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 | 2 177 825 | 2 328 769 | 3 599 711 | 6 956 786 | 7 198 890 |
Current Assets | 4 640 340 | 4 566 725 | 5 365 840 | 7 957 244 | 8 476 699 |
Debtors | 2 354 215 | 2 144 820 | 1 650 350 | 895 881 | 1 169 696 |
Net Assets Liabilities | 4 637 773 | 4 028 229 | 4 163 048 | 6 094 424 | 6 360 436 |
Other Debtors | 2 184 996 | 1 586 579 | 466 966 | 122 931 | 780 241 |
Property Plant Equipment | 2 938 152 | 3 120 756 | 2 241 868 | 2 049 218 | 986 719 |
Total Inventories | 108 300 | 93 136 | 115 779 | 104 577 | 108 113 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 681 429 | 715 444 | 927 314 | 967 451 | 746 636 |
Accumulated Amortisation Impairment Intangible Assets | 1 230 760 | 1 242 412 | 1 251 758 | 1 261 105 | 1 270 853 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 120 496 | 5 006 458 | 5 924 611 | 6 849 256 | 5 259 042 |
Additional Provisions Increase From New Provisions Recognised | | 62 008 | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 1 750 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 068 566 | 39 265 | 733 553 | 121 434 |
Administrative Expenses | 14 095 634 | 15 293 476 | 12 651 586 | 19 007 307 | 20 987 762 |
Amortisation Expense Intangible Assets | 25 817 | 11 652 | 9 346 | 9 347 | 9 748 |
Amortisation Rate Used For Intangible Assets | | 5 | 5 | 5 | 5 |
Amounts Owed By Directors | 96 370 | | 503 802 | 224 258 | 324 258 |
Amounts Owed To Directors | | 211 384 | | | |
Amounts Owed To Other Related Parties Other Than Directors | | 16 992 | 26 315 | 19 508 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 847 | 1 000 | 1 101 | 1 297 | 1 419 |
Bank Borrowings Overdrafts | 157 563 | 266 672 | 611 037 | 287 887 | 287 336 |
Cash Cash Equivalents Cash Flow Value | 2 177 825 | 2 328 769 | 3 599 711 | 6 956 786 | 7 198 890 |
Comprehensive Income Expense | 612 457 | 596 769 | 1 324 391 | 3 231 376 | 354 162 |
Corporation Tax Payable | 191 060 | 318 952 | 471 880 | 940 057 | 196 430 |
Cost Sales | 6 691 994 | 7 237 722 | 5 931 384 | 8 892 724 | 10 570 988 |
Creditors | 2 497 324 | 2 934 367 | 3 323 192 | 3 674 616 | 3 277 391 |
Current Tax For Period | 130 943 | 217 491 | 374 504 | 668 177 | 196 430 |
Decrease Increase In Estimate Recoverable Deferred Tax Asset | | 62 008 | -100 121 | 43 780 | -135 962 |
Deferred Tax Liabilities | 17 496 | 79 504 | -20 617 | 23 163 | -112 799 |
Depreciation Expense Property Plant Equipment | 769 056 | 885 962 | 918 153 | 926 203 | 901 402 |
Depreciation Rate Used For Property Plant Equipment | | 10 | 10 | 10 | 10 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 1 558 | 2 491 616 |
Disposals Property Plant Equipment | | | | 1 558 | 2 774 147 |
Distribution Average Number Employees | 23 | 27 | 28 | 28 | 41 |
Dividends Paid | 29 550 | 1 206 313 | 1 189 572 | 1 300 000 | 88 150 |
Dividends Paid Classified As Financing Activities | 29 550 | 1 206 313 | 1 189 572 | 1 300 000 | 88 150 |
Dividends Paid On Shares | 29 550 | 1 206 313 | 1 189 572 | 1 300 000 | 88 150 |
Fixed Assets | 3 104 690 | 3 275 642 | 2 387 408 | 2 185 411 | 1 114 914 |
Gain Loss In Cash Flows From Change In Accrued Items | 224 433 | 34 015 | 211 870 | 40 137 | -220 815 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 26 038 | -45 357 | -108 954 | 166 260 | 567 768 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -736 662 | 209 395 | 494 470 | 754 469 | -273 815 |
Gain Loss In Cash Flows From Change In Inventories | -31 507 | 15 164 | -22 643 | 11 202 | -3 536 |
Gain Loss On Disposals Property Plant Equipment | | | | | -212 842 |
Government Grant Income | | | 25 000 | 243 890 | 120 000 |
Gross Profit Loss | 14 749 848 | 16 196 994 | 14 245 208 | 22 766 987 | 21 370 341 |
Income Taxes Paid Refund Classified As Operating Activities | 247 088 | 89 599 | 221 576 | 200 000 | 940 057 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -663 787 | 150 944 | 1 270 942 | 3 357 075 | 242 104 |
Increase Decrease In Existing Provisions | | | -100 121 | 43 780 | -135 962 |
Increase Decrease In Net Debt From Cash Flows | | 377 379 | -1 650 603 | -3 617 398 | -526 522 |
Increase From Amortisation Charge For Year Intangible Assets | | 11 652 | 9 346 | 9 347 | 9 748 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 885 962 | 918 153 | 926 203 | 901 402 |
