Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 277 | 585 |
Current Assets | 22 176 | 32 287 |
Debtors | 8 969 | 12 364 |
Net Assets Liabilities | 6 685 | 11 326 |
Property Plant Equipment | 12 007 | 11 059 |
Total Inventories | 12 930 | 19 338 |
|
Other Financial Data |
Audit Fees Expenses | 90 | 65 |
Fees For Non-audit Services | 43 | |
Other Non-audit Services Fees | 13 | |
Taxation Compliance Services Fees | 30 | |
Accumulated Amortisation Impairment Intangible Assets | 4 811 | 4 868 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 071 | 2 694 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 606 |
Administrative Expenses | 5 001 | 6 311 |
Amortisation Expense Intangible Assets | 30 | 57 |
Amounts Owed To Related Parties | 7 415 | 16 438 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 3 | 3 |
Assumed Rate Inflation- R P I | 3 | 3 |
Average Number Employees During Period | 349 | 370 |
Capital Commitments | 4 000 | 269 000 |
Cash Cash Equivalents Held In Defined Benefit Plan Fair Value | 264 | 240 |
Comprehensive Income Expense | -7 573 | 4 641 |
Cost Inventories Recognised As Expense Gross | 43 600 000 | 44 660 000 |
Cost Sales | 58 665 | 70 703 |
Creditors | 9 713 | 9 348 |
Current Service Cost Defined Benefit Plan | 172 | 295 |
Debt Securities Held In Defined Benefit Plan Fair Value | 21 224 | 24 168 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -2 510 | -1 851 |
Decrease Increase In Liabilities Defined Benefit Plan From Actuarial Gains Losses Demographic Assumptions | 373 | 662 |
Decrease Increase In Liabilities Defined Benefit Plan From Actuarial Gains Losses Experience Adjustments | 480 | |
Decrease Increase In Liabilities Defined Benefit Plan From Actuarial Gains Losses Financial Assumptions | 8 115 | -3 539 |
Deferred Income | 13 | |
Deferred Tax Assets | 2 390 | 2 737 |
Deferred Tax Expense Credit From Unrecognised Temporary Difference From Prior Period | 161 | -401 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -339 |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | -799 | -210 |
Deferred Tax Liabilities | -720 | -1 288 |
Deficit Surplus In Defined Benefit Plan | -4 018 | 2 827 |
Depreciation Expense Property Plant Equipment | 2 116 | 2 263 |
Derivatives Held In Defined Benefit Plan Fair Value | 14 255 | 20 289 |
Discount Rate Used Defined Benefit Plan | 1 | 2 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -93 |
Disposals Property Plant Equipment | | -100 |
Distribution Costs | 12 875 | 13 970 |
Fair Value Assets Defined Benefit Plan | 54 574 | 57 738 |
Finance Lease Liabilities Present Value Total | 443 | 9 348 |
Finished Goods | 8 363 | 10 423 |
Fixed Assets | 24 339 | 22 687 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 282 | -228 |
Gain Loss On Disposals Property Plant Equipment | -2 | -4 |
Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | -2 693 | 6 349 |
Government Grant Income | 10 | 10 |
Gross Profit Loss | 12 490 | 18 824 |
Income Tax Expense Credit | -638 | -981 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -31 |
Increase Decrease In Liabilities Defined Benefit Plan From Past Service Cost Gains Losses Arising From Settlements | 79 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised Directly In Equity | | 37 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | -1 207 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 950 |
Increase Decrease In Operating Costs From Defined Benefit Plan | 251 | 295 |
Increase From Amortisation Charge For Year Intangible Assets | | 57 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 716 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | 840 | 840 |
Increase In Assets Defined Benefit Plan From Interest Income | 987 | 703 |
