Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 407 652 | 944 916 | 4 333 229 | 1 905 907 |
Current Assets | 13 077 996 | 13 817 041 | 16 951 013 | 26 831 554 |
Debtors | 5 626 390 | 5 317 604 | 6 159 045 | 9 233 911 |
Net Assets Liabilities | 5 381 618 | 6 642 596 | 9 074 739 | 11 211 529 |
Other Debtors | 183 670 | 75 289 | 477 244 | 500 421 |
Property Plant Equipment | 169 726 | 195 227 | 267 707 | 236 148 |
Total Inventories | 7 043 954 | 7 554 521 | 6 458 739 | 15 691 736 |
|
Other Financial Data |
Audit Fees Expenses | 13 000 | 13 400 | 13 950 | 14 600 |
Accumulated Amortisation Impairment Intangible Assets | 155 000 | 180 000 | 180 000 | 180 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 614 429 | 505 186 | 614 064 | 301 698 |
Additional Provisions Increase From New Provisions Recognised | | | 27 868 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 136 526 | 181 358 | 110 498 |
Administration Support Average Number Employees | 14 | 14 | 14 | 14 |
Administrative Expenses | 4 215 674 | 3 872 977 | 4 165 449 | 4 689 403 |
Amortisation Expense Intangible Assets | 60 000 | 25 000 | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 56 | 50 | 51 | 56 |
Balances With Banks | 256 979 | 544 113 | 1 653 803 | 1 284 118 |
Bank Borrowings | 30 623 | | | |
Bank Borrowings Overdrafts | -711 071 | -331 615 | | |
Bank Overdrafts | 711 071 | 331 615 | | |
Cash Cash Equivalents | 407 652 | 944 916 | 4 333 229 | 1 905 907 |
Cash Cash Equivalents Cash Flow Value | -303 419 | 613 301 | 4 333 229 | |
Cash On Hand | 275 | 177 | 186 | 132 |
Cost Sales | 27 240 822 | 27 275 027 | 34 020 484 | 35 874 251 |
Creditors | 6 776 | 27 664 | 19 983 | 15 742 884 |
Current Tax For Period | 122 376 | 231 828 | 520 011 | 645 941 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -4 329 | 5 375 | 27 868 | -23 369 |
Deferred Tax Liabilities | 23 415 | 28 790 | 56 658 | 56 658 |
Depreciation Amortisation Expense | 164 081 | 136 025 | 108 878 | 142 057 |
Depreciation Expense Property Plant Equipment | 104 081 | 111 025 | 108 878 | 142 057 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -220 268 | | -454 423 |
Disposals Property Plant Equipment | | -220 268 | | -454 423 |
Dividends Paid | -138 623 | -88 470 | -300 000 | -546 428 |
Dividends Paid Classified As Financing Activities | -138 623 | -88 470 | -300 000 | -546 428 |
Finance Lease Liabilities Present Value Total | 4 968 | 10 014 | 6 861 | 18 852 |
Finance Lease Payments Owing Minimum Gross | 11 744 | 37 678 | 26 844 | 18 852 |
Fixed Assets | 194 726 | 195 227 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -46 503 | -30 623 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 87 114 | 1 010 643 | 891 667 | 704 167 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 800 017 | 252 114 | -800 708 | -7 776 272 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -292 410 | -308 786 | 841 441 | 4 153 177 |
Gain Loss In Cash Flows From Change In Inventories | 1 380 190 | 510 567 | -1 095 782 | 8 154 686 |
Gain Loss In Cash Flows From Change In Provisions | 30 000 | | | |
Gain Loss On Disposals Property Plant Equipment | | 2 016 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 2 592 | | | |
Gross Profit Loss | 5 330 250 | 5 367 964 | 7 448 297 | 7 992 702 |
Income Taxes Paid Refund Classified As Operating Activities | 161 906 | 122 376 | 225 080 | 678 660 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 270 804 | 916 720 | 3 719 928 | -2 427 322 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -2 592 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -6 749 | |
Increase Decrease In Existing Provisions | | 5 375 | | -23 369 |
Increase From Amortisation Charge For Year Intangible Assets | | 25 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 111 025 | 108 878 | 142 057 |
Intangible Assets | 25 000 | | | |
Intangible Assets Gross Cost | 180 000 | 180 000 | 180 000 | 180 000 |
Interest Paid Classified As Financing Activities | -114 958 | -96 329 | -22 618 | |
