Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 722 336 | 1 926 583 | 1 770 265 | 94 312 |
Current Assets | 8 699 250 | 9 661 491 | 14 183 001 | 16 800 639 |
Debtors | 7 625 903 | 7 400 851 | 10 827 266 | 15 150 839 |
Net Assets Liabilities | 17 944 111 | 19 345 684 | 18 682 997 | 22 594 345 |
Other Debtors | 1 559 779 | 1 468 513 | 1 817 040 | 1 853 856 |
Property Plant Equipment | 23 973 179 | 23 991 625 | 23 720 690 | 23 357 836 |
Total Inventories | 351 011 | 334 057 | 230 362 | 201 548 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 000 | 11 500 | 12 000 |
Other Assurance Services Entity Subsidiaries Fees | 950 | 1 000 | 2 500 | 1 646 |
Other Non-audit Services Entity Subsidiaries Fees | 5 298 | 5 100 | 7 000 | 7 500 |
Other Taxation Advisory Services Entity Subsidiaries Fees | 2 500 | 1 000 | | |
Taxation Compliance Services Entity Subsidiaries Fees | 2 920 | 3 000 | 5 190 | 4 000 |
Accrued Liabilities Deferred Income | 4 708 107 | 4 289 474 | 9 980 448 | 8 756 365 |
Accumulated Depreciation Impairment Property Plant Equipment | 11 159 484 | 11 680 942 | 12 907 415 | 13 565 967 |
Additional Provisions Increase From New Provisions Recognised | | 48 920 | | 242 121 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 539 904 | | 295 698 |
Administration Support Average Number Employees | 9 | 9 | 9 | 9 |
Administrative Expenses | 18 708 290 | 19 033 279 | 13 569 271 | 17 524 804 |
Amounts Owed By Directors | 5 562 013 | 5 295 082 | 5 360 120 | 5 318 154 |
Amounts Owed By Group Undertakings | | | 4 341 896 | 8 852 412 |
Amounts Owed To Directors | 208 411 | 192 318 | 197 921 | 285 805 |
Amounts Owed To Group Undertakings | | | | 5 393 922 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 574 | 574 | 406 | 477 |
Bank Borrowings Overdrafts | 333 333 | 166 667 | 333 334 | 192 431 |
Cash Cash Equivalents Cash Flow Value | 722 336 | 1 926 583 | | |
Comprehensive Income Expense | 876 715 | 1 401 573 | 2 879 818 | 5 011 348 |
Corporation Tax Payable | 5 855 | 20 928 | | |
Corporation Tax Recoverable | 6 479 | | 231 394 | 1 168 |
Cost Sales | 5 520 837 | 5 826 745 | 3 099 423 | 5 250 537 |
Creditors | 11 517 912 | 11 298 107 | 16 774 079 | 17 191 616 |
Current Tax For Period | -67 427 | 34 658 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -3 570 | 48 920 | 113 282 | 242 121 |
Deferred Tax Liabilities | 257 572 | 306 492 | 113 282 | 355 403 |
Depreciation Expense Property Plant Equipment | 520 330 | 521 458 | 690 308 | 658 552 |
Depreciation Rate Used For Property Plant Equipment | | 15 | | 33 |
Dividends Paid | | | | 1 100 000 |
Dividends Paid On Shares | | | | 1 100 000 |
Finance Lease Liabilities Present Value Total | | | | 10 808 |
Finance Lease Payments Owing Minimum Gross | | | | 27 919 |
Fixed Assets | 24 103 679 | 24 122 125 | | |
Further Item Creditors Component Total Creditors | 3 903 450 | 3 903 450 | 3 903 450 | |
Further Item Debtors Component Total Debtors | 1 348 491 | 1 346 337 | | |
Gain Loss In Cash Flows From Change In Accrued Items | 753 235 | -716 397 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 289 256 | 664 278 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 32 166 | 225 052 | | |
Gain Loss In Cash Flows From Change In Inventories | -183 | 16 954 | | |
Gain Loss On Disposals Property Plant Equipment | 500 | 1 250 | | |
Government Grant Income | | | 1 101 709 | 6 000 |
Gross Profit Loss | 19 771 864 | 20 781 269 | 13 591 662 | 22 795 425 |
Income Expense Recognised Directly In Equity | -189 000 | | | -1 100 000 |
Income Taxes Paid Refund Classified As Operating Activities | 34 360 | 47 065 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 710 881 | 1 204 247 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 5 854 | 27 480 | -229 091 | |
Increase Decrease In Net Debt From Cash Flows | | -1 637 007 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 521 458 | | 658 552 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 109 242 | 96 159 | 87 779 | 22 678 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 474 |
