Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 34 018 | 549 439 | 360 000 | 16 322 | 914 257 | 419 480 |
Current Assets | 7 228 348 | 9 779 036 | 10 392 607 | 11 701 654 | 18 330 656 | 14 247 885 |
Debtors | 4 784 330 | 4 446 565 | 6 733 083 | 8 855 332 | 12 554 357 | 7 886 151 |
Net Assets Liabilities | 1 662 416 | 2 059 026 | 1 652 897 | -990 819 | -4 721 817 | -4 233 685 |
Other Debtors | 760 376 | 787 893 | 1 250 052 | 1 403 292 | 1 402 237 | 27 401 |
Property Plant Equipment | 117 505 | 98 007 | 853 232 | 1 060 469 | 7 158 641 | 7 923 185 |
Total Inventories | | | 2 878 289 | 3 831 667 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 1 931 038 | 2 510 372 | 3 204 169 | 3 648 981 | 4 364 586 | 5 155 124 |
Accumulated Amortisation Impairment Intangible Assets | | | 16 363 | 26 663 | 4 966 072 | 5 754 809 |
Accumulated Depreciation Impairment Property Plant Equipment | 46 522 | 76 805 | 112 142 | 127 779 | 9 817 041 | 11 607 660 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 68 757 | 57 882 | 52 612 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 10 785 | 790 562 | 261 469 | 400 849 | 2 555 163 |
Administrative Expenses | | | 8 399 878 | 10 678 415 | 8 955 976 | 9 325 818 |
Amounts Owed To Group Undertakings | 205 660 | 307 413 | 422 520 | 9 026 706 | 9 026 706 | 9 437 044 |
Average Number Employees During Period | 10 | 10 | 9 | 19 | 219 | 233 |
Bank Borrowings | 718 335 | | 2 750 000 | 250 000 | 2 958 000 | 2 858 377 |
Bank Borrowings Overdrafts | 665 152 | 6 185 000 | 470 440 | 223 583 | 476 217 | 1 311 870 |
Cash Cash Equivalents | | 710 319 | 1 082 152 | 200 724 | 914 257 | 419 480 |
Corporation Tax Recoverable | | | 1 103 114 | 1 697 355 | 97 139 | 97 139 |
Cost Sales | | | 10 212 496 | 13 300 155 | 14 443 336 | 18 305 911 |
Creditors | 6 115 573 | 6 205 150 | 6 928 431 | 14 073 073 | 13 584 981 | 10 125 564 |
Current Tax For Period | | | -1 043 451 | -1 624 708 | -79 749 | |
Debentures In Issue | 5 420 000 | 6 185 000 | 3 185 000 | 3 185 000 | 3 185 000 | 3 185 000 |
Deferred Income | | | 270 754 | 244 452 | 408 341 | 116 239 |
Deferred Tax Asset Debtors | 323 917 | 468 703 | 582 265 | 1 188 098 | 739 480 | 671 762 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | 1 113 278 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -236 246 | | -8 572 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -23 307 | 901 704 | -70 511 | -136 277 |
Dividends Paid Classified As Financing Activities | | | | -200 | | |
Finance Lease Liabilities Present Value Total | 39 619 | 30 391 | 25 559 | 377 | 362 655 | 506 216 |
Finance Lease Payments Owing Minimum Gross | 9 198 | 11 037 | 25 182 | 377 | 114 324 | 178 409 |
Finished Goods Goods For Resale | | | 105 147 | 37 847 | 43 860 | 104 053 |
Fixed Assets | 3 872 576 | 26 302 178 | 4 608 563 | 4 815 600 | 10 460 876 | 11 481 571 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | 34 644 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 498 178 | 110 656 | -179 701 | 185 515 |
Future Finance Charges On Finance Leases | 2 665 | 855 | 96 577 | 223 764 | 82 836 | 45 685 |
Gain Loss On Disposals Property Plant Equipment | | | 29 720 | | | |
Government Grant Income | | | 287 946 | 328 034 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | 719 326 | | 1 679 966 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 13 907 | 221 | | 34 644 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 10 300 | 791 913 | 788 737 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 30 283 | 35 337 | 54 232 | 1 617 983 | 1 790 619 |
Intangible Assets | 2 915 232 | 4 163 718 | 4 353 586 | 225 453 | 3 301 399 | 3 557 350 |
