Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 150 877 | 88 175 | 206 345 | 241 025 | 487 240 |
Current Assets | 6 660 218 | 6 951 659 | 7 135 031 | 7 021 316 | 7 212 211 |
Debtors | 6 509 341 | 6 863 484 | 6 928 686 | 6 780 291 | 6 724 971 |
Net Assets Liabilities | 3 093 858 | 2 835 272 | 2 784 333 | 2 516 676 | 2 447 907 |
Property Plant Equipment | 2 821 866 | 2 746 741 | 2 664 095 | 2 721 833 | 2 822 070 |
|
Other Financial Data |
Audit Fees Expenses | | 3 600 | 3 600 | 3 960 | |
Accrued Liabilities Deferred Income | 290 474 | 108 354 | 36 769 | 126 171 | 160 817 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 025 516 | 1 166 878 | 1 300 262 | 1 458 220 | 1 355 589 |
Additional Provisions Increase From New Provisions Recognised | | 170 000 | 310 000 | -310 000 | 107 644 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 66 237 | 50 738 | 215 696 | 256 373 |
Administrative Expenses | 377 529 | 837 435 | 694 179 | 540 140 | 640 013 |
Amounts Owed By Group Undertakings | 6 113 250 | 6 390 948 | 6 554 784 | 6 429 009 | 6 336 539 |
Amounts Owed To Group Undertakings | 2 952 070 | 3 415 572 | 3 468 317 | 3 548 939 | 3 695 676 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 132 | 99 | | 118 | 118 |
Bank Borrowings Overdrafts | 2 765 983 | 2 777 694 | 2 777 694 | 3 161 442 | 3 217 855 |
Cash Cash Equivalents Cash Flow Value | 150 877 | 88 175 | 206 345 | 241 025 | 487 240 |
Comprehensive Income Expense | -242 769 | -258 586 | -50 939 | -267 657 | -68 769 |
Cost Sales | 1 949 105 | 1 945 200 | 1 974 563 | 1 943 612 | 2 226 533 |
Creditors | 6 388 226 | 3 915 434 | 3 927 099 | 7 202 940 | 7 567 933 |
Depreciation Expense Property Plant Equipment | 65 434 | 141 362 | 133 384 | 157 958 | 141 138 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 243 769 |
Disposals Property Plant Equipment | | | | | 258 767 |
Finance Lease Liabilities Present Value Total | | | | 31 764 | 24 989 |
Finance Lease Payments Owing Minimum Gross | | | | 29 902 | 23 499 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | 230 911 | | |
Future Finance Charges On Finance Leases | | | | -1 862 | -1 490 |
Gain Loss In Cash Flows From Change In Accrued Items | 141 336 | -182 120 | -71 585 | 89 402 | 34 646 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 14 628 | 11 809 | 30 505 | -63 856 | 128 880 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 538 655 | -69 699 | 98 634 | 148 395 | 55 320 |
Gain Loss In Cash Flows From Change In Provisions | | 170 000 | 140 000 | -310 000 | |
Gain Loss On Disposals Property Plant Equipment | | | | | -14 998 |
Government Grant Income | | | 15 042 | 100 067 | 21 836 |
Gross Profit Loss | 539 077 | 665 977 | 891 981 | 856 181 | 933 808 |
Income Taxes Paid Refund Classified As Operating Activities | 267 863 | | -230 911 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 90 590 | -62 702 | 118 170 | 34 680 | 246 215 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 267 863 | | -230 911 | | |
Increase Decrease In Existing Provisions | | | -170 000 | | |
Increase Decrease In Net Debt From Cash Flows | | 537 915 | -65 425 | 461 454 | -49 840 |
Increase Decrease In Provisions Through Transfers Reclassifications | | | | | -107 644 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 141 362 | 133 384 | 157 958 | 141 138 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 130 346 | 215 972 | 263 623 | 687 100 | 262 646 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 7 510 | 7 518 | 6 694 | 5 821 | 4 921 |
Interest Income From Group Undertakings | 6 746 | 138 129 | 4 977 | 4 528 | 4 620 |
Interest Income On Cash Cash Equivalents | 601 | 665 | 260 | | |
Interest Paid Classified As Operating Activities | 143 801 | 225 922 | 273 668 | 694 415 | 389 020 |
Interest Paid To Related Parties | 5 945 | 2 432 | 3 351 | 1 494 | |
