Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2019-06-30 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 950 639 | 456 848 | 277 714 | 1 112 079 | 535 111 | 1 821 319 | 2 758 928 |
Current Assets | | 2 448 586 | 3 565 137 | 4 384 542 | 4 680 609 | 6 253 071 | 6 553 127 |
Debtors | | 1 619 648 | 2 952 531 | 3 092 207 | 3 316 566 | 4 034 065 | 3 266 995 |
Net Assets Liabilities | | -8 393 378 | -1 588 314 | -2 581 283 | 1 264 392 | 1 946 438 | 4 442 416 |
Other Debtors | | 1 348 486 | 356 634 | 281 723 | 367 556 | 839 183 | 131 250 |
Property Plant Equipment | | 1 673 258 | 1 500 000 | 1 511 936 | | | |
Total Inventories | | 320 402 | 279 697 | 222 332 | 529 997 | 120 930 | |
|
Other Financial Data |
Audit Fees Expenses | | 66 685 | 71 080 | 67 786 | | | |
Accrued Liabilities Deferred Income | | | | | | 781 264 | 400 712 |
Accumulated Amortisation Impairment Intangible Assets | | 1 065 907 | 1 733 066 | 1 926 184 | 2 602 098 | 2 891 773 | 2 720 939 |
Accumulated Depreciation Impairment Property Plant Equipment | | 15 401 | 217 214 | 217 214 | 43 111 | 46 806 | 913 |
Acquisition Non-controlling Interests Decrease Increase In Equity | | -205 065 | | | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | 4 139 | | | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | 16 468 | 4 356 | | 36 701 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 43 956 | 11 936 | | 8 163 | 4 362 |
Administration Support Average Number Employees | | 24 | 24 | 19 | 24 | 19 | |
Administrative Expenses | | 1 778 585 | 3 353 136 | 1 189 365 | 1 806 004 | 1 607 869 | |
Amortisation Expense Intangible Assets | | 175 188 | 667 156 | 193 121 | 675 914 | 289 675 | |
Amounts Owed By Related Parties | | 534 276 | 2 811 648 | 2 866 419 | 3 073 973 | 2 920 913 | |
Amounts Owed To Group Undertakings | | | | | | 1 564 503 | 23 380 |
Amounts Owed To Related Parties | | 871 894 | 606 763 | 1 501 266 | 1 983 845 | 1 564 503 | |
Amount Specific Bank Loan | | 5 000 000 | 6 000 000 | 6 000 000 | 5 875 000 | 5 375 000 | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | | 102 | 99 | 96 | 109 | 101 | |
Balances With Banks | | | 277 714 | 1 112 079 | 535 111 | 1 821 319 | |
Bank Borrowings | | 5 000 000 | 6 000 000 | 6 000 000 | 5 375 000 | 5 375 000 | 4 875 000 |
Bank Borrowings Overdrafts | | | | | | 500 963 | 500 000 |
Bank Overdrafts | | | | | | 963 | |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | 1 673 258 | 1 500 000 | 1 511 936 | | | |
Cash Cash Equivalents | | | | | 1 836 115 | | 5 565 999 |
Cash Receipts From Sales Interests In Joint Ventures Associates Participating Interests | | 38 065 | | | | | |
Comprehensive Income Expense | | -609 800 | 6 805 064 | -992 969 | 3 845 675 | 682 046 | -2 240 215 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | 13 266 | 26 013 | 9 046 | 6 103 | 18 643 | |
Comprehensive Income Expense Attributable To Owners Parent | | 1 244 203 | 3 246 589 | 879 024 | 580 910 | 2 151 272 | |
Corporation Tax Payable | | | | | | 40 064 | |
Corporation Tax Recoverable | | | | | | | 27 288 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | 948 766 | 1 078 688 | | | | |
Cost Sales | | 1 584 643 | 1 798 104 | 1 356 205 | 709 544 | 1 771 115 | |
Creditors | | 6 586 363 | 6 000 000 | 6 000 000 | 7 083 408 | 4 875 000 | 1 317 353 |
Current Tax For Period | | 563 823 | 1 106 563 | 302 326 | 1 015 065 | 784 397 | 198 289 |
Deferred Income | | 1 586 363 | 1 647 385 | 1 690 502 | 1 708 408 | 1 748 258 | |
Deferred Tax Asset Debtors | | 3 | | | | | |
Deferred Tax Assets | | | | | 47 685 | 12 243 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 73 152 | 177 047 | 133 453 | -28 545 | -209 852 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 202 091 | -20 932 | 135 069 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 128 424 | 55 038 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 277 094 | 156 115 | 268 444 | 329 996 | 69 665 | -1 519 626 |
Deferred Tax Liabilities | | 167 744 | 4 188 | 4 760 | 3 200 555 | 3 279 632 | |
