Profit & Loss |
Date of Accounts |
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 | 8 350 | 809 811 | 638 448 | 194 051 | 373 493 | 567 070 |
Current Assets | 13 346 613 | 13 604 918 | 10 508 721 | 10 478 899 | 9 543 080 | 9 108 287 |
Debtors | 11 272 662 | 10 491 482 | 8 072 073 | 8 349 076 | 6 724 712 | 6 308 131 |
Net Assets Liabilities | 19 955 626 | 20 427 986 | 19 344 621 | 17 473 012 | 15 895 032 | 14 620 899 |
Other Debtors | 1 432 087 | 1 175 395 | 2 539 883 | 2 278 855 | 1 170 648 | 410 983 |
Property Plant Equipment | 12 138 153 | 11 770 419 | 12 030 932 | 11 141 697 | 10 243 280 | 9 431 574 |
Total Inventories | 2 065 601 | 2 303 625 | 1 798 200 | 1 935 772 | 2 444 875 | 2 233 086 |
|
Other Financial Data |
Dividend Recommended By Directors | | 983 902 | | | | |
Accrued Liabilities Deferred Income | 82 443 | 233 029 | 341 657 | 134 920 | 158 514 | 279 100 |
Accumulated Depreciation Impairment Property Plant Equipment | 14 716 730 | 15 580 350 | 16 471 086 | 17 377 457 | 18 342 519 | 19 245 669 |
Additional Provisions Increase From New Provisions Recognised | | 254 000 | | | 67 300 | |
Administrative Expenses | 1 578 949 | 2 073 510 | 2 275 470 | 1 539 409 | 1 709 877 | 1 054 295 |
Amounts Owed By Group Undertakings | 28 029 | | 5 066 | 492 | | 5 458 |
Amounts Owed To Group Undertakings | 1 579 263 | 973 394 | 167 154 | 390 802 | 447 799 | 513 792 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 139 | 143 | 144 | 139 | 131 | 129 |
Bills Exchange Payable | 905 118 | 633 063 | | 1 050 063 | | 76 428 |
Capital Commitments | 60 647 | | | | | |
Cash Cash Equivalents Cash Flow Value | 8 350 | 809 811 | 638 448 | 194 051 | 373 493 | |
Comprehensive Income Expense | 1 100 332 | 1 456 262 | 1 769 775 | 1 277 059 | 1 495 635 | 1 695 374 |
Corporation Tax Payable | | 107 000 | 115 600 | | 249 876 | 170 785 |
Cost Sales | 25 124 767 | 26 727 566 | 23 510 746 | 24 789 675 | 22 936 297 | 28 626 573 |
Creditors | 905 118 | 633 063 | 2 749 232 | 1 050 063 | 3 372 028 | 3 474 605 |
Current Tax For Period | | 107 000 | 295 600 | 404 043 | 490 876 | 495 785 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -19 712 | -29 521 | | | | |
Deferred Tax Liabilities | -250 000 | 351 000 | 491 800 | 499 053 | 586 532 | 505 502 |
Depreciation Amortisation Expense | 869 660 | 863 620 | 890 736 | 906 495 | 965 062 | 909 540 |
Depreciation Expense Property Plant Equipment | 869 660 | 863 620 | 890 736 | 906 494 | 965 062 | 909 540 |
Dividend Per Share Interim | | 1 | | | | |
Dividends Paid | | 983 902 | 2 853 140 | 3 148 668 | 3 073 615 | 2 969 507 |
Dividends Paid Classified As Financing Activities | | -983 902 | -2 853 140 | -3 148 668 | -3 073 615 | -2 969 507 |
Dividends Paid On Shares | | 983 902 | 2 853 140 | 3 148 668 | 3 073 615 | 2 969 507 |
Dividends Paid On Shares Interim | | 491 951 | 1 426 570 | 1 574 334 | 1 536 807 | 1 484 754 |
Finished Goods | 877 663 | 1 085 684 | 764 373 | 737 473 | 835 912 | 806 806 |
Further Operating Expense Item Component Total Operating Expenses | 1 145 280 | 21 050 | -1 396 120 | 1 500 282 | -1 887 599 | 25 500 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -89 644 | -256 504 | -527 404 | 15 753 | -227 216 | 708 459 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 215 460 | -443 657 | -158 541 | -510 580 | 691 135 | 68 850 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -3 416 019 | 781 180 | 2 619 185 | -415 459 | 2 150 137 | -170 512 |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 174 | | | -197 | | |
Gain Loss On Disposals Property Plant Equipment | -1 174 | | | -197 | | |
Gross Profit Loss | 2 970 883 | 3 896 860 | 4 479 267 | 3 214 409 | 3 754 721 | 3 355 364 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 35 550 | | 1 052 899 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -576 208 | 801 461 | -171 363 | -444 397 | 179 442 | 193 577 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 492 935 | 238 024 | -505 425 | 137 572 | 509 103 | -211 789 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 863 620 | 890 736 | 906 494 | 965 062 | 909 540 |
Interest Expense | 11 682 | 7 626 | 2 808 | 863 | 202 | 2 271 |
Interest Expense On Bank Loans Similar Borrowings | 2 715 | | | | | |
Interest Paid Classified As Operating Activities | -14 397 | -7 626 | -2 808 | -863 | -202 | -184 853 |
Interest Payable Similar Charges Finance Costs | 14 397 | 7 626 | 2 808 | 863 | 42 007 | 184 853 |
Net Cash Flows From Used In Financing Activities | -138 992 | 1 387 308 | 3 383 884 | 2 844 272 | 3 049 629 | 2 955 121 |
Net Cash Flows From Used In Investing Activities | 651 469 | 494 348 | 1 149 982 | 15 866 | 64 110 | 97 834 |
