Profit & Loss |
Date of Accounts |
2016-12-31 | 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 | 971 696 | 1 099 052 | 646 520 | 570 183 | 663 643 | 883 373 | 862 601 |
Current Assets | 3 772 177 | 4 147 982 | 3 650 748 | 5 000 232 | 5 228 343 | 8 358 179 | 7 263 825 |
Debtors | 2 423 266 | 2 661 124 | 2 506 089 | 3 876 165 | 3 909 142 | 6 517 101 | 4 940 936 |
Net Assets Liabilities | 928 130 | 895 517 | 591 921 | 485 508 | 991 969 | 1 230 008 | 1 847 727 |
Other Debtors | 568 530 | 646 549 | 242 138 | 462 050 | 517 083 | 314 136 | 245 055 |
Property Plant Equipment | 178 293 | 173 896 | 98 385 | 58 600 | 94 172 | 85 279 | 98 028 |
Total Inventories | 377 215 | 387 806 | 498 139 | 553 884 | 655 558 | 957 705 | 1 460 288 |
|
Other Financial Data |
Audit Fees Expenses | | | 2 500 | 2 500 | 2 500 | 4 000 | 4 000 |
Accrued Liabilities Deferred Income | 832 646 | 690 220 | 681 164 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 363 325 | 435 809 | 533 103 | 597 787 | 628 315 | 663 442 | 676 074 |
Additional Provisions Increase From New Provisions Recognised | | | | | 16 535 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 68 087 | 21 783 | 24 899 | 66 100 | 26 232 | 42 614 |
Administrative Expenses | | | 1 300 776 | 1 597 836 | 1 159 216 | 1 011 267 | 1 760 774 |
Amounts Owed By Related Parties | | | | | 217 954 | 2 892 327 | 2 117 298 |
Amounts Owed To Group Undertakings | 841 485 | 505 324 | 417 623 | | | | |
Amounts Owed To Related Parties | | | 417 623 | 1 625 624 | 791 043 | 1 804 647 | 13 014 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 40 | 47 | 54 | 61 | 63 | 70 | 79 |
Cash Cash Equivalents Cash Flow Value | | 1 099 051 | 646 520 | 570 183 | 663 643 | 883 373 | |
Corporation Tax Payable | 123 700 | 4 900 | | | | | |
Cost Sales | | | 10 693 835 | 12 594 376 | 14 977 875 | 17 730 363 | 20 603 502 |
Creditors | 2 991 152 | 3 403 501 | 3 157 212 | 4 573 324 | 4 314 011 | 7 197 990 | 5 495 137 |
Current Tax For Period | | | -750 | | 53 350 | 56 600 | 148 750 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -22 860 | | 16 535 | -1 075 | 3 529 |
Depreciation Amortisation Expense | | | 97 294 | 64 684 | 30 528 | 35 127 | 29 864 |
Depreciation Expense Property Plant Equipment | | | 97 294 | 64 683 | 30 528 | 35 127 | 29 864 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -17 233 |
Disposals Property Plant Equipment | | | | | | | -17 233 |
Further Item Debtors Component Total Debtors | | | 750 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 120 000 | 180 000 | 808 446 | 670 525 | 520 836 | 371 147 | 221 458 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 241 386 | -1 416 113 | 312 663 | -2 880 727 | 1 795 003 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -155 783 | 1 370 826 | 32 977 | 2 607 959 | -1 576 165 |
Gain Loss In Cash Flows From Change In Inventories | | | 110 333 | 55 745 | 101 674 | 302 147 | 502 583 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 400 |
Gross Profit Loss | | | 986 100 | 1 583 109 | 1 730 013 | 1 610 057 | 2 499 179 |
Income From Associates Joint Ventures Participating Interests | | | | | | 7 577 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -787 | | 53 350 | 58 042 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -452 531 | -76 337 | 93 460 | 219 730 | -20 772 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -4 900 | -37 | | | 1 442 |
Increase Decrease In Existing Provisions | | | | | | -1 075 | 3 529 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 72 484 | 97 294 | 64 684 | 30 528 | 35 127 | 29 864 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 1 939 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | 19 671 |
Interest Paid Classified As Financing Activities | | | | | | | -21 610 |
Interest Paid Classified As Operating Activities | | | | | | | 21 610 |
Interest Payable Similar Charges Finance Costs | | | 17 430 | 91 727 | -5 549 | 102 114 | -33 016 |
Interest Received Classified As Investing Activities | | | | 4 | | 7 577 | 19 |
Interest Received Classified As Operating Activities | | | | 4 | | 7 577 | 19 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | 17 430 | 91 727 | -5 549 | 102 114 | -54 626 |