Depreciation Amortisation Expense | | 205 737 | 691 137 | 208 555 | 702 581 | 307 202 | |
Depreciation Expense Property Plant Equipment | | 30 549 | 23 981 | 15 434 | 26 667 | 17 527 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -1 294 | | | -4 312 | |
Disposals Investment Property Fair Value Model | | | | | | -1 750 000 | |
Disposals Property Plant Equipment | | | -1 869 | -694 | | -4 312 | |
Dividend Declared Payable | | 9 105 | 8 539 | 4 210 | 6 528 | 13 176 | 11 535 |
Dividends Paid | | | -20 989 | | -31 322 | -15 378 | |
Dividends Paid Classified As Financing Activities | | | -20 989 | | -29 004 | -8 574 | |
Double Taxation Relief | | | | | -33 896 | 16 056 | |
Financial Assets | | 1 922 946 | 3 208 933 | | | | |
Financial Liabilities | | 19 849 800 | 12 304 240 | | | | |
Fixed Assets | | 9 503 240 | 7 365 995 | 6 440 058 | 7 028 122 | 5 503 122 | 3 581 642 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -93 | -250 | | -340 | 48 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 1 000 000 | | | | |
Further Item Creditors Component Total Creditors | | | | | | 1 748 258 | 1 815 941 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 396 295 | -921 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 48 126 | 46 822 | 45 672 | 37 052 | 37 000 | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | -271 964 | 2 358 441 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | | -578 267 | -300 311 | -422 058 | -2 400 042 | -271 806 | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | -88 401 | -2 213 249 | -566 690 | -2 736 482 | -738 539 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 451 389 | -1 455 774 | 242 037 | -4 159 726 | 864 746 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 138 487 | -1 114 880 | 2 374 241 | -2 388 708 | 631 787 | |
Gain Loss In Cash Flows From Change In Inventories | | -37 457 | -40 705 | -57 365 | 509 807 | -443 191 | |
Gain Loss In Cash Flows From Change In Provisions | | 21 696 | -72 | 157 134 | -118 562 | 169 405 | |
Gain Loss On Derivative Financial Instruments Fair Value Through Profit Or Loss | | 62 832 | | 19 711 | | | |
Gain Loss On Disposals Property Plant Equipment | | | -575 | | | | |
Gain Loss On Financial Assets Liabilities Fair Value Through Profit Or Loss | | | 217 214 | | 138 985 | | |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | | | -19 044 | -158 | |
Gross Profit Loss | | 4 327 308 | 6 299 534 | 2 521 790 | 3 143 492 | 4 320 469 | |
Impairment Loss Reversal | | | 217 214 | | 138 985 | | |
Income Taxes Paid Refund Classified As Operating Activities | | 836 261 | 1 130 335 | 278 176 | 988 232 | 791 869 | -265 641 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | 2 213 249 | 566 690 | | 225 000 | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | -101 | -263 | | -386 | 70 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | 217 214 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 256 834 | 2 987 945 | -677 694 | -2 093 400 | 4 184 202 | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | -144 048 | 16 566 | 52 011 | 930 | -30 802 | 23 957 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 604 | 258 | | -90 | |
Increase Decrease In Existing Provisions | | | -163 556 | 572 | | -5 847 | |
Increase Decrease In Provisions Through Foreign Exchange Differences | | | -74 365 | -90 304 | | | |
Increase Decrease Through Foreign Exchange Differences Investment Property Fair Value Model | | | -379 717 | -726 046 | | -437 477 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 667 159 | 193 118 | | 289 675 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 12 261 | 5 132 | | 8 347 | 1 099 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | 138 985 | | |
Intangible Assets | | 1 821 727 | 1 158 707 | 965 589 | 289 675 | | |
