Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 885 973 | 2 340 999 | 1 409 485 |
Current Assets | 10 493 364 | 9 778 970 | 8 820 691 |
Debtors | 6 648 223 | 6 579 868 | 6 713 385 |
Net Assets Liabilities | 7 606 569 | 8 177 299 | |
Other Debtors | 117 297 | 43 629 | 56 845 |
Property Plant Equipment | 681 624 | 541 712 | 391 937 |
Total Inventories | 959 168 | 858 103 | |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 10 000 |
Accrued Liabilities Deferred Income | 433 467 | 307 309 | 293 958 |
Accumulated Amortisation Impairment Intangible Assets | 497 377 | 532 377 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 311 858 | 1 504 127 | 1 507 030 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 65 852 | 43 489 |
Administrative Expenses | 2 826 727 | 3 059 341 | 2 727 794 |
Amortisation Expense Intangible Assets | 91 541 | 35 000 | |
Amounts Owed By Group Undertakings | 5 429 457 | 5 692 698 | 5 760 047 |
Amounts Owed To Group Undertakings | 2 137 367 | 1 089 303 | 22 800 |
Average Number Employees During Period | 70 | 65 | 62 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 106 798 | 66 749 | |
Corporation Tax Recoverable | 43 543 | 8 520 | 69 900 |
Cost Sales | 6 719 387 | 6 721 384 | 6 663 123 |
Creditors | 33 405 | 2 678 653 | 1 437 036 |
Current Tax For Period | 55 902 | 40 835 | |
Deferred Tax Asset Debtors | 25 199 | 43 340 | 43 340 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -1 342 | -18 141 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -1 342 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -12 446 | -18 141 | |
Depreciation Expense Property Plant Equipment | 224 332 | 205 483 | |
Dividend Income From Group Undertakings | | | 1 724 138 |
Dividends Paid | 1 100 000 | | 2 850 000 |
Dividends Paid On Shares Interim | 1 100 000 | | 2 850 000 |
Finance Lease Liabilities Present Value Total | 33 405 | 34 292 | |
Finance Lease Payments Owing Minimum Gross | 114 916 | 34 292 | |
Finished Goods Goods For Resale | 366 436 | 329 252 | 205 320 |
Fixed Assets | 1 247 692 | 1 076 982 | 927 207 |
Further Item Interest Expense Component Total Interest Expense | 613 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -61 351 | 6 650 | -49 675 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 394 916 | 467 702 | 389 845 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 144 890 | -203 501 | -169 680 |
Gain Loss On Disposals Property Plant Equipment | 8 561 | 5 043 | |
Government Grant Income | 650 456 | 78 927 | |
Gross Profit Loss | 2 783 194 | 3 576 372 | |
Income From Related Parties | 62 530 | 81 246 | 287 693 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -61 351 | | -49 675 |
Increase From Amortisation Charge For Year Intangible Assets | | 35 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 205 483 | 192 630 |
Intangible Assets | 35 001 | 1 | 1 |
Intangible Assets Gross Cost | 532 378 | 532 378 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 4 147 | 741 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 786 | 4 361 | |
Interest Income | | 2 568 | 8 999 |
Interest Income From Group Undertakings Participating Interests | 12 037 | 2 483 | 8 427 |
Interest Income On Bank Deposits | 674 | 85 | 572 |
Interest Payable Similar Charges Finance Costs | 8 546 | 5 102 | 960 |
Investments Fixed Assets | 531 067 | 535 269 | 535 269 |
Investments In Subsidiaries | 531 067 | 535 269 | 535 269 |
Net Current Assets Liabilities | 6 392 282 | 7 100 317 | 7 383 655 |
Net Finance Income Costs | 12 711 | 2 568 | 1 733 137 |
Operating Profit Loss | 606 923 | 595 958 | |
Other Creditors | 24 657 | 18 901 | 78 298 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 13 214 | 189 727 |
Other Disposals Property Plant Equipment | | 13 495 | 190 361 |
Other Interest Receivable Similar Income Finance Income | 12 711 | 2 568 | 1 733 137 |
Other Operating Income Format1 | 650 456 | 78 927 | |
Other Taxation Social Security Payable | 71 073 | 71 090 | 82 561 |
Payments Received On Account | 50 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 211 081 | 112 973 | 137 464 |
Percentage Class Share Held In Subsidiary | | 100 | |
Prepayments Accrued Income | 113 959 | 107 548 | 132 613 |
Profit Loss | 630 325 | 570 730 | 2 983 563 |
Profit Loss On Ordinary Activities Before Tax | 611 088 | 593 424 | 2 933 888 |
Property Plant Equipment Gross Cost | 1 993 482 | 2 045 839 | 1 898 967 |
Raw Materials Consumables | 592 732 | 619 278 | |
Research Development Expense Recognised In Profit Or Loss | 333 125 | 594 598 | |
Social Security Costs | 316 184 | 302 978 | |
Staff Costs Employee Benefits Expense | 3 031 127 | 2 908 932 | 2 591 357 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 327 586 |
Tax Expense Credit Applicable Tax Rate | 116 107 | 112 751 | 557 439 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -150 773 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -98 890 | -105 311 | -104 470 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 24 450 | 23 519 | 13 385 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 789 | 3 226 | 12 005 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -19 237 | 22 694 | -49 675 |
Total Assets Less Current Liabilities | 7 639 974 | 8 177 299 | 8 310 862 |
Total Current Tax Expense Credit | -5 449 | 40 835 | -49 675 |
Total Deferred Tax Expense Credit | -13 788 | -18 141 | |
Total Operating Lease Payments | 101 263 | 110 054 | |
Trade Creditors Trade Payables | 1 303 007 | 1 157 758 | 959 419 |
Trade Debtors Trade Receivables | 918 768 | 684 133 | 650 640 |
Turnover Revenue | 9 502 581 | 10 297 756 | |
Wages Salaries | 2 503 862 | 2 492 981 | 2 206 392 |
Company Contributions To Defined Benefit Plans Directors | 97 931 | 56 003 | |
Director Remuneration | 358 140 | 387 410 | 170 322 |
Director Remuneration Benefits Including Payments To Third Parties | 456 071 | 443 413 | 190 444 |