Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 189 606 | 36 193 | 21 635 |
Current Assets | | 36 193 | 129 825 |
Debtors | | -425 385 | 108 190 |
Net Assets Liabilities | | 311 578 | 437 020 |
Other Debtors | | 142 860 | 108 190 |
Total Inventories | | 1 250 200 | 1 500 076 |
|
Other Financial Data |
Other Non-audit Services Fees | | 14 379 | 13 095 |
Accumulated Depreciation Impairment Property Plant Equipment | | 25 620 | 32 414 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 4 400 |
Administrative Expenses | | 2 820 922 | 3 048 097 |
Amounts Owed To Related Parties | | 27 100 | 27 100 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 36 | 35 |
Balances With Banks | | 36 193 | 21 635 |
Bank Borrowings | | 35 650 | 26 611 |
Cash Cash Equivalents | | 36 193 | 21 635 |
Cash On Hand | | 480 | 194 |
Cost Sales | | 11 550 720 | 13 545 920 |
Creditors | | 204 234 | 122 465 |
Current Tax For Period | | 130 918 | 67 790 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 13 131 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 7 659 | -3 201 |
Deferred Tax Liabilities | | -8 341 | 63 355 |
Depreciation Amortisation Expense | | 106 804 | 93 690 |
Depreciation Expense Property Plant Equipment | | 106 804 | 93 690 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -16 007 |
Disposals Property Plant Equipment | | | -26 473 |
Dividends Paid Classified As Financing Activities | | -119 419 | |
Dividends Received Classified As Investing Activities | | 92 516 | 136 879 |
Finance Lease Liabilities Present Value Total | | 116 078 | 109 452 |
Finance Lease Payments Owing Minimum Gross | | 306 028 | 220 293 |
Fixed Assets | | 2 437 942 | 2 580 063 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 172 360 | -71 744 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 253 334 | 259 350 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 695 772 | 505 097 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 596 030 | 260 741 |
Gain Loss In Cash Flows From Change In Inventories | | 278 280 | 249 876 |
Gain Loss On Disposals Property Plant Equipment | | 679 | 7 249 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -36 940 | -37 539 |
Government Grant Income | | | 30 829 |
Gross Profit Loss | | 2 804 529 | 3 172 853 |
Income From Other Fixed Asset Investments | | 731 978 | 395 895 |
Income Taxes Paid Refund Classified As Operating Activities | | | 3 511 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 39 712 | 127 995 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -65 258 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 6 794 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 34 990 | 56 835 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 24 696 | 22 958 |
Interest Paid Classified As Financing Activities | | -50 418 | -70 336 |
Interest Paid Classified As Operating Activities | | 59 686 | 79 793 |
Interest Payable Similar Charges Finance Costs | | 59 686 | 79 793 |
Interest Received Classified As Investing Activities | | | 79 |
Interest Received Classified As Operating Activities | | 731 978 | 395 895 |
Investments Fixed Assets | | 361 613 | 361 613 |
Investments In Group Undertakings Participating Interests | | 361 613 | 361 613 |
Investments In Joint Ventures | | 250 000 | 250 000 |
Investments In Subsidiaries | | 111 613 | 111 613 |
Minimum Operating Lease Payments Recognised As Expense | | 261 229 | 259 855 |
Net Cash Flows From Used In Financing Activities | | -11 777 | -304 602 |
Net Cash Flows From Used In Investing Activities | | 61 693 | 118 290 |
Net Cash Flows From Used In Operating Activities | | -10 204 | 314 307 |
Net Cash Generated From Operations | | -10 204 | 317 818 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 168 334 | 323 338 |
Net Current Assets Liabilities | | -50 035 | 75 407 |
Operating Profit Loss | | 62 209 | 236 897 |
Other Creditors | | | 589 |
Other Departments Average Number Employees | | 12 | 17 |
Other Interest Receivable Similar Income Finance Income | | | 79 |
Other Operating Income Format1 | | 78 602 | 112 141 |
Other Payables Accrued Expenses | | 97 748 | 176 619 |
Other Remaining Borrowings | | 1 464 084 | 1 333 212 |
Other Remaining Operating Income | | 74 402 | 79 212 |
Ownership Interest In Joint Venture Percent | | 50 | 50 |
Ownership Interest In Subsidiary Percent | | 50 | 50 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -68 783 | -94 588 |
Pension Costs Defined Contribution Plan | | 17 361 | 17 410 |
Prepayments | | 129 188 | 240 894 |
Proceeds From Government Grants Classified As Financing Activities | | 59 196 | -59 128 |
Proceeds From Sales Property Plant Equipment | | 679 | 7 715 |
Profit Loss | | 91 051 | 125 442 |
Profit Loss On Ordinary Activities Before Tax | | 734 501 | 553 078 |
Property Plant Equipment Gross Cost | | 44 870 | 44 870 |
Provisions For Liabilities Balance Sheet Subtotal | | 62 369 | 63 355 |
Purchase Property Plant Equipment | | -31 502 | -26 383 |
Raw Materials Consumables | | 1 250 200 | 1 500 076 |
Rental Income From Sub-leases | | 4 200 | 2 100 |
Repayments Borrowings Classified As Financing Activities | | -4 713 | -8 806 |
Revenue From Rendering Services | | 14 355 249 | 16 718 773 |
Sales Marketing Distribution Average Number Employees | | 24 | 18 |
Social Security Costs | | 114 609 | 133 089 |
Staff Costs Employee Benefits Expense | | 1 346 665 | 1 429 592 |
Taxation Social Security Payable | | 28 926 | 115 713 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -38 426 |
Tax Expense Credit Applicable Tax Rate | | 139 555 | 105 085 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -1 062 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 302 | 5 250 |
Tax Increase Decrease From Effect Rollover Relief On Profit On Disposal Fixed Assets | | | -5 858 |
Tax Increase Decrease From Effect Unrelieved Loss On Disposal Operations | | -3 280 | 368 |
Tax Increase Decrease From Effect Unrelieved Loss On Foreign Subsidiaries | | -69 223 | 4 187 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 13 131 | -768 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 82 485 | 68 776 |
Total Assets Less Current Liabilities | | 2 858 192 | 3 237 150 |
Total Borrowings | | 204 234 | 122 465 |
Total Deferred Tax Expense Credit | | 16 825 | 986 |
Total Operating Lease Payments | | 45 743 | 50 511 |
Trade Creditors Trade Payables | | 4 079 597 | 4 418 447 |
Trade Debtors Trade Receivables | | 4 443 110 | 4 591 809 |
Turnover Revenue | | 6 604 909 | 8 269 742 |
Wages Salaries | | 1 214 695 | 1 279 093 |
Company Contributions To Money Purchase Plans Directors | | 2 174 | 1 280 |
Director Remuneration | | 177 654 | 180 450 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 |