Interest Paid Classified As Operating Activities | 114 958 | 96 329 | 22 618 | |
Interest Payable Similar Charges Finance Costs | 114 958 | 96 329 | 22 618 | -73 |
Interest Received Classified As Investing Activities | | 8 662 | 100 | 2 418 |
Interest Received Classified As Operating Activities | | 8 662 | 100 | 2 418 |
Net Cash Flows From Used In Financing Activities | -474 986 | -189 488 | -333 452 | -554 420 |
Net Cash Flows From Used In Investing Activities | -110 606 | -125 848 | -181 258 | -108 080 |
Net Cash Flows From Used In Operating Activities | 1 856 396 | 1 232 056 | 4 234 638 | -1 764 822 |
Net Cash Generated From Operations | 2 018 302 | 1 354 432 | 4 459 718 | -1 086 162 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 276 065 | 1 808 327 | 3 404 669 | 3 445 429 |
Net Current Assets Liabilities | 5 297 083 | 6 583 823 | 8 963 673 | 11 088 670 |
Number Shares Issued Fully Paid | 83 | 83 | 8 300 | 8 300 |
Other Creditors | 243 | 36 342 | 3 969 | 30 094 |
Other Departments Average Number Employees | 2 | 2 | 2 | 2 |
Other Employee Expense | 56 141 | 56 056 | 68 041 | 73 080 |
Other Interest Receivable Similar Income Finance Income | | 8 662 | 100 | 2 418 |
Other Inventories | 7 043 954 | 7 554 521 | 6 458 739 | 15 691 736 |
Other Operating Income Format1 | | 179 331 | 12 943 | |
Other Payables Accrued Expenses | 181 214 | 319 276 | 990 903 | 2 248 782 |
Other Remaining Operating Income | | 179 331 | 12 943 | |
Other Short-term Employee Benefits | | | | 25 776 |
Par Value Share | | 1 | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | -4 902 | 25 934 | -10 834 | -7 992 |
Payments To Redeem Own Shares | -170 000 | | | |
Pension Costs Defined Contribution Plan | 91 321 | 90 813 | 96 476 | 99 984 |
Prepayments | 79 552 | 71 965 | 1 184 466 | 134 609 |
Proceeds From Sales Property Plant Equipment | | 2 016 | | |
Production Average Number Employees | 8 | 8 | 8 | 8 |
Profit Loss | 881 571 | 1 349 448 | 2 732 143 | 2 683 218 |
Profit Loss On Ordinary Activities Before Tax | 999 618 | 1 586 651 | 3 273 273 | 3 305 790 |
Property Plant Equipment Gross Cost | 784 155 | 700 413 | 881 771 | 537 846 |
Provisions | 103 415 | 108 790 | 136 658 | 113 289 |
Provisions For Liabilities Balance Sheet Subtotal | 103 415 | 108 790 | 136 658 | 113 289 |
Purchase Property Plant Equipment | -110 606 | -136 526 | -181 358 | -110 498 |
Research Development Expense Recognised In Profit Or Loss | | 10 617 | 8 175 | 10 493 |
Revenue From Sale Goods | 32 571 072 | 32 642 991 | 41 468 781 | 43 866 953 |
Selling Average Number Employees | 32 | 26 | 27 | 32 |
Short-term Deposits Classified As Cash Equivalents | 150 398 | 400 626 | 2 679 240 | 621 657 |
Social Security Costs | 296 063 | 283 253 | 311 389 | 356 762 |
Staff Costs Employee Benefits Expense | 3 031 215 | 2 891 961 | 3 120 566 | 3 393 265 |
Taxation Social Security Payable | 589 056 | 916 355 | 725 460 | 1 349 759 |
Tax Expense Credit Applicable Tax Rate | 189 927 | 301 464 | 621 922 | 628 100 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -106 168 | -75 000 | -99 232 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 18 994 | -625 | -13 303 | 4 320 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 22 195 | 5 989 | 16 324 | 13 521 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -6 901 | -625 | 15 419 | -23 369 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 118 047 | 237 203 | 541 130 | 622 572 |
Total Assets Less Current Liabilities | 5 491 809 | 6 779 050 | 9 231 380 | 11 324 818 |
Total Borrowings | 6 776 | 27 664 | 19 983 | 18 852 |
Trade Creditors Trade Payables | 6 141 361 | 5 387 787 | 5 740 136 | 11 608 105 |
Trade Debtors Trade Receivables | 5 363 168 | 5 170 350 | 4 497 335 | 8 598 881 |
Turnover Revenue | 32 571 072 | 32 642 991 | 41 468 781 | 43 866 953 |
Wages Salaries | 2 587 690 | 2 461 839 | 2 644 660 | 2 837 663 |
Company Contributions To Money Purchase Plans Directors | 19 002 | 24 052 | 23 152 | 23 541 |
Director Remuneration | 266 172 | 269 951 | 310 301 | 317 822 |