Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 489 672 | 1 295 129 | 512 737 | 280 575 | 794 376 | 626 613 |
Current Assets | 2 822 410 | 2 900 659 | 1 909 822 | 1 958 309 | 2 187 869 | 2 441 257 |
Debtors | 710 100 | 1 018 209 | 782 022 | 1 029 132 | 775 507 | 1 264 112 |
Net Assets Liabilities | 2 458 951 | 2 543 192 | 2 637 896 | 2 982 113 | 3 719 695 | 3 873 992 |
Other Debtors | 203 727 | 320 912 | 199 309 | 265 286 | 63 550 | 63 694 |
Property Plant Equipment | 535 450 | 470 236 | 1 882 188 | 2 485 555 | 2 469 656 | 2 388 830 |
Total Inventories | 622 638 | 587 321 | 615 063 | 648 602 | 617 986 | 550 532 |
|
Other Financial Data |
Total Fees To Auditors | | | | | 19 500 | 16 500 |
Accrued Liabilities Deferred Income | | | | | 222 606 | 126 027 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 14 157 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 235 813 | 750 314 | 749 004 | 837 653 | 934 069 | 1 035 907 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 73 642 |
Administration Support Average Number Employees | | | | | | 16 |
Administrative Expenses | | | | | 441 024 | 330 924 |
Amounts Owed By Group Undertakings | | | | | 10 155 | 153 820 |
Amounts Owed By Related Parties | | 115 025 | | | | |
Amounts Owed To Group Undertakings | 74 960 | | 323 903 | 680 922 | | |
Average Number Employees During Period | | 47 | 46 | 48 | 46 | 44 |
Balances Amounts Owed By Related Parties | | 50 000 | 50 000 | | | |
Bank Borrowings | | | | | 50 000 | |
Bank Borrowings Overdrafts | | | | | 100 000 | |
Capital Commitments | | 1 750 000 | 600 000 | 16 000 | 450 000 | 270 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 150 704 | 126 274 |
Cash Cash Equivalents | | | | 467 746 | 1 437 001 | 1 261 439 |
Comprehensive Income Expense | 241 768 | 113 191 | 98 904 | 348 417 | 773 282 | 178 297 |
Corporation Tax Payable | | | | | 48 893 | 34 493 |
Corporation Tax Recoverable | | | | | 5 705 | |
Cost Sales | | | | | 6 082 285 | 6 458 244 |
Creditors | 6 306 | 3 284 | 763 | 741 | 75 691 | 25 783 |
Current Tax For Period | | | | | 43 218 | 62 130 |
Deferred Income | 6 306 | 3 284 | 763 | 741 | 726 | 726 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 66 681 | 19 842 |
Distribution Costs | | | | | 605 904 | 601 631 |
Dividend Income | | | | | 40 | 4 |
Dividends Paid | 27 150 | 28 950 | 4 200 | 4 200 | | |
Dividends Paid Classified As Financing Activities | | | | | -35 700 | -24 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | -35 700 | -24 000 |
Dividends Received Classified As Investing Activities | | | | | -40 | -4 |
Equity Securities Held | | | | | 1 058 | 1 356 |
Finance Lease Liabilities Present Value Total | | | | | 74 965 | 25 783 |
Finance Lease Payments Owing Minimum Gross | | | | | 47 786 | 49 912 |
Finished Goods Goods For Resale | | | | | 38 504 | 50 377 |
Fixed Assets | 557 542 | 491 567 | 1 903 250 | 2 506 251 | 2 489 871 | 2 409 343 |
Gain Loss On Disposals Property Plant Equipment | | | | | 11 868 | 6 451 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | 1 589 | 1 589 | 13 468 | 1 047 | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | -56 593 | | | |
Government Grant Income | | | | | 47 613 | 13 753 |
Gross Profit Loss | | | | | 1 344 020 | 1 253 475 |
Impairment Loss Reversal On Investments | | | | | 481 | -298 |
Income From Related Parties | | 600 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 42 066 | -43 188 |
Income Tax Expense Credit On Components Other Comprehensive Income | -1 589 | -1 589 | -13 468 | -1 047 | -1 047 | -1 047 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 110 339 | 100 220 | 98 042 | | 151 262 |
