Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 16 448 | 100 482 | 137 | 232 | 338 |
Current Assets | 4 897 641 | 6 784 754 | 6 512 363 | 6 366 691 | 3 497 841 |
Debtors | 4 421 037 | 6 296 678 | 5 849 515 | 5 598 504 | 2 886 943 |
Net Assets Liabilities | | | 2 722 024 | 3 266 985 | 1 316 799 |
Other Debtors | 524 611 | 934 028 | 1 002 190 | 1 121 840 | 622 814 |
Property Plant Equipment | 6 904 712 | 8 307 347 | 8 393 277 | 8 540 837 | 8 107 356 |
Total Inventories | 460 156 | 387 594 | 662 711 | 767 955 | 610 560 |
|
Other Financial Data |
Audit Fees Expenses | | | | 25 500 | 28 000 |
Accrued Liabilities Deferred Income | 321 522 | 591 361 | 553 537 | 416 939 | 529 320 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 60 993 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 026 571 | 4 700 150 | 5 325 149 | 5 626 184 | 6 617 537 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 230 615 | 5 002 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 995 747 | 1 361 737 | 1 488 046 | 1 317 313 |
Administrative Expenses | | | | 2 711 106 | 3 949 883 |
Amortisation Expense Intangible Assets | | | | | 60 993 |
Amounts Owed By Group Undertakings | | | | 459 285 | 405 507 |
Amounts Owed To Group Undertakings | | | | | 350 955 |
Average Number Employees During Period | | | 135 | 160 | 182 |
Bank Borrowings | | 961 485 | 791 322 | 630 296 | 2 093 714 |
Bank Borrowings Overdrafts | 618 164 | 767 461 | 534 906 | 349 105 | 1 577 776 |
Bank Overdrafts | 618 164 | 2 040 627 | 1 860 552 | 934 335 | 604 427 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 5 235 417 | 4 951 721 | 4 432 391 | 4 194 252 | 4 875 442 |
Corporation Tax Recoverable | | 79 346 | | | |
Cost Sales | | | | 14 761 023 | 15 790 814 |
Creditors | 3 633 180 | 4 900 643 | 3 844 353 | 2 853 953 | 3 494 108 |
Deferred Tax Asset Debtors | | | 18 338 | 18 338 | 127 654 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -20 770 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -109 316 |
Depreciation Expense Property Plant Equipment | | | | 633 022 | 800 539 |
Distribution Costs | | | | 3 792 136 | 4 422 828 |
Dividends Paid | | | | 319 977 | 341 176 |
Dividends Paid Classified As Financing Activities | -594 463 | -297 589 | -320 502 | -319 977 | |
Dividends Paid On Shares | | | | 230 615 | |
Dividends Paid On Shares Interim | | | | 319 977 | 341 176 |
Finance Lease Liabilities Present Value Total | 3 633 180 | 4 133 182 | 3 309 447 | 2 404 848 | 1 916 332 |
Finance Lease Payments Owing Minimum Gross | 1 254 778 | 1 141 335 | 1 208 947 | 3 649 044 | 3 042 572 |
Finished Goods Goods For Resale | 29 878 | 32 064 | 47 100 | 30 423 | 50 712 |
Fixed Assets | 7 511 670 | 8 914 305 | 9 045 233 | 9 423 505 | 9 502 522 |
Further Item Creditors Component Total Creditors | | | | 100 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | 34 798 | 154 060 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 154 652 | 296 548 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 6 899 136 | 5 974 306 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -438 | 3 465 |
Gain Loss On Disposals Property Plant Equipment | | | | 9 235 | 14 818 |
Government Grant Income | | | | 453 006 | 706 026 |
Gross Profit Loss | | | | 7 180 513 | 5 687 172 |
Income From Related Parties | | | | 18 338 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 60 993 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 049 074 | 1 154 289 | 1 220 777 | 1 603 657 |
Intangible Assets | 32 900 | 43 550 | 327 837 | 230 615 | 743 113 |
Intangible Assets Gross Cost | | | | 230 615 | 804 106 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 16 420 | 11 754 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 214 443 | 350 661 |
Interest Income On Bank Deposits | | | | 305 | 262 |
Interest Payable Similar Charges Finance Costs | | | | 265 661 | 516 475 |
Investments | 606 958 | 606 958 | 651 956 | 652 053 | |
Investments Fixed Assets | 606 958 | 606 958 | 651 956 | 652 053 | 652 053 |
Investments In Associates | 2 | 2 | 3 | | |
Investments In Subsidiaries | 606 956 | 606 956 | 651 953 | 652 053 | 652 053 |
Issue Equity Instruments | | 300 000 | | | |
Net Current Assets Liabilities | -1 633 484 | -1 975 445 | -2 478 856 | -3 302 567 | -4 691 615 |
Net Finance Income Costs | | | | 322 | 262 |
Operating Profit Loss | | | | 1 130 277 | -1 202 113 |
Other Creditors | 415 376 | 945 903 | 1 104 520 | 100 000 | 1 809 134 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 375 495 | 529 290 | 919 742 | 612 304 |
Other Disposals Property Plant Equipment | | 919 533 | 650 808 | 1 039 451 | 759 441 |
Other Interest Income | | | | 17 | |
Other Interest Receivable Similar Income Finance Income | | | | 322 | 262 |
Other Operating Income Format1 | | | | 453 006 | 1 483 426 |
Other Taxation Social Security Payable | | | | 521 182 | 397 998 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 41 215 | 44 682 | 83 823 | 107 518 | 121 209 |
Percentage Class Share Held In Associate | | 50 | | | |
Percentage Class Share Held In Subsidiary | | 80 | 100 | 100 | 100 |
Prepayments Accrued Income | 567 272 | 431 610 | 360 176 | 470 528 | 397 252 |
Profit Loss | 555 686 | 188 764 | 1 004 309 | 864 938 | -1 609 010 |
Profit Loss On Ordinary Activities Before Tax | | | | 864 938 | -1 718 326 |
Property Plant Equipment Gross Cost | 10 931 283 | 13 007 497 | 13 718 426 | 14 167 021 | 14 724 893 |
Raw Materials Consumables | 237 892 | 221 378 | 402 736 | 434 158 | 434 487 |
Social Security Costs | 408 912 | 389 448 | 345 364 | 439 428 | 526 945 |
Staff Costs Employee Benefits Expense | 5 069 788 | 4 788 420 | 4 761 975 | 5 553 177 | 6 746 096 |
Tax Expense Credit Applicable Tax Rate | | | | 164 338 | -326 482 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -240 346 | -62 873 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -100 653 | -25 903 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 15 160 | 27 101 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -109 316 |
Total Assets Less Current Liabilities | 5 878 186 | 6 938 860 | 6 566 377 | 6 120 938 | 4 810 907 |
Total Borrowings | | | | 1 564 631 | 2 698 141 |
Total Operating Lease Payments | | | | 675 614 | 917 511 |
Trade Creditors Trade Payables | 3 649 406 | 3 579 360 | 3 676 499 | 4 592 079 | 2 855 444 |
Trade Debtors Trade Receivables | 3 249 817 | 4 377 134 | 3 992 983 | 3 528 513 | 1 333 716 |
Turnover Revenue | | | | 21 941 536 | 21 477 986 |
Wages Salaries | 4 619 661 | 4 354 290 | 4 332 788 | 5 006 231 | 6 097 942 |
Work In Progress | 192 386 | 134 152 | | 303 374 | 125 361 |
Company Contributions To Defined Benefit Plans Directors | | | | 15 794 | 6 611 |
Director Remuneration | | | | 156 024 | 270 311 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 171 818 | 276 922 |