Intangible Assets Gross Cost | | 2 887 634 | 2 891 773 | 2 891 773 | 2 891 773 | 2 891 773 | 2 720 939 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 127 774 | 259 665 | 85 394 | 173 164 | 124 933 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 63 792 | 100 031 | 36 178 | 55 482 | 86 282 | |
Interest Paid Classified As Financing Activities | | -191 566 | -359 696 | -121 572 | -228 646 | -211 215 | -180 404 |
Interest Paid Classified As Operating Activities | | 191 566 | 359 696 | 121 572 | 228 646 | 211 215 | |
Interest Payable Similar Charges Finance Costs | | 191 566 | 488 887 | 121 572 | 490 256 | 220 359 | 376 999 |
Interest Received Classified As Investing Activities | | 15 312 | 50 792 | 21 409 | 99 853 | -38 615 | -29 004 |
Interest Received Classified As Operating Activities | | 15 312 | 50 792 | 21 409 | 99 853 | 38 615 | |
Investment Property | | 4 550 000 | 4 550 000 | 4 550 000 | 6 650 000 | 5 125 000 | 3 500 000 |
Investment Property Fair Value Model | | 4 550 000 | 4 550 000 | 27 570 000 | 6 650 000 | 5 125 000 | |
Investments | | | | | | 378 122 | 81 642 |
Investments Fixed Assets | | 3 279 982 | 1 315 995 | 378 122 | 378 122 | 378 122 | 81 642 |
Investments In Associates | | | | | | 870 079 | 898 697 |
Investments In Subsidiaries | | 3 279 982 | 1 315 995 | 378 122 | 378 122 | 378 122 | 81 642 |
Key Management Personnel Compensation Short-term Employee Benefits | | 268 413 | 311 808 | 115 866 | 187 121 | 185 531 | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | 129 191 | | 261 610 | 9 144 | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | 2 079 872 | 1 694 302 | 1 566 857 | 1 307 802 | 1 059 056 | |
Minimum Operating Lease Payments Recognised As Expense | | 49 915 | 44 843 | 46 406 | 40 423 | 36 996 | |
Net Cash Flows From Used In Financing Activities | | -191 566 | 619 315 | -121 572 | -382 650 | -719 789 | |
Net Cash Flows From Used In Investing Activities | | -3 484 806 | -53 446 | -862 | -323 766 | 1 766 514 | |
Net Cash Flows From Used In Operating Activities | | 2 419 538 | 2 422 076 | -555 260 | -1 386 984 | 3 137 477 | |
Net Cash Generated From Operations | | 3 255 799 | 3 552 411 | -277 084 | -398 752 | 3 929 346 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 2 883 744 | 3 852 672 | 1 640 621 | 2 000 635 | 3 083 791 | |
Net Current Assets Liabilities | | -6 249 232 | -2 950 121 | -3 016 581 | -382 883 | 1 318 316 | |
Net Finance Income Costs | | | | | | 38 615 | 29 004 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | |
Operating Profit Loss | | 2 703 576 | 5 286 186 | 1 979 045 | 4 157 161 | 3 524 272 | |
Other Comprehensive Income Expense Net Tax | | -573 810 | -297 695 | -419 553 | -2 400 042 | -271 806 | |
Other Creditors | | 7 496 285 | 5 687 503 | 5 763 919 | 2 147 361 | 2 589 478 | 604 654 |
Other Departments Average Number Employees | | 78 | 75 | 77 | 85 | 82 | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 170 834 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 47 040 |
Other Disposals Intangible Assets | | | | | | | 170 834 |
Other Disposals Property Plant Equipment | | | | | | | 68 259 |
Other Employee Expense | | 14 289 | 58 746 | 27 231 | 8 350 | 782 | |
Other Finance Costs | | | | | | 9 144 | 196 595 |
Other Finance Income | | 15 312 | 50 792 | 21 409 | 99 853 | 38 615 | |
Other Interest Receivable Similar Income Finance Income | | 78 144 | 50 792 | 41 120 | 99 853 | 38 615 | |
Other Inventories | | 320 402 | 279 697 | 222 332 | 529 997 | 120 930 | |
Other Payables Accrued Expenses | | 327 659 | 186 179 | 131 071 | 203 729 | 137 606 | |
Ownership Interest In Associate Percent | | 45 | 45 | 45 | 45 | 45 | |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 | 100 | 100 | |
Par Value Share | | | 1 | 1 | | 1 | |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | -70 164 | | | | | |
Pension Costs Defined Contribution Plan | | 2 874 | 7 422 | 3 666 | 3 333 | 553 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 553 | |
Percentage Class Share Held In Subsidiary | | | | | | | 100 |
Prepayments | | 68 790 | 78 490 | 83 357 | 108 378 | 126 976 | |