Intangible Assets Gross Cost | | | | | 14 157 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 2 343 | 6 220 |
Interest Income On Bank Deposits | | | | | 3 | 23 |
Interest Paid Classified As Operating Activities | | | | | -2 343 | -6 220 |
Interest Payable Similar Charges Finance Costs | | | | | 2 343 | 6 220 |
Interest Received Classified As Investing Activities | | | | | -1 522 | -1 296 |
Investments | | | 21 062 | 20 696 | 20 215 | 20 513 |
Investments Fixed Assets | 22 092 | 21 331 | 21 062 | 20 696 | 20 215 | 20 513 |
Investments In Group Undertakings Participating Interests | | | 19 157 | 19 157 | | |
Investments In Subsidiaries | | | | | 19 157 | 19 157 |
Net Assets Liabilities Subsidiaries | | | | 1 535 981 | | |
Net Cash Generated From Operations | | | | | -1 077 544 | -118 289 |
Net Current Assets Liabilities | 1 966 620 | 2 102 855 | 767 969 | 519 704 | 1 306 349 | 1 556 903 |
Net Deferred Tax Liability Asset | | | | | 76 525 | 92 254 |
Net Finance Income Costs | | | | | 1 562 | 1 300 |
Number Shares Issued Fully Paid | | 70 000 | 70 000 | 70 000 | 70 000 | 70 000 |
Operating Profit Loss | | | | | 331 577 | 318 136 |
Other Creditors | 166 058 | 127 189 | 149 110 | 194 568 | 6 413 | 21 984 |
Other Debtors Balance Sheet Subtotal | | | | | 63 670 | 64 490 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 595 838 | 20 623 | 9 393 | | 49 424 |
Other Disposals Property Plant Equipment | | 601 058 | 23 560 | 33 099 | | 52 630 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 562 | 1 300 |
Other Investments Other Than Loans | | | 1 905 | 1 539 | | |
Other Operating Income Format1 | | | | | -34 485 | 2 784 |
Other Taxation Social Security Payable | 250 456 | 209 079 | 83 535 | 176 125 | 331 595 | 199 281 |
Par Value Share | | 1 | 1 | 1 | | 1 |
Payments To Related Parties | | 519 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 82 610 | 72 883 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | | 100 |
Prepayments Accrued Income | | | | | 154 182 | 259 258 |
Production Average Number Employees | | | | | | 28 |
Profit Loss | 240 179 | 111 602 | 142 029 | 347 370 | 772 235 | 177 251 |
Profit Loss On Ordinary Activities Before Tax | | | | | 330 315 | 313 514 |
Profit Loss Subsidiaries | | | | 58 850 | | |
Property Plant Equipment Gross Cost | 1 771 263 | 1 220 550 | 2 631 192 | 3 323 208 | 3 403 725 | 3 424 737 |
Provisions For Liabilities Balance Sheet Subtotal | 58 905 | 47 946 | 32 560 | 43 101 | | |
Raw Materials Consumables | | | | | 491 478 | 449 293 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -80 907 | | | |
Social Security Costs | | | | | 91 533 | 94 496 |
Staff Costs Employee Benefits Expense | | | | | 1 401 023 | 1 320 760 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 58 905 | 47 946 | 32 560 | 43 101 | 76 525 | 92 254 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 47 147 | 22 405 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 109 899 | 81 972 |
Total Additions Including From Business Combinations Property Plant Equipment | | 50 345 | 1 571 702 | 725 115 | | |
Total Assets Less Current Liabilities | 2 524 162 | 2 594 422 | 2 671 219 | 3 025 955 | 3 796 220 | 3 966 246 |
Total Borrowings | | | | | 100 000 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | -137 500 | | | |
Trade Creditors Trade Payables | 364 316 | 461 536 | 585 305 | 386 990 | 475 231 | 507 500 |
Trade Debtors Trade Receivables | 506 373 | 582 272 | 582 713 | 763 846 | 547 620 | 787 340 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | 5 513 | 5 513 | | |
Turnover Revenue | | | | | 7 426 305 | 7 711 719 |
Wages Salaries | | | | | 1 226 880 | 1 153 381 |
Work In Progress | | | | | 88 004 | 50 862 |
Advances Credits Directors | | | 50 000 | 50 000 | | |