Net Cash Flows From Used In Operating Activities | 63 731 | -2 683 117 | -4 362 503 | -2 415 741 | -3 293 181 | -3 246 532 |
Net Cash Generated From Operations | 49 334 | -2 690 743 | -4 647 392 | -3 008 196 | -3 497 064 | -4 006 261 |
Net Current Assets Liabilities | 8 772 591 | 9 594 630 | 7 759 489 | 7 833 378 | 6 171 052 | 5 633 682 |
Net Interest Received Paid Classified As Investing Activities | -795 | -1 538 | -1 267 | -1 590 | -2 535 | |
Number Shares Issued Fully Paid | | 837 500 | 837 500 | 837 500 | 837 500 | 837 500 |
Operating Profit Loss | 1 391 934 | 1 823 350 | 2 203 797 | 1 686 567 | 2 044 311 | 2 301 069 |
Other Creditors | 58 703 | 67 399 | 54 768 | 40 876 | 47 744 | 5 135 |
Other Deferred Tax Expense Credit | 278 000 | 254 000 | 141 800 | 6 200 | 67 300 | -74 943 |
Other Interest Receivable Similar Income Finance Income | 795 | 1 538 | 1 267 | 1 590 | 2 535 | |
Other Taxation Social Security Payable | 103 023 | 110 185 | 115 632 | 131 670 | 142 433 | 237 819 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 220 682 | 245 525 | 286 311 | 291 549 | 305 818 | 346 051 |
Prepayments Accrued Income | 467 138 | 587 157 | 340 711 | 340 879 | 222 351 | 466 208 |
Proceeds From Sales Property Plant Equipment | -202 | | | -130 | | |
Profit Loss | 1 100 332 | 1 456 262 | 1 769 775 | 1 277 059 | 1 495 635 | 1 695 374 |
Profit Loss On Ordinary Activities Before Tax | 1 378 332 | 1 817 262 | 2 202 256 | 1 687 294 | 2 046 644 | 2 116 216 |
Property Plant Equipment Gross Cost | 26 854 883 | 27 350 769 | 28 502 018 | 28 519 154 | 28 585 799 | 28 677 243 |
Provisions | 50 000 | 304 000 | 445 800 | 452 000 | 519 300 | 444 357 |
Provisions For Liabilities Balance Sheet Subtotal | 50 000 | 304 000 | 445 800 | 452 000 | 519 300 | 444 357 |
Purchase Property Plant Equipment | -652 466 | -495 886 | -1 151 249 | -17 586 | -66 645 | -97 834 |
Recoverable Value-added Tax | 274 051 | 327 386 | 156 989 | 269 208 | 160 442 | 306 753 |
Repayments Borrowings Classified As Financing Activities | -422 092 | | | | | |
Social Security Costs | 378 780 | 428 400 | 436 764 | 444 795 | 434 165 | 504 069 |
Staff Costs Employee Benefits Expense | 4 530 923 | 4 982 220 | 5 158 913 | 5 169 093 | 5 024 232 | 5 508 262 |
Tax Expense Credit Applicable Tax Rate | 265 329 | 345 280 | 418 429 | 320 586 | 388 862 | 402 081 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 35 116 | 35 236 | 35 870 | 36 071 | 35 870 | 35 181 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 115 | 6 303 | 3 117 | 635 | 776 | 1 565 |
Tax Increase Decrease From Other Short-term Timing Differences | -2 725 | -265 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 278 000 | 361 000 | 432 481 | 410 235 | 551 009 | 420 842 |
Total Additions Including From Business Combinations Property Plant Equipment | | 495 886 | 1 151 249 | 17 586 | 66 645 | 97 834 |
Total Assets Less Current Liabilities | 20 910 744 | 21 365 049 | 19 790 421 | 18 975 075 | 16 414 332 | 15 065 256 |
Total Current Tax Expense Credit | 278 000 | 107 000 | 290 681 | 404 035 | 483 709 | 495 785 |
Trade Creditors Trade Payables | 2 353 909 | 1 956 000 | 1 954 421 | 1 696 810 | 2 325 662 | 2 191 546 |
Trade Debtors Trade Receivables | 9 071 357 | 8 401 544 | 4 829 648 | 5 387 685 | 4 584 178 | 5 118 729 |
Turnover Revenue | 28 095 650 | 30 624 426 | 27 990 013 | 28 004 084 | 26 691 019 | 31 981 937 |
Wages Salaries | 3 931 461 | 4 308 295 | 4 435 838 | 4 432 749 | 4 284 249 | 4 658 142 |
Work In Progress | 264 374 | 179 553 | 136 320 | 88 337 | 123 388 | 125 639 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 141 800 | 6 200 | | -74 943 |
Amounts Recoverable On Contracts | | | 113 392 | | | |
Corporation Tax Recoverable | | | | 71 957 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -29 521 | -17 034 | 52 451 | -20 642 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 123 | | 6 390 |
Disposals Property Plant Equipment | | | | 450 | | 6 390 |
Further Item Interest Expense Component Total Interest Expense | | | | | 41 805 | 182 582 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 2 | 1 |
Income Taxes Paid Refund Classified As Operating Activities | | | -282 081 | -591 592 | -161 876 | -574 876 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -4 919 | -8 | -7 167 | |
Other Operating Income Format1 | | | | 11 567 | 41 271 | |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | | | 52 451 | 153 308 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | -17 034 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 3 967 | -2 982 | 500 | -20 642 | -17 986 |