Prepayments Accrued Income | | | | | | 126 976 | 55 366 |
Proceeds From Sales Investment Properties | | | | | | 1 772 763 | |
Profit Loss | | -609 800 | 6 805 064 | -992 969 | 3 845 675 | 682 046 | 2 441 879 |
Profit Loss Attributable To Non-controlling Interests | | 17 723 | 28 629 | 11 551 | 25 147 | 18 801 | |
Profit Loss Attributable To Owners Parent | | 1 818 013 | 3 544 284 | 1 298 577 | 2 980 952 | 2 423 078 | |
Profit Loss On Ordinary Activities Before Tax | | 2 676 653 | 4 836 195 | 1 881 156 | 4 351 160 | 3 295 851 | |
Property Plant Equipment Gross Cost | | 1 673 258 | 1 717 214 | 1 729 150 | 74 161 | 69 463 | 1 274 |
Provisions | | 167 744 | 4 188 | 4 760 | 5 847 | 3 616 586 | |
Provisions For Liabilities Balance Sheet Subtotal | | 167 744 | 4 188 | 4 760 | 5 847 | 3 616 586 | |
Purchase Intangible Assets | | -18 769 | -4 139 | | | | |
Purchase Investment Properties | | -59 527 | -16 468 | -4 356 | -390 724 | -36 701 | |
Purchase Property Plant Equipment | | -3 389 723 | -83 631 | -17 915 | -32 895 | -8 163 | |
Repayments Borrowings Classified As Financing Activities | | | | | -125 000 | -500 000 | |
Revenue From Rendering Services | | 3 576 120 | 5 555 613 | 2 005 478 | 3 262 825 | 4 115 495 | |
Revenue From Sale Goods | | 2 335 831 | 2 542 025 | 1 872 517 | 590 211 | 1 976 089 | |
Share Profit Loss Associates Accounted For By Equity Method | | 86 499 | -11 896 | -17 437 | 584 402 | -46 677 | |
Share Profit Loss Associates Joint Ventures Accounted For Using Equity Method | | 86 499 | -11 896 | -17 437 | 584 402 | -46 677 | |
Social Security Costs | | 220 459 | 295 490 | 98 948 | 170 779 | 165 131 | |
Staff Costs Employee Benefits Expense | | 1 309 649 | 1 858 226 | 616 947 | 1 042 641 | 74 184 | 74 184 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 3 616 586 | 2 570 397 |
Taxation Social Security Payable | | 175 731 | 24 840 | 200 262 | 223 626 | 114 715 | |
Tax Decrease From Utilisation Tax Losses | | -25 882 | -20 829 | -15 086 | | 209 852 | 615 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 33 718 | 110 284 | 20 218 | | | |
Tax Decrease Increase From Effect Tax Incentives | | | | | -493 524 | -140 322 | |
Tax Expense Credit Applicable Tax Rate | | 515 164 | 918 877 | 357 420 | 832 005 | 626 212 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 207 | -3 129 | -1 560 | -536 | -10 271 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 180 | 137 036 | 51 829 | | 206 914 | 65 625 |
Tax Increase Decrease From Effect Foreign Tax Rates | | -21 205 | -102 929 | -10 848 | 18 440 | -161 790 | |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | | | | | 431 711 | 396 295 | |
Tax Increase Decrease From Effect Rollover Relief On Profit On Disposal Fixed Assets | | | | | -47 685 | 35 223 | |
Tax Increase Decrease From Effect Unrelieved Loss On Disposal Operations | | | | | 384 267 | 100 260 | |
Tax Increase Decrease From Effect Unrelieved Loss On Foreign Subsidiaries | | | | | -6 587 | -65 908 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 77 506 | 90 626 | 7 946 | 160 987 | 6 117 | 80 612 |
Tax Increase Decrease From Other Short-term Timing Differences | | -17 014 | -420 517 | -107 671 | | | -226 826 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 397 144 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 840 917 | 1 263 282 | 571 028 | 1 345 061 | 853 972 | -1 321 337 |
Total Assets Less Current Liabilities | | 3 254 008 | 4 415 874 | 3 423 477 | 6 645 239 | 6 821 438 | |
Total Borrowings | | 5 000 000 | 6 000 000 | 6 000 000 | 5 375 000 | 4 875 000 | -500 000 |
Total Current Tax Expense Credit | | 563 823 | 1 107 167 | 302 584 | | 784 307 | 198 289 |
Trade Creditors Trade Payables | | 1 980 | 9 973 | 4 867 | 228 557 | 28 453 | 26 700 |
Trade Debtors Trade Receivables | | 40 186 | 40 651 | 40 964 | 65 594 | 423 750 | 36 051 |
Turnover Revenue | | 2 272 279 | 2 115 596 | 1 747 324 | 876 989 | 2 629 792 | |
Wages Salaries | | 1 072 027 | 1 496 568 | 487 102 | 860 179 | 74 184 | 74 184 |