Interest Payable Similar Charges Finance Costs | 143 801 | 225 922 | 273 668 | 694 415 | 389 020 |
Interest Received Classified As Operating Activities | 7 347 | 138 794 | 5 237 | 4 528 | 4 620 |
Net Cash Flows From Used In Financing Activities | -366 945 | 475 213 | -96 049 | 596 201 | 218 211 |
Net Cash Flows From Used In Investing Activities | -59 749 | -66 237 | -50 738 | -215 696 | -256 373 |
Net Cash Flows From Used In Operating Activities | 517 284 | -187 234 | 264 957 | -345 825 | 284 377 |
Net Cash Generated From Operations | 921 601 | -384 550 | 302 477 | 344 062 | 668 777 |
Net Current Assets Liabilities | 271 992 | 3 036 225 | 3 207 932 | -181 624 | -355 722 |
Net Debt Funds | 5 567 176 | 6 105 091 | 6 039 666 | 6 501 120 | 6 451 280 |
Number Shares Issued Fully Paid | 85 | 85 | 85 | 85 | 85 |
Operating Profit Loss | 161 548 | -171 458 | -13 419 | 422 230 | 315 631 |
Other Creditors | 64 074 | 42 746 | 69 011 | 49 687 | 42 624 |
Other Finance Costs | | | | | 121 453 |
Other Interest Receivable Similar Income Finance Income | 7 347 | 138 794 | 5 237 | 4 528 | 4 620 |
Other Operating Income Format1 | | | 19 690 | 106 189 | 21 836 |
Other Remaining Operating Income | | | 4 648 | 6 122 | |
Other Taxation Social Security Payable | 289 534 | 47 439 | 39 356 | 33 254 | 142 386 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -31 764 | 6 775 |
Pension Costs Defined Contribution Plan | 20 636 | 16 854 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 20 646 | 12 640 | | | |
Prepayments Accrued Income | 62 069 | 175 544 | 131 792 | 25 994 | 25 907 |
Proceeds From Borrowings Classified As Financing Activities | -686 122 | 11 711 | | 383 748 | 56 413 |
Proceeds From Government Grants Classified As Financing Activities | | | 15 042 | 100 067 | 21 836 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | 319 177 | 463 502 | -111 091 | | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | -111 091 | 80 622 | 146 737 |
Production Average Number Employees | 131 | 114 | | 118 | 118 |
Profit Loss | -242 769 | -258 586 | -50 939 | -267 657 | -68 769 |
Profit Loss On Ordinary Activities Before Tax | 25 094 | -258 586 | -281 850 | -267 657 | -68 769 |
Property Plant Equipment Gross Cost | 3 847 382 | 3 913 619 | 3 964 357 | 4 180 053 | 4 177 659 |
Provisions | | 170 000 | 310 000 | | |
Provisions For Liabilities Balance Sheet Subtotal | | 170 000 | 310 000 | | |
Purchase Property Plant Equipment | 59 749 | 66 237 | 50 738 | 215 696 | 256 373 |
Revenue From Rendering Services | 2 488 182 | 2 611 177 | 2 866 544 | 2 799 793 | 3 160 341 |
Social Security Costs | 106 430 | 87 211 | | 92 235 | 147 244 |
Staff Costs Employee Benefits Expense | 1 796 162 | 1 798 308 | | 1 750 915 | 2 000 621 |
Tax Decrease From Utilisation Tax Losses | | | | -50 855 | -15 690 |
Tax Expense Credit Applicable Tax Rate | 4 768 | -49 131 | -53 552 | -50 855 | -15 690 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -19 276 | -540 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 062 | -927 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 13 446 | 50 598 | 53 552 | 50 855 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 267 863 | | -230 911 | | |
Total Assets Less Current Liabilities | 3 093 858 | 5 782 966 | 5 872 027 | 2 540 209 | 2 466 348 |
Trade Creditors Trade Payables | 26 091 | 301 323 | 313 646 | 275 216 | 302 027 |
Trade Debtors Trade Receivables | 334 022 | 296 992 | 242 110 | 325 288 | 362 525 |
Turnover Revenue | 2 488 182 | 2 611 177 | 2 866 544 | 2 799 793 | 3 160 341 |
Wages Salaries | 1 669 086 | 1 270 682 | | 1 658 680 | 1 853 377 |
Company Contributions To Money Purchase Plans Directors | 10 | | | | |
Director Remuneration | 8 673 | 25 258 | | 28 381 | 46 925 |
Director Remuneration Benefits Excluding Payments To Third Parties | 8 683 | 25 258 | | | |