Interest Expense On Preference Shares Classified As Debt | 142 760 | 139 200 | 172 312 | |
Interest Paid Classified As Operating Activities | 252 002 | 235 359 | | |
Interest Payable Similar Charges Finance Costs | 252 002 | 235 359 | 260 091 | 23 152 |
Investments | 130 500 | -226 275 | | -306 525 |
Investments Fixed Assets | 130 500 | 130 500 | | |
Investments In Associates Joint Ventures Participating Interests | 50 250 | 50 250 | | |
Investments In Group Undertakings | 80 250 | 80 250 | | -306 525 |
Net Cash Flows From Used In Financing Activities | -429 095 | -432 760 | | |
Net Cash Flows From Used In Investing Activities | -231 540 | -538 654 | | |
Net Cash Flows From Used In Operating Activities | 2 371 516 | 2 175 661 | | |
Net Cash Generated From Operations | 2 657 878 | 2 458 085 | | |
Net Current Assets Liabilities | -2 818 662 | -1 636 616 | -2 591 078 | -390 977 |
Net Debt Funds | 2 902 742 | 1 265 735 | | |
Net Deferred Tax Liability Asset | 257 572 | 306 492 | 113 282 | 355 403 |
Number Shares Issued Fully Paid | 8 450 | 8 450 | 8 450 | 24 000 |
Operating Profit Loss | 1 063 574 | 1 747 990 | 3 024 100 | 5 276 621 |
Other Creditors | 158 884 | 163 933 | 73 278 | 85 251 |
Other Operating Income Format1 | | | 1 101 709 | 6 000 |
Other Taxation Social Security Payable | 725 763 | 712 322 | 1 466 236 | 1 143 052 |
Par Value Share | | 1 | | 1 |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | 189 000 | | | |
Pension Costs Defined Contribution Plan | 213 663 | 291 317 | 261 596 | 335 999 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 213 663 | 291 317 | 261 596 | 335 999 |
Prepayments Accrued Income | 494 603 | 636 105 | 406 544 | 479 189 |
Proceeds From Borrowings Classified As Financing Activities | -240 095 | -432 760 | | |
Proceeds From Sales Property Plant Equipment | 500 | 1 250 | | |
Production Average Number Employees | 517 | 518 | 336 | 413 |
Profit Loss | 876 715 | 1 401 573 | 2 879 818 | 5 011 348 |
Profit Loss On Ordinary Activities Before Tax | 811 572 | 1 512 631 | 2 764 009 | 5 253 469 |
Profit Loss Subsidiaries | | 68 809 | | |
Property Plant Equipment Gross Cost | 35 132 663 | 35 672 567 | 36 628 105 | 36 923 803 |
Provisions | 257 572 | 306 492 | 113 282 | 355 403 |
Purchase Property Plant Equipment | 232 040 | 539 904 | | |
Raw Materials | 351 011 | 334 057 | 230 362 | 201 548 |
Redemption Shares Decrease In Equity | 189 000 | | | 3 903 450 |
Revenue From Sale Goods | 25 292 701 | 26 608 014 | 16 691 085 | 28 045 962 |
Social Security Costs | 737 966 | 728 009 | 573 281 | 775 676 |
Staff Costs Employee Benefits Expense | 11 095 495 | 10 930 148 | 8 401 582 | 10 756 794 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 257 572 | 306 492 | 113 282 | 355 403 |
Tax Decrease From Utilisation Tax Losses | | | 431 577 | 845 459 |
Tax Decrease Increase From Effect Tax Incentives | 150 928 | 86 354 | | |
Tax Expense Credit Applicable Tax Rate | 154 199 | 287 400 | 525 162 | 998 159 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -108 328 | -135 701 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -13 080 | 4 124 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 33 965 | 19 608 | 32 777 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 95 | -1 375 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -65 143 | 111 058 | -115 809 | 242 121 |
Total Assets Less Current Liabilities | 21 285 017 | 22 485 509 | 21 129 612 | 22 966 859 |
Total Current Tax Expense Credit | -61 573 | 62 138 | | |
Trade Creditors Trade Payables | 1 474 109 | 1 849 015 | 819 412 | 1 323 982 |
Trade Debtors Trade Receivables | 3 029 | 1 151 | 25 380 | |
Turnover Revenue | 25 292 701 | 26 608 014 | 16 691 085 | 28 045 962 |
Wages Salaries | 10 143 866 | 9 910 822 | 7 566 705 | 9 645 119 |
Company Contributions To Money Purchase Plans Directors | | | 4 500 | 4 500 |
Director Remuneration | 780 386 | 288 119 | 270 498 | 257 738 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 274 998 | 262 238 |