Minimum Operating Lease Payments Recognised As Expense | | | 120 000 | 134 845 | 149 689 | 149 689 | 149 689 |
Net Cash Flows From Used In Investing Activities | | | -21 783 | -24 895 | -66 100 | -18 655 | -42 195 |
Net Cash Flows From Used In Operating Activities | | | -430 748 | -51 442 | 159 560 | 238 385 | 43 033 |
Net Cash Generated From Operations | | | -430 748 | -52 229 | 159 560 | 291 735 | 101 075 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | -234 812 | -41 770 | 606 874 | 321 114 | 822 495 |
Net Current Assets Liabilities | 781 025 | 744 481 | 493 536 | 426 908 | 914 332 | 1 160 189 | 1 768 688 |
Number Shares Issued Fully Paid | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | | | -314 676 | -14 727 | 570 797 | 388 101 | 738 405 |
Other Creditors | 10 000 | | 680 482 | 761 903 | 1 141 402 | 2 112 466 | 2 343 041 |
Other Departments Average Number Employees | | | 54 | 61 | 63 | 70 | 79 |
Other Employee Expense | | | 43 190 | 54 954 | 15 391 | 40 604 | 45 692 |
Other Finance Income | | | | 4 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 4 | | | 19 |
Other Inventories | | | 498 139 | 553 884 | 655 558 | 957 705 | 1 460 288 |
Other Payables Accrued Expenses | | | 681 164 | 736 789 | 794 850 | 1 552 426 | 1 301 611 |
Other Remaining Borrowings | | 673 125 | 680 482 | | | | |
Other Revenue | | | | | | 2 390 238 | 3 167 015 |
Other Taxation Social Security Payable | 42 151 | 58 819 | 50 157 | | | | |
Par Value Share | | | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | 39 691 | 48 097 | 52 714 | 57 094 | 62 955 |
Prepayments | | | 14 853 | 26 072 | 71 351 | 83 948 | 89 012 |
Proceeds From Sales Property Plant Equipment | | | | | | | 400 |
Profit Loss | | | -303 596 | -106 413 | 506 461 | 238 039 | 617 719 |
Profit Loss On Ordinary Activities Before Tax | | | -332 106 | -106 450 | 576 346 | 293 564 | 771 440 |
Property Plant Equipment Gross Cost | 541 618 | 609 705 | 631 488 | 656 387 | 722 487 | 748 721 | 774 102 |
Provisions | | | | | 16 535 | 15 460 | 18 989 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 16 535 | 15 460 | 18 989 |
Purchase Property Plant Equipment | | | -21 783 | -24 899 | -66 100 | -26 232 | -42 614 |
Revenue From Rendering Services | | | 1 204 998 | 1 599 750 | 951 451 | 1 129 973 | 715 008 |
Revenue From Sale Goods | | | 10 474 937 | 12 577 735 | 15 756 437 | 15 609 520 | 19 220 658 |
Social Security Costs | | | 7 237 | | | | |
Staff Costs Employee Benefits Expense | | | 2 774 749 | 3 073 505 | 3 300 918 | 4 016 009 | 4 925 023 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 21 188 | 22 860 | | | | | |
Taxation Social Security Payable | | | 50 157 | 76 407 | 85 663 | 117 491 | 132 750 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | -22 860 | | -50 822 | | |
Tax Decrease From Utilisation Tax Losses | | | 45 517 | 5 306 | | | |
Tax Expense Credit Applicable Tax Rate | | | -63 100 | -20 226 | 109 506 | 55 739 | 146 574 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 14 193 | 8 763 | -6 862 | 1 341 | -3 428 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 390 | 6 157 | 1 527 | 904 | 5 562 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 16 535 | -1 075 | 3 529 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -5 650 | -37 | 1 | -1 384 | 42 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -28 510 | -37 | 69 885 | 55 525 | 153 721 |
Total Assets Less Current Liabilities | 959 318 | 918 377 | 591 921 | 485 508 | 1 008 504 | 1 245 468 | 1 866 716 |
Trade Creditors Trade Payables | 611 587 | 1 471 113 | 1 327 786 | 1 372 601 | 1 447 703 | 1 554 360 | 1 555 971 |
Trade Debtors Trade Receivables | 1 854 736 | 2 014 575 | 2 263 951 | 3 388 043 | 3 102 754 | 3 226 690 | 2 489 571 |
Turnover Revenue | | | 11 679 935 | 14 177 485 | 16 707 888 | 19 129 731 | 23 102 681 |
Wages Salaries | | | 2 684 631 | 2 970 454 | 3 232 813 | 3 918 311 | 4 816 376 |
Company Contributions To Money Purchase Plans Directors | | | 750 | | | | |
Compensation For Loss Office Directors | | | 25 000 | | | | |
Director Remuneration | | | 59 188 | | | | |