Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 889 802 | 799 989 | 1 857 842 | 1 819 845 | 810 868 | 1 632 977 |
Current Assets | 2 702 878 | 3 678 024 | 4 395 440 | 4 112 144 | 3 815 632 | 4 074 974 |
Debtors | 1 758 663 | 2 728 579 | 2 537 598 | 2 292 299 | 3 004 764 | 2 441 997 |
Net Assets Liabilities | 3 899 980 | 4 383 617 | 4 955 250 | 5 379 529 | 5 593 936 | 5 446 069 |
Other Debtors | 50 097 | 655 213 | 626 078 | 660 212 | 621 462 | 28 450 |
Property Plant Equipment | 3 989 808 | 4 724 193 | 5 413 222 | 5 432 250 | 5 857 127 | 7 077 756 |
Total Inventories | 54 413 | 149 456 | | | | |
|
Other Financial Data |
Audit Fees Expenses | 14 900 | 14 400 | 14 575 | 14 750 | 15 700 | 19 100 |
Accrued Liabilities | 294 434 | 337 115 | 181 626 | 266 260 | 179 974 | 848 111 |
Accumulated Depreciation Impairment Property Plant Equipment | 9 656 510 | 9 998 873 | 10 466 211 | 10 952 234 | 11 421 861 | 10 126 536 |
Administration Support Average Number Employees | 23 | 22 | | | | |
Administrative Expenses | 2 273 978 | 2 343 482 | 2 537 605 | 2 834 918 | 3 079 470 | 3 636 231 |
Amounts Owed By Other Related Parties Other Than Directors | 250 297 | 284 760 | | | | |
Amounts Owed To Group Undertakings | 354 924 | 360 556 | 340 520 | 359 680 | 167 884 | 176 863 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 68 | 65 | 70 | 74 | 71 | 73 |
Bank Borrowings | 1 968 137 | 2 044 575 | 2 742 500 | 340 000 | 340 000 | 350 000 |
Bank Borrowings Overdrafts | 1 723 693 | 245 000 | 2 402 500 | 2 062 500 | 1 722 500 | 3 150 000 |
Capital Commitments | | 760 000 | | | 815 723 | |
Cash Cash Equivalents Cash Flow Value | 889 802 | 799 989 | 1 857 842 | 1 819 845 | 810 868 | |
Comprehensive Income Expense | 406 118 | 483 637 | 571 635 | 424 277 | 214 407 | -147 867 |
Corporation Tax Payable | 56 389 | 120 625 | 37 616 | 82 092 | | |
Cost Sales | 4 204 956 | 4 403 518 | 5 000 245 | 5 209 939 | 6 556 490 | 7 448 788 |
Creditors | 1 723 693 | 245 000 | 2 402 500 | 2 062 500 | 1 722 500 | 3 150 000 |
Current Tax For Period | 116 500 | 135 000 | 42 150 | 82 091 | | |
Depreciation Amortisation Expense | 415 215 | 482 048 | 671 074 | 666 268 | 673 729 | 836 714 |
Depreciation Expense Property Plant Equipment | 415 215 | 482 048 | 671 076 | 666 268 | 673 728 | 836 715 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 139 685 | 203 737 | 180 245 | 204 101 | 2 132 040 |
Disposals Property Plant Equipment | | 139 685 | 203 737 | 196 495 | 204 101 | 2 132 040 |
Fixed Assets | 4 583 064 | 4 724 193 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 11 606 | 5 631 | -20 635 | 19 160 | -19 886 | 8 979 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 173 268 | 191 433 | 181 148 | 124 852 | 201 205 | 194 843 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -148 305 | 465 218 | 80 751 | -443 604 | 124 920 | 316 877 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 586 693 | -376 660 | 190 981 | 245 299 | -712 465 | 562 768 |
Gain Loss On Disposal Assets Income Statement Subtotal | 16 000 | | | 3 750 | 300 | |
Gain Loss On Disposals Property Plant Equipment | 16 000 | | | 3 750 | 300 | -727 934 |
Gross Profit Loss | 2 816 805 | 3 031 794 | 3 352 609 | 3 439 579 | 3 543 909 | 4 155 916 |
Income From Related Parties | 719 481 | 683 416 | 667 416 | 914 678 | 850 613 | 855 999 |
Income Taxes Paid Refund Classified As Operating Activities | -152 111 | -66 170 | -125 159 | -37 497 | -82 094 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 242 038 | -89 813 | 1 057 853 | -37 997 | -1 008 977 | 822 109 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -4 594 | | | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | 18 978 | 2 145 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 54 413 | 95 043 | -149 456 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 482 048 | 671 076 | 666 268 | 673 728 | 836 715 |
Interest Expense On Bank Overdrafts | 38 551 | 51 218 | 66 347 | 49 530 | 39 072 | 69 669 |
Interest Paid Classified As Financing Activities | -38 551 | -44 975 | | | | |
Interest Paid Classified As Operating Activities | | -6 243 | | | | |
Interest Payable Similar Charges Finance Costs | 38 551 | 51 218 | 66 347 | 49 530 | 39 072 | 69 669 |
Investments Fixed Assets | 593 256 | | | | | |
Loans Owed By Related Parties | 250 297 | 284 760 | 85 414 | 154 511 | 113 416 | 59 284 |
