Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 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 | 3 209 637 | 839 652 | 1 055 495 | 1 164 674 | 2 091 874 | 2 649 504 | 4 499 615 | 5 738 796 |
Current Assets | 4 566 399 | 2 103 860 | 2 523 005 | 2 316 159 | 3 509 776 | 3 775 945 | 6 056 009 | 7 403 763 |
Debtors | 1 120 022 | 1 018 174 | 1 228 880 | 860 801 | 1 132 958 | 827 576 | 1 244 377 | 1 312 557 |
Net Assets Liabilities | 14 456 749 | 14 546 231 | 14 885 660 | 14 681 199 | 16 430 761 | 16 917 395 | 18 840 598 | 20 528 141 |
Other Debtors | 15 795 | 18 300 | 12 700 | 11 127 | 22 147 | 360 | 12 745 | 199 926 |
Property Plant Equipment | 15 654 705 | 15 537 559 | 15 230 468 | 15 197 453 | 15 342 378 | 14 865 703 | 14 403 258 | 15 275 622 |
Total Inventories | 236 618 | 245 827 | 238 571 | 290 615 | 284 944 | 298 865 | 312 017 | |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 22 894 | 15 000 | 22 102 | 15 000 | 11 500 | 12 650 | 13 915 |
Accrued Liabilities Deferred Income | | | | | 167 210 | 36 615 | 140 826 | 165 951 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 172 483 | 5 565 590 | 5 968 333 | 6 368 807 | 6 829 818 | 7 406 804 | 7 940 713 | 8 115 419 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 39 608 | 71 464 | 1 667 514 |
Administrative Expenses | 4 304 968 | 4 689 085 | 4 717 910 | 4 960 120 | 5 127 166 | 4 431 718 | 4 524 667 | 5 013 389 |
Average Number Employees During Period | 72 | 72 | 72 | 72 | 73 | 68 | 71 | 74 |
Called Up Share Capital Not Paid | 393 477 | 524 519 | 644 642 | 381 633 | 441 725 | 159 249 | 125 072 | 142 978 |
Called Up Share Capital Not Paid Current Asset | | | | | 441 725 | 348 820 | 657 183 | 622 373 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 1 100 975 | 882 275 | 740 060 | 1 312 234 |
Cash Cash Equivalents Cash Flow Value | 3 209 637 | 839 652 | | 1 164 674 | 2 091 874 | 2 649 504 | 4 499 615 | 5 738 796 |
Conversion Debt To Equity Increase Decrease In Equity | | | | | -1 430 570 | -1 518 378 | -2 540 523 | |
Cost Sales | 512 435 | 627 222 | 706 672 | 651 726 | 587 034 | 365 291 | 571 443 | 769 296 |
Creditors | 1 971 978 | 2 386 686 | 2 155 923 | 2 271 760 | 1 533 407 | 1 176 847 | 801 879 | 1 185 992 |
Depreciation Expense Property Plant Equipment | 314 483 | 317 794 | 402 743 | 339 530 | 350 145 | 374 067 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 492 360 | 516 283 | 533 909 | 626 707 |
Finance Lease Liabilities Present Value Total | 436 430 | 324 598 | 207 087 | 126 035 | 347 263 | 247 914 | 96 926 | 602 709 |
Finance Lease Payments Owing Minimum Gross | | | | | 594 758 | 378 254 | 227 266 | 888 987 |
Finished Goods Goods For Resale | | | | | 284 944 | 298 865 | 312 017 | 352 410 |
Further Item Creditors Component Total Creditors | | | | | 1 186 144 | 928 933 | 704 953 | 583 283 |
Further Item Increase Decrease In Equity From Share Capital Changes Dividend Payments Component Total Increase Decrease In Equity From Share Capital Changes Dividend Payments | | | | | | -17 494 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 120 971 | -159 453 | 95 477 | 12 393 | -9 727 | 50 202 | 76 023 | 655 394 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 761 082 | -2 558 109 | -109 864 | 32 887 | -51 315 | 480 638 | -45 404 | 129 146 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -339 108 | 250 397 | -6 923 | 56 058 | -88 450 | -305 382 | 450 978 | 50 274 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -5 671 | 13 921 | 13 152 | 40 393 |
Gain Loss On Disposals Property Plant Equipment | -31 608 | 30 851 | 483 | 18 435 | 31 350 | | | |
Government Grant Income | | | | | | 305 826 | 178 905 | |
Gross Profit Loss | 3 981 468 | 4 171 309 | 4 510 231 | 4 710 267 | 4 940 900 | 4 634 559 | 5 377 821 | 5 567 711 |
