Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 62 | 16 | 24 |
Current Assets | | 16 | 7 239 |
Debtors | | | 7 215 |
Net Assets Liabilities | 696 545 | 677 514 | 649 309 |
Total Inventories | 2 500 161 | 2 585 646 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 557 819 | 592 114 | 266 052 |
Accumulated Amortisation Impairment Intangible Assets | 68 656 | 103 656 | 103 656 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 666 668 | 2 040 822 | 2 176 436 |
Additions Other Than Through Business Combinations Intangible Assets | | | 334 908 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 456 623 | 151 255 |
Administrative Expenses | 5 199 858 | 7 497 170 | 7 961 880 |
Amounts Owed To Group Undertakings | 3 563 177 | 3 605 260 | 3 669 916 |
Bank Borrowings | 312 386 | 289 288 | 265 560 |
Bank Borrowings Overdrafts | 884 806 | 695 259 | 1 323 537 |
Bank Overdrafts | | 161 | 3 027 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 66 749 | 216 271 |
Cash Cash Equivalents | 3 928 835 | 3 288 277 | 1 846 077 |
Comprehensive Income Expense | 853 675 | -61 326 | 1 244 386 |
Corporation Tax Payable | 26 076 | 102 269 | 146 165 |
Corporation Tax Recoverable | 68 231 | 34 712 | 98 341 |
Cost Sales | 8 144 781 | 10 662 286 | 15 331 882 |
Creditors | 3 739 427 | 3 781 510 | 3 833 911 |
Current Tax For Period | 121 544 | 114 598 | 130 510 |
Deferred Tax Asset Debtors | 25 199 | 43 340 | 7 215 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | -562 456 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -1 342 | -18 141 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -1 342 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -12 446 | -18 141 | -562 456 |
Double Taxation Relief | | 95 559 | 140 904 |
Finance Lease Liabilities Present Value Total | 101 028 | 86 287 | 50 948 |
Finance Lease Payments Owing Minimum Gross | 119 885 | 63 390 | 77 784 |
Finished Goods Goods For Resale | 1 877 098 | 1 714 286 | 1 506 711 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | 1 187 |
Further Item Creditors Component Total Creditors | | | 167 729 |
Further Item Tax Increase Decrease Component Adjusting Items | 52 091 | -17 640 | -52 023 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | -224 891 | 32 910 | 476 853 |
Gain Loss On Disposals Property Plant Equipment | 51 205 | 42 739 | |
Government Grant Income | 918 348 | 555 129 | |
Income Taxes Paid Refund Classified As Operating Activities | -35 291 | -8 122 | -98 221 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | 1 187 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -224 891 | 32 911 | 504 534 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -61 646 | -17 640 | -56 619 |
Increase From Amortisation Charge For Year Intangible Assets | | 35 000 | 365 545 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 144 084 | 145 812 |
Intangible Assets | 35 001 | 1 | 1 |
Intangible Assets Gross Cost | 103 657 | 103 657 | 103 657 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 26 348 | 114 852 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 810 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 659 | 4 361 | |
Interest Income On Bank Deposits | 9 747 | 85 | 572 |
Interest Paid Classified As Operating Activities | -63 056 | -166 847 | -251 090 |
Interest Payable Similar Charges Finance Costs | 63 056 | 166 847 | 251 090 |
Interest Received Classified As Investing Activities | -9 747 | -85 | -572 |
Investments Fixed Assets | 4 717 046 | 4 717 046 | 4 717 046 |
Investments In Subsidiaries | 4 717 046 | 4 717 046 | 4 717 046 |
Net Cash Generated From Operations | | -1 057 041 | -916 703 |
Net Finance Income Costs | 9 747 | 85 | 572 |
Other Creditors | 360 470 | 170 941 | 210 710 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 134 145 | 11 082 |
Other Disposals Property Plant Equipment | | 316 825 | 11 082 |
Other Interest Receivable Similar Income Finance Income | 9 747 | 85 | 572 |
Other Remaining Borrowings | 205 569 | | 470 952 |
Payments Received On Account | 50 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 224 367 | 193 886 | 272 880 |
Percentage Class Share Held In Subsidiary | | 52 | |
Prepayments Accrued Income | 162 249 | 183 842 | 296 480 |
Profit Loss | 23 137 | -19 031 | -28 205 |
Profit Loss On Ordinary Activities Before Tax | | 5 457 | 283 565 |
Property Plant Equipment Gross Cost | 2 404 013 | 3 073 143 | 3 214 200 |
Raw Materials Consumables | 623 063 | 871 360 | |
Social Security Costs | 378 088 | 482 300 | |
Staff Costs Employee Benefits Expense | 4 170 173 | 5 034 554 | 5 547 987 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 287 597 | 287 597 | 127 104 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -121 789 | -163 467 | -187 627 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -6 677 | -60 617 | 33 455 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 801 | 2 632 | 36 546 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 87 587 | 187 025 | 108 893 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 46 110 | 99 693 | -483 968 |
Total Borrowings | 1 090 375 | 632 479 | 1 794 489 |
Total Current Tax Expense Credit | 59 898 | 19 039 | -56 619 |
Total Deferred Tax Expense Credit | -13 788 | -18 141 | |
Trade Creditors Trade Payables | 1 980 631 | 1 769 490 | 1 557 295 |
Trade Debtors Trade Receivables | 1 823 240 | 1 668 379 | 1 947 576 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | -212 507 | 303 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | -230 070 | 303 |
Turnover Revenue | 13 416 202 | 17 776 546 | |
Wages Salaries | 3 567 718 | 4 358 368 | 4 739 499 |