Increase In Liabilities Defined Benefit Plan From Current Service Cost | 172 | 295 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 1 019 | 752 |
Intangible Assets | 508 | 451 |
Intangible Assets Gross Cost | 5 319 | 5 319 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 268 | 389 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 801 | 769 |
Interest Income On Bank Deposits | | 3 |
Interest Payable Similar Charges Finance Costs | 1 392 | 1 341 |
Inventory Write-down Expense Gross | 1 100 000 | 1 800 000 |
Investment Funds Held In Defined Benefit Plan Fair Value | 18 831 | 13 041 |
Investments In Subsidiaries | 2 998 | 3 003 |
Items In Other Comprehensive Income That Will Not Be Reclassified To Profit Or Loss Net Tax | -2 693 | 5 142 |
Lease Expense Subleasing Right-of-use Assets | | -61 |
Lease Liabilities | 35 298 | 34 032 |
Liabilities Defined Benefit Plan Present Value | 58 592 | 54 911 |
Net Current Assets Liabilities | -3 923 | -4 840 |
Net Deferred Tax Liability Asset | -1 669 | -1 449 |
Number Shares Issued Fully Paid | 83 074 | 83 074 |
Operating Profit Loss | -4 131 | -148 |
Other Comprehensive Income Expense Net Tax | -2 693 | 5 142 |
Other Creditors | 129 | 120 |
Other Employee Expense | 30 | 47 |
Other Finance Costs | 32 | 49 |
Other Interest Receivable Similar Income Finance Income | 5 | 7 |
Other Operating Income | 1 255 | 1 309 |
Other Operating Income Format1 | 1 255 | 1 309 |
Other Payables Accrued Expenses | 9 001 | 11 029 |
Other Remaining Operating Income | | 284 |
Par Value Share | | 0 |
Past Service Cost Defined Benefit Plan Excluding Gains Losses Arising From Settlements | 79 | |
Pension Costs Defined Benefit Plan | 283 | 344 |
Pension Costs Defined Contribution Plan | 705 | 767 |
Percentage Class Share Held In Subsidiary | 100 | 100 |
Production Average Number Employees | 168 | 229 |
Profit Loss | -4 880 | -501 |
Profit Loss Before Tax | -5 518 | -1 482 |
Profit Loss On Ordinary Activities Before Tax | -5 518 | -1 482 |
Property Plant Equipment Excluding Right-of-use Assets | 12 007 | 11 059 |
Property Plant Equipment Gross Cost | 10 897 | 10 868 |
Property Plant Equipment Right-of-use Assets | 8 826 | 8 174 |
Raw Materials Consumables | 4 100 | 7 907 |
Redundancy Costs | 55 | 2 |
Rental Income From Sub-leases | 1 245 | 66 |
Retirement Benefit Obligations Surplus | -4 018 | 2 827 |
Revenue From Sale Goods | 71 155 | 89 527 |
Sales Marketing Distribution Average Number Employees | 181 | 141 |
Social Security Costs | 1 187 | 1 381 |
Staff Costs Employee Benefits Expense | 13 538 | 16 941 |
Taxation Social Security Payable | 3 339 | 1 513 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | 145 | |
Tax Expense Credit Applicable Tax Rate | -1 049 | -281 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -13 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 53 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 105 | 31 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -638 | -981 |
Total Additions Including From Business Combinations Property Plant Equipment | | 71 |
Total Assets Less Current Liabilities | 20 416 | 17 847 |
Total Borrowings | 9 700 | 9 348 |
Total Deferred Tax Expense Credit | -638 | -950 |
Total Operating Lease Payments | 617 | 556 |
Trade Creditors Trade Payables | 5 772 | 7 643 |
Trade Debtors Trade Receivables | 7 300 | 10 915 |
Turnover Revenue | 71 155 | 89 527 |
Wages Salaries | 11 561 | 14 744 |
Work In Progress | 467 | 1 008 |
Company Contributions To Money Purchase Plans Directors | 43 | 54 |
Director Remuneration | 655 | 745 |
Director Remuneration Benefits Including Payments To Third Parties | 698 | 799 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 |