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 |
Debtors | 360 280 | 219 126 | 197 041 | 129 661 | 15 428 990 | 14 602 970 | 17 274 147 |
Net Assets Liabilities | 5 854 659 | 7 413 011 | 5 863 582 | 5 854 973 | 7 324 882 | 6 767 259 | 3 054 573 |
Cash Bank On Hand | | | | | 1 347 351 | 419 458 | 915 918 |
Current Assets | | | | 129 661 | 18 960 757 | 20 437 014 | 21 915 143 |
Other Debtors | | | | | 164 520 | 220 461 | 143 898 |
Property Plant Equipment | | | | | 3 186 211 | 2 986 910 | 3 535 176 |
Total Inventories | | | | | 2 184 416 | 5 414 586 | 3 725 078 |
|
Other Financial Data |
Audit Fees Expenses | 11 750 | 11 750 | 11 750 | 11 750 | 25 000 | 30 000 | 30 000 |
Company Contributions To Money Purchase Plans Directors | 8 161 | 7 483 | 7 708 | 15 194 | 5 632 | 9 887 | 10 373 |
Director Remuneration | 498 871 | 613 533 | 630 904 | 291 104 | 113 768 | 199 814 | 205 792 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 1 | 1 | 2 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | 85 267 | | | | 545 876 | 821 533 | 585 956 |
Accumulated Amortisation Impairment Intangible Assets | 1 997 088 | 4 233 933 | 6 469 761 | 8 696 624 | 1 207 550 | 3 277 635 | 5 347 720 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 141 154 | 22 085 | 67 380 | | | -610 150 |
Amortisation Expense Intangible Assets | 138 818 | 155 334 | 155 333 | 155 333 | 1 207 550 | 2 070 085 | 2 070 085 |
Amounts Owed To Group Undertakings | 661 196 | 2 538 521 | 4 357 723 | 6 005 589 | 5 370 886 | 4 780 253 | 6 563 519 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 68 | 72 | 66 | 66 | 51 | 75 | 65 |
Comprehensive Income Expense | -2 935 121 | 1 558 352 | -1 549 429 | -8 609 | 1 469 909 | -557 623 | -3 712 686 |
Creditors | 20 918 971 | 18 375 383 | 18 083 525 | 17 400 279 | 18 024 613 | 17 827 229 | 19 697 407 |
Current Tax For Period | 65 588 | 437 322 | 282 336 | 573 951 | 293 708 | 203 895 | -5 055 |
Depreciation Expense Property Plant Equipment | 771 132 | 984 830 | 1 108 206 | 1 331 834 | 689 590 | 382 811 | 385 823 |
Fixed Assets | 28 659 813 | 29 607 789 | 29 607 789 | 29 131 180 | 13 756 732 | 11 487 346 | 9 965 527 |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | 189 | 238 | -1 734 | | | |
Further Operating Expense Item Component Total Operating Expenses | -125 238 | -14 553 | 25 805 | 111 315 | 11 510 | 76 433 | 70 397 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -2 576 919 | 1 709 740 | -1 031 948 | 624 408 | 596 841 | -257 539 | -1 871 082 |
Gain Loss On Disposals Property Plant Equipment | -38 277 | -95 407 | -76 500 | -225 819 | | | |
Impairment Loss Reversal On Investments | -399 747 | | | | | | |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | 414 | 1 084 | -5 328 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -163 | 6 705 | | | -17 721 | -1 195 |
Increase From Amortisation Charge For Year Intangible Assets | | 2 236 656 | 2 235 590 | 2 228 597 | 1 207 550 | 2 070 085 | 2 070 085 |
Intangible Assets | | 18 886 088 | 16 651 344 | 14 419 153 | 10 570 521 | 8 500 436 | 6 430 351 |
Intangible Assets Gross Cost | 23 044 118 | 23 120 021 | 23 121 105 | 23 115 777 | 11 778 071 | 11 778 071 | |
Interest Expense On Bank Loans Similar Borrowings | | 2 216 | 35 539 | 35 941 | 14 388 | 23 630 | 30 132 |
Interest Expense On Loan Capital | 382 950 | 325 297 | 319 202 | 328 617 | | | |
Interest Payable Similar Charges Finance Costs | 382 950 | 327 513 | 354 741 | 364 658 | 346 497 | 365 886 | 553 227 |
Investments Fixed Assets | 28 659 813 | 29 607 789 | 29 607 789 | 29 131 180 | | | |
Investments In Group Undertakings | 28 659 813 | 29 607 789 | 29 607 789 | 29 131 180 | 29 131 180 | 29 131 180 | |
Issue Equity Instruments | 8 789 780 | | | | | | |
Net Current Assets Liabilities | -1 886 183 | -3 819 395 | -5 660 682 | -5 875 928 | 11 592 763 | 13 107 142 | 12 786 453 |
Number Shares Issued Fully Paid | | 2 | 2 | 2 | 3 | 3 | 3 |
Other Creditors | 2 229 000 | 1 300 885 | 1 500 000 | | 140 229 | 40 743 | 115 279 |
Other Deferred Tax Expense Credit | -485 509 | 29 750 | -59 685 | 247 959 | 60 204 | -89 896 | -610 150 |
Other Remaining Borrowings | 18 689 971 | 17 074 498 | 18 083 525 | 17 400 279 | 17 152 765 | 17 055 570 | 19 071 561 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 73 386 | 85 144 | 87 112 | 117 042 | 68 353 | 111 561 | 109 038 |
Profit Loss | -2 579 004 | 1 558 352 | -230 929 | -8 609 | 1 469 909 | -557 623 | -3 712 686 |
Profit Loss On Ordinary Activities Before Tax | -2 998 925 | 1 322 133 | -23 658 | 58 771 | 1 823 821 | -461 345 | -4 329 086 |
Provisions | -360 280 | -219 126 | -197 041 | -129 661 | -69 457 | -159 353 | -769 503 |
Social Security Costs | 262 632 | 319 677 | 322 296 | 308 888 | 123 809 | 207 291 | 218 044 |
