Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 2 043 423 | 2 375 860 |
Current Assets | 3 066 730 | 3 379 712 |
Debtors | 636 303 | 691 525 |
Net Assets Liabilities | 995 420 | 995 420 |
Other Debtors | 266 979 | 41 216 |
Total Inventories | 387 004 | 312 327 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | -242 830 | -242 830 |
Accumulated Depreciation Impairment Property Plant Equipment | 46 564 | 101 426 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 9 363 |
Administrative Expenses | 1 535 502 | 1 687 563 |
Amortisation Expense Intangible Assets | 35 194 | 35 194 |
Amounts Owed To Group Undertakings | 993 568 | 993 568 |
Amounts Owed To Related Parties | 993 568 | 993 568 |
Average Number Employees During Period | 57 | 55 |
Bank Borrowings | 1 889 011 | 2 228 176 |
Cash Cash Equivalents Cash Flow Value | 2 043 423 | |
Comprehensive Income Expense | -348 651 | 86 842 |
Comprehensive Income Expense Attributable To Owners Parent | -348 651 | 86 842 |
Cost Sales | 2 406 051 | 3 304 871 |
Creditors | 2 018 534 | 993 568 |
Current Tax For Period | | 33 295 |
Deferred Income | 129 523 | 90 181 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 18 603 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 3 471 |
Depreciation Amortisation Expense | 209 321 | 199 807 |
Depreciation Expense Property Plant Equipment | 174 127 | 164 613 |
Dividends Paid | | |
Finished Goods Goods For Resale | 299 251 | 171 966 |
Fixed Assets | 3 580 719 | 1 988 988 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 2 926 600 | 250 000 |
Further Item Creditors Component Total Creditors | 885 429 | 589 993 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -917 958 | 97 463 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 440 840 | 78 328 |
Gain Loss In Cash Flows From Change In Deferred Items | -26 762 | -213 906 |
Gain Loss In Cash Flows From Change In Inventories | -6 935 | -74 677 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | -114 542 |
Government Grant Income | 1 006 502 | 444 701 |
Gross Amount Due From Customers For Construction Contract Work As Asset | 32 000 | 350 734 |
Gross Profit Loss | 206 555 | 1 472 619 |
Income Taxes Paid Refund Classified As Operating Activities | -105 000 | -75 766 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 649 077 | 332 437 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 59 722 | -136 197 |
Increase Decrease In Current Tax From Unrecognised Tax Loss Or Credit | -1 088 | |
Increase Decrease In Net Debt From Cash Flows | | 311 377 |
Increase From Amortisation Charge For Year Intangible Assets | | 35 194 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 54 862 |
Intangible Assets | 211 166 | 175 972 |
Intangible Assets Gross Cost | -242 830 | -242 830 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 35 583 | 46 636 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 10 143 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 378 | |
Interest Income On Bank Deposits | 4 | |
Interest Paid Classified As Financing Activities | -47 104 | -46 636 |
Interest Paid Classified As Operating Activities | 47 104 | 46 636 |
Interest Payable Similar Charges Finance Costs | 47 104 | 46 636 |
Interest Received Classified As Investing Activities | 4 | 132 |
Interest Received Classified As Operating Activities | 4 | 132 |
Investments Fixed Assets | 1 988 988 | 1 988 988 |
Investments In Subsidiaries | 1 988 988 | 1 988 988 |
Net Cash Flows From Used In Financing Activities | 1 221 523 | -25 576 |
Net Cash Flows From Used In Investing Activities | -67 377 | -27 223 |
Net Cash Flows From Used In Operating Activities | 494 931 | 385 236 |
Net Cash Generated From Operations | 389 931 | 309 470 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | -113 124 | 429 564 |
Net Current Assets Liabilities | -993 568 | -993 568 |
Net Debt Funds | -578 593 | -267 216 |
Number Shares Issued But Not Fully Paid | 10 000 | 10 000 |
Operating Profit Loss | -322 445 | 229 757 |
Other Comprehensive Income Expense Net Tax | | -114 542 |
Other Finance Income | | 132 |
Other Interest Receivable Similar Income Finance Income | 4 | 132 |
Other Operating Income Format1 | 1 006 502 | 444 701 |
Other Payables Accrued Expenses | 110 646 | 134 664 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -143 980 | |
Pension Costs Defined Contribution Plan | 89 417 | 52 874 |
Percentage Class Share Held In Subsidiary | 100 | 100 |
Profit Loss | -348 651 | 201 384 |
Profit Loss Attributable To Owners Parent | -348 651 | 201 384 |
Profit Loss On Ordinary Activities Before Tax | -369 545 | 183 253 |
Property Plant Equipment Gross Cost | 2 739 900 | 2 749 263 |
Provisions For Liabilities Balance Sheet Subtotal | 36 553 | 235 866 |
Purchase Property Plant Equipment | -67 381 | -27 355 |
Raw Materials Consumables | 87 753 | 140 361 |
Repayments Borrowings Classified As Financing Activities | -1 513 993 | -228 940 |
Selling Average Number Employees | 57 | 55 |
Social Security Costs | 150 403 | 176 843 |
Staff Costs Employee Benefits Expense | 1 997 073 | 2 142 078 |
Taxation Social Security Payable | 302 415 | 229 815 |
Tax Decrease From Utilisation Tax Losses | 44 612 | |
Tax Expense Credit Applicable Tax Rate | -70 214 | 34 819 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 532 | 228 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 18 603 |
Tax Increase Decrease From Other Short-term Timing Differences | 24 158 | 1 719 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -80 616 | 62 697 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -20 894 | -18 131 |
Total Assets Less Current Liabilities | 995 420 | 995 420 |
Total Borrowings | 1 889 011 | 2 228 176 |
Total Deferred Tax Expense Credit | -80 616 | 84 771 |
Total Operating Lease Payments | 74 000 | |
Trade Creditors Trade Payables | 258 662 | 404 709 |
Trade Debtors Trade Receivables | 337 324 | 299 575 |
Turnover Revenue | 2 612 606 | 4 773 193 |
Wages Salaries | 1 757 253 | 1 912 361 |
Company Contributions To Money Purchase Plans Directors | 19 500 | 4 500 |
Director Remuneration | 47 294 | 54 906 |
Investments In Group Undertakings | | 1 988 988 |
Number Shares Issued Fully Paid | | |