Loans Owed To Related Parties | -354 924 | -360 556 | -340 520 | -359 680 | -167 884 | -176 863 |
Net Cash Flows From Used In Financing Activities | -79 586 | -31 464 | -631 578 | 389 530 | 379 072 | -1 367 831 |
Net Cash Flows From Used In Investing Activities | 1 048 060 | 1 220 293 | 1 335 795 | 699 004 | 1 078 248 | 2 062 811 |
Net Cash Flows From Used In Operating Activities | -1 210 512 | -1 099 016 | -1 762 070 | -1 050 537 | -448 343 | -1 517 089 |
Net Cash Generated From Operations | -1 362 623 | -1 171 429 | -1 887 229 | -1 088 034 | -530 437 | -1 517 089 |
Net Current Assets Liabilities | 1 228 799 | 113 042 | 2 316 652 | 2 446 259 | 2 174 371 | 2 114 112 |
Net Interest Received Paid Classified As Investing Activities | -137 | -1 771 | -4 275 | -1 700 | -171 | -3 512 |
Nominal Value Allotted Share Capital | | 10 000 | | | | |
Number Shares Issued Fully Paid | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | 567 827 | 690 235 | 815 002 | 604 661 | 464 439 | 519 685 |
Other Cash Payments For Operating Activities | -38 551 | -51 218 | | | | |
Other Cash Receipts From Operating Activities | -137 | -1 771 | | | | |
Other Creditors | 2 958 | 156 425 | 130 295 | 131 513 | 132 888 | 133 563 |
Other Deferred Tax Expense Credit | 6 795 | 26 745 | 139 147 | 50 463 | 211 131 | -126 539 |
Other Interest Receivable Similar Income Finance Income | 137 | 1 771 | 4 275 | 1 700 | 171 | 3 512 |
Other Loans Classified Under Investments | 593 256 | -593 256 | | | | |
Other Operating Income Format1 | 25 000 | 1 923 | | | | |
Other Taxation Social Security Payable | 155 691 | 148 650 | 314 404 | 159 157 | 269 168 | 297 520 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments To Related Parties | 127 253 | 12 323 | 69 398 | 86 219 | 201 317 | 140 710 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 53 269 | 63 871 | 90 495 | 98 059 | 102 279 | 143 278 |
Prepayments Accrued Income | 102 680 | 98 276 | 107 361 | 108 889 | 124 735 | 104 946 |
Proceeds From Borrowings Classified As Financing Activities | -350 000 | -350 000 | -2 700 000 | | | -3 500 000 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | -50 000 | | | | | |
Proceeds From Sales Property Plant Equipment | -16 000 | | | -20 000 | -300 | |
Profit Loss | 406 118 | 483 637 | 571 635 | 424 277 | 214 407 | -147 867 |
Profit Loss On Ordinary Activities Before Tax | 529 413 | 640 788 | 752 930 | 556 831 | 425 538 | -274 406 |
Property Plant Equipment Gross Cost | 13 646 318 | 14 723 066 | 15 879 435 | 16 384 484 | 17 278 988 | 17 204 292 |
Provisions | 188 190 | 208 618 | 372 124 | 436 480 | 715 062 | 595 799 |
Provisions For Liabilities Balance Sheet Subtotal | 188 190 | 208 618 | 372 124 | 436 480 | 715 062 | 595 799 |
Purchase Other Long-term Assets Classified As Investing Activities | 11 606 | 5 631 | -20 035 | 19 160 | -19 886 | 8 979 |
Purchase Property Plant Equipment | -1 002 591 | -1 216 433 | -1 360 105 | -701 544 | -1 098 605 | -2 057 344 |
Raw Materials | 54 413 | 149 456 | | | | |
Repayments Borrowings Classified As Financing Activities | -231 863 | -273 561 | -2 002 075 | -340 000 | -340 000 | -2 062 500 |
Selling Average Number Employees | 45 | 43 | | | | |
Social Security Costs | 177 958 | 181 402 | 199 344 | 214 238 | 240 408 | 260 341 |
Staff Costs Employee Benefits Expense | 2 075 808 | 2 082 960 | 2 325 378 | 2 541 471 | 2 832 121 | 2 789 193 |
Tax Expense Credit Applicable Tax Rate | 101 912 | 121 750 | 143 057 | 105 798 | 80 852 | -52 137 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 2 565 | 37 850 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 123 295 | 157 151 | 181 297 | 132 554 | 211 131 | -126 539 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 216 433 | 1 360 105 | 701 544 | 1 098 605 | 2 057 344 |
Total Assets Less Current Liabilities | 5 811 863 | 4 837 235 | 7 729 876 | 7 878 509 | 8 031 498 | 9 191 868 |
Total Current Tax Expense Credit | 116 500 | 130 406 | 42 150 | | | |
Total Operating Lease Payments | 4 375 | 1 080 | 960 | 960 | 1 029 | 1 029 |
Trade Creditors Trade Payables | 365 239 | 642 036 | 734 327 | 327 183 | 551 347 | 154 805 |
Trade Debtors Trade Receivables | 1 355 589 | 1 690 330 | 1 718 745 | 1 368 687 | 2 145 151 | 2 249 317 |
Turnover Revenue | 7 021 761 | 7 435 312 | 8 352 854 | 8 649 518 | 10 100 399 | 11 604 704 |
Wages Salaries | 1 844 581 | 1 837 687 | 2 035 539 | 2 229 174 | 2 489 434 | 2 385 574 |