Impairment Loss Reversal On Investments | | | | | 9 000 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 943 824 | -2 369 985 | 215 843 | 109 179 | 927 200 | -523 014 | -1 850 111 | -1 239 181 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | 33 873 | 34 616 | | |
Increase Decrease In Net Debt From Foreign Exchange Differences | | | | | | -34 616 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 393 823 | 402 743 | 423 752 | 492 361 | 516 283 | 533 909 | 626 707 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 68 394 | 40 451 | 49 027 | 57 248 | 70 474 | 67 627 | 67 900 | |
Interest Income On Bank Deposits | | | | | 222 | | | 26 850 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 222 | | | 26 850 |
Interest Payable Similar Charges Finance Costs | 68 394 | 40 451 | 49 027 | 57 248 | 70 474 | 67 627 | 67 900 | 18 276 |
Interest Received Classified As Investing Activities | | | | | -12 995 | | | -26 850 |
Issue Equity Instruments | 1 170 573 | 987 160 | 1 904 932 | 650 269 | 2 654 256 | 1 810 089 | 3 918 598 | 1 527 781 |
Net Cash Flows From Used In Financing Activities | -430 663 | -434 354 | -280 965 | -409 395 | -1 482 834 | 170 908 | -842 233 | -1 768 462 |
Net Cash Flows From Used In Investing Activities | -1 748 320 | 244 012 | 93 336 | 366 126 | 583 941 | 39 608 | 71 464 | 1 581 689 |
Net Cash Flows From Used In Operating Activities | 235 159 | 2 560 327 | -28 214 | -65 910 | -28 307 | -733 530 | -1 079 342 | -1 052 408 |
Net Cash Generated From Operations | 166 409 | 2 477 352 | -77 241 | -123 158 | -98 781 | -801 157 | -1 147 242 | -1 070 684 |
Net Current Assets Liabilities | 765 022 | 1 386 358 | 1 802 115 | 1 746 506 | 2 621 790 | 3 228 539 | 5 239 219 | 6 438 511 |
Net Debt Funds | | | | | | -2 271 250 | -4 272 349 | -4 849 809 |
Net Finance Income Costs | | | | | 12 995 | | | 26 850 |
Net Interest Paid Received Classified As Operating Activities | | | | | -70 474 | -67 627 | -67 900 | -18 276 |
Operating Profit Loss | -323 500 | -517 775 | -207 679 | -249 853 | -186 266 | 508 667 | 1 032 059 | 554 322 |
Other Creditors | 3 267 662 | 160 450 | 123 139 | 127 117 | 321 029 | 146 875 | 233 786 | 285 495 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 452 001 |
Other Disposals Property Plant Equipment | | | | | | | | 620 444 |
Other Interest Income | | | | | 12 773 | | | |
Other Interest Receivable Similar Income Finance Income | 3 063 | 1 814 | 1 833 | 6 186 | 12 995 | | | 26 850 |
Other Operating Income Format1 | | 1 | | | | 305 826 | 178 905 | |
Other Taxation Social Security Payable | 90 337 | 1 502 | 2 011 | | | 72 309 | 85 242 | 111 711 |
Payments Finance Lease Liabilities Classified As Financing Activities | -200 812 | -118 360 | -117 511 | -68 287 | 338 803 | -216 504 | -150 988 | 661 721 |
Payments To Redeem Own Shares | -1 346 367 | -1 556 174 | -2 058 205 | -1 849 530 | -2 082 519 | -1 764 493 | -2 959 554 | -403 134 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 93 336 | 101 856 | 98 153 | 108 829 |
Prepayments Accrued Income | 145 756 | 119 742 | 155 480 | 134 383 | 244 851 | 134 838 | 277 224 | 207 512 |
Proceeds From Issuing Shares | -1 891 395 | -2 056 712 | -2 314 509 | -1 945 984 | -4 083 823 | -1 810 089 | -3 952 775 | -1 509 875 |
Proceeds From Sales Property Plant Equipment | -172 900 | -22 472 | -483 | -18 435 | -31 350 | | | -58 975 |
Profit Loss | -3 011 898 | -556 412 | -254 873 | -300 915 | -252 745 | 441 040 | 964 159 | 562 896 |
Profit Loss On Ordinary Activities Before Tax | -3 011 542 | -556 412 | -254 873 | -300 915 | -252 745 | 441 040 | 964 159 | 562 896 |
Property Plant Equipment Gross Cost | 20 827 188 | 21 103 149 | 21 198 801 | 21 566 260 | 22 172 196 | 22 272 507 | 22 343 971 | 23 391 041 |
Purchase Property Plant Equipment | -232 123 | -291 032 | -95 652 | -390 737 | -637 286 | -39 608 | -71 464 | -1 667 514 |