Intangible Assets Gross Cost | | | 183 359 | 252 116 | 8 267 471 | 9 312 159 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 393 513 | 87 514 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 90 407 | 76 655 | | |
Interest Income On Bank Deposits | | | 49 553 | 56 | 141 | 284 |
Interest Paid Classified As Operating Activities | | | -1 089 331 | | -1 058 748 | -1 131 161 |
Interest Payable Similar Charges Finance Costs | | | 1 089 331 | 825 581 | 1 058 748 | 1 131 161 |
Interest Received Classified As Investing Activities | | | -49 553 | -56 | -141 | -284 |
Investments Fixed Assets | 3 755 071 | 3 755 331 | 3 755 331 | 3 755 131 | 836 | 1 036 |
Investments In Subsidiaries | 3 755 071 | 3 755 331 | 3 755 331 | 3 755 131 | 836 | 1 036 |
Loss Gain From Write-downs Reversals Inventories | | | 325 104 | 697 205 | 362 228 | |
Net Cash Generated From Operations | | | -1 007 237 | -4 644 081 | -1 307 468 | -4 192 013 |
Net Current Assets Liabilities | 3 905 413 | 4 410 838 | -5 069 551 | | | |
Net Finance Income Costs | | | 49 553 | 56 | 141 | 284 |
Other Creditors | 1 018 744 | 28 744 | 3 028 744 | 1 998 974 | 2 371 194 | 3 119 016 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 38 595 | | |
Other Disposals Property Plant Equipment | | | | 38 595 | | |
Other Interest Receivable Similar Income Finance Income | | | 49 553 | 56 | 141 | 284 |
Other Provisions Balance Sheet Subtotal | | | | 284 828 | 213 621 | 69 856 |
Other Remaining Borrowings | | | | 100 000 | | |
Payments Received On Account | | | 103 215 | 155 792 | 102 234 | 89 869 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 103 431 | 95 509 | 153 108 | 49 358 | 238 101 | 370 043 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 48 671 | 125 696 | 896 177 | 141 476 | 552 012 | 832 495 |
Profit Loss | -251 650 | 396 610 | -406 129 | -2 643 516 | -3 730 998 | 488 132 |
Property Plant Equipment Gross Cost | 164 027 | 174 812 | 965 374 | 1 188 248 | 16 975 682 | 19 530 845 |
Raw Materials Consumables | | | 1 857 623 | 2 504 356 | | |
Social Security Costs | 68 811 | 67 446 | 70 996 | 113 881 | | |
Staff Costs Employee Benefits Expense | 728 358 | 705 019 | 798 765 | 758 135 | 8 255 330 | 9 996 286 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 495 769 | 697 051 | 177 923 | |
Tax Decrease From Utilisation Tax Losses | | | 237 | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | 16 545 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -1 046 058 | -1 307 787 | -114 290 | -226 678 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 1 542 | -38 286 | | 21 111 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 25 045 | 333 | -11 848 | 7 838 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 258 621 | 443 860 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -1 052 851 | -959 029 | -150 260 | -110 205 |
Total Assets Less Current Liabilities | 7 777 989 | 24 723 045 | 21 108 502 | | | |
Total Borrowings | | | 470 440 | 323 583 | 476 217 | 1 311 870 |
Total Current Tax Expense Credit | | | -1 029 544 | -1 624 487 | -79 749 | |
Total Deferred Tax Expense Credit | | | -23 307 | 665 458 | -70 511 | -110 205 |
Trade Creditors Trade Payables | 86 178 | 137 890 | 156 691 | 3 304 322 | 2 312 337 | 3 272 072 |
Trade Debtors Trade Receivables | 10 800 | 28 | 366 | 261 469 | 4 521 265 | 4 257 069 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | -7 263 793 | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -790 568 | -15 386 585 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | | -4 174 159 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | -65 | -8 071 279 | |
Turnover Revenue | | | 14 662 291 | 16 231 066 | | |
Wages Salaries | 556 116 | 542 064 | 574 661 | 594 896 | 7 226 192 | 8 676 179 |