | |
Minimum Operating Lease Payments Recognised As Expense | 32 365 | 45 347 | 53 826 |
Net Cash Flows From Used In Financing Activities | 48 147 | -420 685 | -336 893 |
Net Cash Flows From Used In Investing Activities | -78 513 | -150 992 | -485 814 |
Net Cash Flows From Used In Operating Activities | 668 700 | 1 135 419 | 873 421 |
Net Cash Generated From Operations | 674 979 | 1 095 266 | 1 042 272 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 392 653 | 1 148 248 | 1 128 495 |
Net Current Assets Liabilities | 2 431 249 | 2 246 660 | 2 506 818 |
Net Debt Funds | 2 309 346 | 2 115 208 | 4 159 051 |
Nominal Value Allotted Share Capital | | 1 | |
Number Shares Issued Fully Paid | 3 201 | 4 500 | 4 500 |
Operating Profit Loss | -50 141 | 762 295 | 695 127 |
Other Comprehensive Income Expense Net Tax | | -28 690 | -10 537 |
Other Creditors | 8 474 | 7 329 | 7 329 |
Other Departments Average Number Employees | 4 | 4 | 4 |
Other Employee Expense | 9 735 | 13 226 | 12 745 |
Other Finance Income | | 726 | |
Other Interest Receivable Similar Income Finance Income | 8 516 | -878 | 54 612 |
Other Inventories | 311 792 | 355 410 | 404 723 |
Other Operating Income Format1 | 170 231 | 91 117 | 40 538 |
Other Payables Accrued Expenses | 8 531 | 4 179 | 1 700 |
Ownership Interest In Subsidiary Percent | 100 | 100 | 100 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 271 761 | -142 851 | -65 603 |
Pension Costs Defined Contribution Plan | 174 433 | 224 156 | 141 109 |
Prepayments | 3 812 | 1 579 | 51 400 |
Proceeds From Issuing Shares | 1 | 1 299 | |
Proceeds From Sales Property Plant Equipment | 19 023 | 11 279 | 28 256 |
Profit Loss | -6 334 | -7 378 | 413 655 |
Profit Loss Attributable To Owners Parent | -83 670 | 519 124 | 550 462 |
Profit Loss On Ordinary Activities Before Tax | -44 511 | 732 572 | 736 803 |
Property Plant Equipment Gross Cost | 3 998 957 | 5 098 957 | 5 098 957 |
Provisions | 90 848 | 119 538 | 119 538 |
Provisions For Liabilities Balance Sheet Subtotal | 90 848 | 119 538 | 119 538 |
Purchase Intangible Assets | | | -3 475 |
Purchase Property Plant Equipment | -106 052 | -161 393 | -534 415 |
Revenue From Rendering Services | 2 183 905 | 2 330 756 | 2 225 040 |
Revenue From Sale Goods | 3 868 170 | 5 392 404 | 6 305 527 |
Social Security Costs | 154 775 | 173 220 | 196 793 |
Staff Costs Employee Benefits Expense | 2 181 566 | 2 276 615 | 2 402 767 |
Taxation Social Security Payable | 3 305 | 15 193 | 14 295 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -4 202 | -2 467 | -3 271 |
Tax Expense Credit Applicable Tax Rate | -8 457 | 139 189 | 139 993 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 15 857 | 79 908 | 1 728 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 281 | 532 | 54 |
Tax Increase Decrease From Other Short-term Timing Differences | | | 30 008 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 39 159 | 213 448 | 186 341 |
Total Assets Less Current Liabilities | 5 414 146 | 5 147 397 | 5 302 698 |
Total Borrowings | 277 117 | 234 714 | 148 347 |
Total Deferred Tax Expense Credit | 5 532 | 47 225 | |
Total Operating Lease Payments | 32 365 | 45 347 | 53 826 |
Trade Creditors Trade Payables | 337 244 | 460 150 | 463 978 |
Trade Debtors Trade Receivables | 964 926 | 1 041 377 | 1 091 118 |
Transfers To From Property Plant Equipment Fair Value Model | | -1 100 000 | |
Turnover Revenue | 6 052 075 | 7 723 160 | 8 530 567 |
Unpaid Contributions To Pension Schemes | 369 | 369 | 369 |
Wages Salaries | 1 842 623 | 1 866 013 | 2 052 120 |
Amount Specific Advance Or Credit Directors | 337 | 5 913 | 11 433 |
Amount Specific Advance Or Credit Made In Period Directors | 337 | 56 246 | 5 520 |
Amount Specific Advance Or Credit Repaid In Period Directors | | -50 670 | |
Company Contributions To Money Purchase Plans Directors | 45 399 | 60 000 | 95 621 |
Director Remuneration | 21 943 | 17 025 | 86 065 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 4 |