Redemption Shares Decrease In Equity | | | | | 651 949 | 228 622 | 419 031 | 403 134 |
Social Security Costs | 221 973 | 213 068 | 229 750 | | 257 196 | 229 543 | 237 166 | |
Staff Costs Employee Benefits Expense | 1 764 357 | 1 752 977 | 1 950 237 | | 3 011 471 | 2 757 935 | 2 901 037 | 3 348 871 |
Tax Expense Credit Applicable Tax Rate | -602 308 | -111 282 | -48 426 | -57 174 | -48 022 | 83 798 | 183 190 | 106 950 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 15 150 | 35 501 | | -8 919 | -71 113 | 66 498 | 57 442 | -183 874 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 475 | 587 | | 1 710 | | 3 239 | 27 277 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 117 425 | -150 296 | -243 871 | 49 647 |
Total Assets Less Current Liabilities | 16 428 727 | 16 932 917 | 17 041 583 | 16 952 959 | 17 964 168 | 18 094 242 | 19 642 477 | 21 714 133 |
Trade Creditors Trade Payables | 145 067 | 280 715 | 328 115 | 119 311 | 152 250 | 161 267 | 226 596 | 115 817 |
Trade Debtors Trade Receivables | 380 382 | 280 282 | 237 341 | 211 351 | 185 335 | 184 309 | 172 153 | 139 768 |
Turnover Revenue | 4 493 903 | 4 798 531 | 5 216 903 | 5 361 993 | 5 527 934 | 4 999 850 | 5 949 264 | 6 337 007 |
Wages Salaries | 1 481 723 | 1 481 761 | 1 659 045 | | 2 660 939 | 2 250 252 | 2 565 718 | 2 952 838 |
Director Remuneration | | | | | | 176 284 | 192 080 | |
Fees For Non-audit Services | 18 320 | 23 838 | 17 755 | | | | | |
Accrued Liabilities | 181 930 | 157 680 | 150 470 | 193 305 | 167 212 | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | | | |
Comprehensive Income Expense | -2 994 823 | -575 514 | -1 565 503 | -854 730 | -904 694 | | | |
Current Asset Investments | 122 | 207 | 59 | 69 | | | | |
Depreciation Amortisation Expense | 384 024 | 393 823 | 402 743 | 423 753 | 492 360 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 716 | | 23 278 | 31 350 | | | |
Disposals Property Plant Equipment | | 15 071 | | 23 278 | 31 350 | | | |
Finished Goods | 236 618 | 245 827 | 238 571 | 290 615 | 284 944 | | | |
Fixed Assets | 15 663 705 | 15 546 559 | 15 239 468 | 15 206 453 | 15 342 378 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -86 447 | -52 176 | -142 172 | -381 228 | 707 508 | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | -42 524 | | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 17 075 | -19 102 | -1 310 630 | -553 815 | -651 949 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -1 804 480 | -22 734 | | | -9 000 | | | |
Gain Loss Before Tax On Sale Discontinued Operations | -2 622 711 | | | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -31 608 | 30 851 | 483 | 18 435 | 31 350 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -356 | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 356 | | | | | | | |
Increase Decrease In Property Plant Equipment | | 23 459 | | 70 354 | 587 871 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 7 923 | 9 209 | -7 256 | 52 044 | -5 671 | | | |
Investments Fixed Assets | 9 000 | 9 000 | 9 000 | 9 000 | | | | |
Net Interest Received Paid Classified As Investing Activities | -3 063 | -1 814 | -1 833 | -6 186 | -12 995 | | | |
Other Comprehensive Income Expense Net Tax | 17 075 | -19 102 | -1 310 630 | -553 815 | -651 949 | | | |
Other Current Asset Investments Balance Sheet Subtotal | 122 | 207 | 59 | 69 | | | | |
Pension Costs Defined Contribution Plan | 60 661 | 58 148 | 61 442 | | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | 10 | | | | |
Recoverable Value-added Tax | 130 307 | 3 519 | 23 245 | 15 847 | 8 825 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 6 890 | 6 170 | 432 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 356 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 291 032 | 95 652 | 390 737 | 637 286 | | | |