Staff Costs Employee Benefits Expense | 3 083 864 | 3 545 838 | 3 230 415 | 2 332 708 | 1 611 403 | 3 804 358 | 3 693 310 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 106 093 | | | 180 750 | | | |
Tax Expense Credit Applicable Tax Rate | -599 785 | 251 205 | -4 495 | 482 348 | 346 526 | -87 656 | -822 526 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 477 522 | 396 937 | 407 771 | 577 830 | 263 337 | 1 950 | 2 053 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -419 921 | 467 072 | 207 271 | 821 910 | 353 912 | 96 278 | -616 400 |
Total Additions Including From Business Combinations Intangible Assets | | 75 489 | | | 11 778 071 | | |
Total Assets Less Current Liabilities | 26 773 630 | 25 788 394 | 23 947 107 | 23 255 252 | 25 349 495 | 24 594 488 | 22 751 980 |
Total Current Tax Expense Credit | | 437 322 | 266 956 | 573 951 | 293 708 | 186 174 | -6 250 |
Total Operating Lease Payments | 352 956 | 317 398 | 219 848 | 413 592 | 306 353 | 1 074 491 | 829 693 |
Wages Salaries | 2 747 846 | 3 141 017 | 2 821 007 | 1 906 778 | 1 419 241 | 3 485 506 | 3 366 228 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 689 590 | 1 072 401 | 1 458 224 |
Additional Provisions Increase From New Provisions Recognised | | | | | 60 204 | -89 896 | |
Administrative Expenses | | | | -683 247 | 3 342 816 | 6 684 473 | 8 467 868 |
Amounts Owed By Group Undertakings | | | | | 15 287 977 | 9 274 659 | 12 447 072 |
Bank Borrowings | | | | | 125 633 | 154 080 | 149 376 |
Bank Borrowings Overdrafts | | | | | 871 848 | 771 659 | 625 846 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 347 351 | 419 458 | |
Corporation Tax Payable | | | | | 354 710 | 83 895 | |
Cost Sales | | | | | 7 082 238 | 17 528 196 | 15 625 018 |
Deferred Tax Asset Debtors | | | | 129 661 | 69 457 | 159 353 | 769 503 |
Deferred Tax Assets | | | | 129 661 | 69 457 | 108 721 | 893 232 |
Depreciation Amortisation Expense | | | | | 1 897 140 | 2 452 896 | 2 455 908 |
Finished Goods | | | | | 895 482 | 3 270 989 | 1 918 064 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | 476 609 | 546 918 | | |
Further Item Interest Expense Component Total Interest Expense | | | | 328 617 | 332 109 | 342 256 | 523 095 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 360 466 | 392 987 | 473 493 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -535 380 | 4 471 768 | 204 246 | 3 903 408 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -18 949 239 | 915 916 | -1 905 972 |
Gross Profit Loss | | | | | 4 651 973 | 6 529 759 | 4 602 035 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -456 989 | -232 700 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 1 347 351 | -927 893 | 496 460 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 2 184 416 | 3 230 170 | -1 689 508 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 689 590 | 382 811 | 385 823 |
Interest Expense On Bank Overdrafts | | | | 100 | | | |
Interest Income On Bank Deposits | | | | | 141 | 5 | |
Interest Paid Classified As Operating Activities | | | | -328 617 | -346 497 | -365 886 | -553 227 |
Net Cash Flows From Used In Financing Activities | | | | | -749 967 | 168 937 | 150 517 |
Net Cash Flows From Used In Investing Activities | | | | -180 750 | -13 714 176 | 183 505 | 934 089 |
Net Cash Flows From Used In Operating Activities | | | | 180 750 | 13 116 792 | 575 451 | -1 581 066 |
Net Cash Generated From Operations | | | | 328 742 | 30 184 406 | -247 424 | -2 366 993 |
Net Interest Received Paid Classified As Investing Activities | | | | | -141 | -5 | |
Operating Profit Loss | | | | 863 997 | 19 122 559 | -95 464 | -3 775 859 |
Other Interest Receivable Similar Income Finance Income | | | | | 141 | 5 | |
Other Operating Income Format1 | | | | 180 750 | 17 813 402 | 59 250 | 89 974 |
Other Taxation Social Security Payable | | | | | 48 749 | | |
Par Value Share | | | | | 0 | 0 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -997 481 | | |
Property Plant Equipment Gross Cost | | | | | 3 875 801 | 4 059 311 | 4 993 400 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | -180 750 | -17 589 836 | | |
Purchase Property Plant Equipment | | | | | -3 875 801 | -183 510 | -934 089 |
Raw Materials | | | | | 999 839 | 2 020 060 | 1 591 222 |
Repayments Borrowings Classified As Financing Activities | | | | | -247 514 | -168 937 | -150 517 |
Tax Decrease From Utilisation Tax Losses | | | | | 129 661 | 22 924 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 203 133 | 364 031 | 216 409 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 3 875 801 | 183 510 | 934 089 |
Trade Creditors Trade Payables | | | | | 266 100 | 1 008 467 | 1 388 435 |
Trade Debtors Trade Receivables | | | | | 3 496 742 | 4 948 497 | 3 758 619 |
Turnover Revenue | | | | | 11 734 211 | 24 057 955 | 20 227 053 |
Work In Progress | | | | | 289 095 | 123 537 | 215 792 |