Intangible Assets | 166 538 | 154 886 | 145 540 | 136 193 | 128 195 |
Intangible Assets Gross Cost | | 1 397 298 | 1 397 298 | 1 397 298 | 1 399 048 |
Interest Income On Bank Deposits | -23 928 | -27 250 | -19 848 | -60 237 | -87 949 |
Interest Received Classified As Operating Activities | -23 928 | -27 250 | -19 848 | -60 237 | -87 949 |
Net Cash Flows From Used In Financing Activities | -639 090 | -677 990 | -1 544 233 | -1 316 433 | -252 568 |
Net Cash Flows From Used In Investing Activities | -685 070 | -1 068 566 | -39 265 | -733 553 | -53 495 |
Net Cash Flows From Used In Operating Activities | 660 373 | 1 897 500 | 2 854 440 | 5 407 061 | 548 167 |
Net Cash Generated From Operations | 931 389 | 2 014 349 | 3 095 864 | 5 667 298 | 1 576 173 |
Net Current Assets Liabilities | 2 143 016 | 1 632 358 | 2 042 648 | 4 282 628 | 5 199 308 |
Net Debt Funds | -1 427 825 | -1 050 446 | -2 701 049 | -6 318 447 | -6 844 969 |
Net Deferred Tax Liability Asset | 17 496 | 79 504 | -20 617 | 23 163 | -112 799 |
Number Shares Issued But Not Fully Paid | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 654 214 | 903 518 | 1 618 622 | 4 003 570 | 502 579 |
Other Creditors | 1 498 | -4 071 | 59 881 | 128 577 | |
Other Deferred Tax Expense Credit | -113 114 | 62 008 | | | |
Other Interest Receivable Similar Income Finance Income | -23 928 | -27 250 | -19 848 | -60 237 | -87 949 |
Other Operating Income Format1 | | | 25 000 | 243 890 | 120 000 |
Other Remaining Borrowings | 16 491 | 16 992 | | | |
Other Taxation Social Security Payable | 464 309 | 471 049 | 247 799 | 392 361 | 1 028 296 |
Par Value Share | | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | 65 568 | 78 592 | 36 192 | 39 922 | 65 197 |
Proceeds From Borrowings Classified As Financing Activities | -609 540 | 528 323 | -379 661 | -260 323 | -284 418 |
Proceeds From Government Grants Classified As Financing Activities | | | 25 000 | 243 890 | 120 000 |
Proceeds From Sales Intangible Assets | 385 464 | | | | |
Proceeds From Sales Property Plant Equipment | 642 098 | | | | 69 689 |
Production Average Number Employees | 824 | 973 | 1 073 | 1 269 | 1 378 |
Profit Loss | 612 457 | 596 769 | 1 324 391 | 3 231 376 | 354 162 |
Profit Loss On Ordinary Activities Before Tax | 630 286 | 876 268 | 1 598 774 | 3 943 333 | 414 630 |
Property Plant Equipment Gross Cost | 7 058 648 | 8 127 214 | 8 166 479 | 8 898 474 | 6 245 761 |
Provisions | 17 496 | 79 504 | -20 617 | 23 163 | -112 799 |
Provisions For Liabilities Balance Sheet Subtotal | 17 496 | 79 504 | -20 617 | 23 163 | -112 799 |
Purchase Intangible Assets | 66 932 | | | | 1 750 |
Purchase Property Plant Equipment | 1 645 700 | 1 068 566 | 39 265 | 733 553 | 121 434 |
Raw Materials | 108 300 | 93 136 | 115 779 | 104 577 | 108 113 |
Revenue From Sale Goods | 21 441 842 | 23 434 716 | 20 176 592 | 31 659 711 | 31 941 329 |
Social Security Costs | 240 330 | 272 414 | 228 966 | 308 811 | 307 801 |
Staff Costs Employee Benefits Expense | 6 600 572 | 7 176 540 | 5 933 752 | 8 179 287 | 9 090 717 |
Tax Expense Credit Applicable Tax Rate | 119 754 | 166 491 | 303 767 | 749 232 | 78 780 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 13 739 | 48 786 | 68 961 | -82 831 | 77 210 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -2 550 | 2 214 | 1 776 | 1 776 | 40 440 |
Tax Increase Decrease From Other Short-term Timing Differences | -113 114 | 62 008 | -100 121 | 43 780 | -135 962 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 17 829 | 279 499 | 274 383 | 711 957 | 60 468 |
Total Assets Less Current Liabilities | 5 247 706 | 4 908 000 | 4 430 056 | 6 468 039 | 6 314 222 |
Trade Creditors Trade Payables | 984 974 | 937 945 | 978 966 | 938 775 | 1 013 926 |
Trade Debtors Trade Receivables | 7 281 | 479 649 | 643 390 | 508 770 | |
Turnover Revenue | 21 441 842 | 23 434 716 | 20 176 592 | 31 659 711 | 31 941 329 |
Unpaid Contributions To Pension Schemes | | | | 19 508 | 4 767 |
Wages Salaries | 6 360 242 | 6 904 126 | 5 704 786 | 7 870 476 | 8 782 916 |
Advances Credits Directors | 96 370 | 211 384 | 503 802 | 224 258 | 324 258 |
Advances Credits Made In Period Directors | | 307 754 | 715 186 | 279 544 | 100 000 |
Director Remuneration | 89 923 | 91 439 | 91 222 | 124 196 | 131 872 |