Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 347 781 | 743 622 | |
Current Assets | | 16 471 799 | 24 684 816 |
Debtors | | 664 618 | 796 618 |
Net Assets Liabilities | | 85 000 | 85 000 |
Other Debtors | | 286 887 | 67 825 |
Total Inventories | | 13 388 008 | 19 465 055 |
|
Other Financial Data |
Audit Fees Expenses | | 25 000 | 27 500 |
Fees For Non-audit Services | | 25 000 | 27 500 |
Other Non-audit Services Fees | | 16 250 | 18 000 |
Taxation Compliance Services Fees | | 8 750 | 9 500 |
Accumulated Amortisation Impairment Intangible Assets | | 467 181 | 524 421 |
Accumulated Depreciation Impairment Property Plant Equipment | | 424 462 | 483 561 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 132 413 |
Administration Support Average Number Employees | | 23 | 28 |
Administrative Expenses | | 6 798 928 | 8 771 111 |
Amortisation Expense Intangible Assets | | 49 656 | 57 240 |
Amounts Owed By Related Parties | | 664 618 | 796 618 |
Amounts Owed To Related Parties | | 2 475 434 | 2 924 241 |
Amount Specific Bank Loan | | 93 451 | 22 030 106 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 170 | 195 |
Balances Amounts Owed To Related Parties | | 13 001 | 3 369 |
Bank Borrowings | | 2 683 712 | 2 864 585 |
Capital Commitments | | 397 122 | |
Cash Cash Equivalents | | 743 622 | 799 934 |
Comprehensive Income Expense | | 1 601 210 | 1 719 365 |
Comprehensive Income Expense Attributable To Owners Parent | | 1 601 210 | 1 719 365 |
Cost Sales | | 100 004 125 | 125 475 904 |
Creditors | | 2 687 369 | 2 864 585 |
Current Tax For Period | | 443 221 | 413 247 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 68 928 | 5 745 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 40 166 | -7 560 |
Deferred Tax Liabilities | | 41 994 | 41 823 |
Depreciation Amortisation Expense | | 389 474 | 437 764 |
Depreciation Expense Property Plant Equipment | | 339 818 | 380 524 |
Dividends Paid | | -170 000 | -200 000 |
Dividends Paid Classified As Financing Activities | | -170 000 | -200 000 |
Fixed Assets | | 9 673 401 | 9 993 224 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -55 714 | 850 000 |
Further Item Creditors Component Total Creditors | | 987 650 | 1 273 100 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 211 572 | 155 072 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 2 575 613 | 7 174 671 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 323 948 | 2 079 658 |
Gain Loss In Cash Flows From Change In Deferred Items | | -4 256 | |
Gain Loss In Cash Flows From Change In Inventories | | 2 631 048 | 6 077 047 |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | -9 947 | 172 |
Government Grant Income | | 273 823 | |
Gross Profit Loss | | 8 917 735 | 11 399 466 |
Income Taxes Paid Refund Classified As Operating Activities | | 27 275 | 743 230 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -604 159 | 56 312 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 591 | -1 670 |
Increase Decrease In Existing Provisions | | | -10 228 |
Increase Decrease In Net Debt From Cash Flows | | | -124 373 |
Increase From Amortisation Charge For Year Intangible Assets | | | 57 240 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 59 099 |
Intangible Assets | | 405 935 | 348 695 |
Intangible Assets Gross Cost | | 873 116 | 873 116 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 92 056 | 146 484 |
Interest Income On Bank Deposits | | 5 | 38 |
Interest Paid Classified As Financing Activities | | -297 500 | -505 183 |
Interest Paid Classified As Operating Activities | | 297 500 | 505 183 |
Interest Payable Similar Charges Finance Costs | | 297 500 | 505 183 |
Interest Received Classified As Investing Activities | | 5 | 38 |
Interest Received Classified As Operating Activities | | 5 | 38 |
Inventories Pledged As Security For Liabilities Carrying Amount | | 11 728 979 | 16 901 235 |
Investments Fixed Assets | | 2 212 623 | 2 212 623 |
Investments In Subsidiaries | | 2 212 623 | 2 212 623 |
Key Management Personnel Compensation Short-term Employee Benefits | | 41 779 | 42 640 |
Minimum Operating Lease Payments Recognised As Expense | | 137 072 | 212 191 |
Net Cash Flows From Used In Financing Activities | | -789 718 | -526 996 |
Net Cash Flows From Used In Investing Activities | | -2 185 631 | -757 547 |
Net Cash Flows From Used In Operating Activities | | 2 371 190 | 1 340 855 |
Net Cash Generated From Operations | | 2 398 465 | 2 084 085 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 2 782 104 | 3 066 119 |
Net Current Assets Liabilities | | -2 127 623 | -2 127 623 |
Net Debt Funds | | -2 531 985 | -2 656 358 |
Number Shares Issued Fully Paid | | 10 000 | 10 000 |
Operating Profit Loss | | 2 392 630 | 2 628 355 |
Other Comprehensive Income Expense Net Tax | | -9 947 | 172 |
Other Creditors | | 112 075 | 213 188 |
Other Departments Average Number Employees | | 99 | 112 |
Other Finance Costs | | 205 444 | 358 699 |
Other Interest Receivable Similar Income Finance Income | | 5 | 38 |
Other Inventories | | 13 388 008 | 19 465 055 |
Other Operating Income Format1 | | 273 823 | |
Other Payables Accrued Expenses | | 316 807 | 400 492 |
Other Remaining Borrowings | | 3 657 | |
Par Value Share | | | 1 |
Pension Costs Defined Contribution Plan | | 60 326 | 78 528 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments | | 211 384 | 196 573 |
Proceeds From Sales Property Plant Equipment | | 1 077 | |
Profit Loss | | 170 000 | 200 000 |
Profit Loss On Ordinary Activities Before Tax | | 2 095 135 | 2 123 210 |
Property Plant Equipment Gross Cost | | 604 086 | 736 499 |
Provisions | | 291 487 | 281 259 |
Provisions For Liabilities Balance Sheet Subtotal | | 291 487 | 281 259 |
Purchase Intangible Assets | | -151 681 | |
Purchase Property Plant Equipment | | -2 035 032 | -757 585 |
Repayments Borrowings Classified As Financing Activities | | -516 504 | -584 907 |
Revenue From Commissions | | 539 623 | 778 775 |
Revenue From Rendering Services | | 6 055 838 | 7 002 907 |
Revenue From Sale Goods | | 102 326 399 | 129 093 688 |
Selling Average Number Employees | | 48 | 55 |
Social Security Costs | | 380 336 | 496 340 |
Staff Costs Employee Benefits Expense | | 4 545 056 | 5 607 755 |
Taxation Social Security Payable | | 583 313 | 105 688 |
Tax Expense Credit Applicable Tax Rate | | 398 076 | 403 410 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 7 719 | -7 626 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 8 664 | 4 158 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 483 978 | 404 017 |
Total Assets Less Current Liabilities | | 8 137 328 | 9 823 681 |
Total Borrowings | | 2 687 369 | 2 864 585 |
Total Operating Lease Payments | | 16 408 | 33 195 |
Trade Creditors Trade Payables | | 15 523 030 | 23 364 168 |
Trade Debtors Trade Receivables | | 1 841 898 | 4 155 429 |
Turnover Revenue | | 108 921 860 | 136 875 370 |
Wages Salaries | | 4 104 394 | 5 032 887 |
Director Remuneration | | 41 779 | 39 940 |