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 | 350 161 | 97 313 | 304 793 | 413 572 | 140 789 |
Current Assets | 4 630 095 | 3 758 376 | 3 797 094 | 3 899 135 | 3 587 554 |
Debtors | 2 999 811 | 2 562 502 | 2 570 128 | 2 831 225 | 2 757 429 |
Other Debtors | 4 325 | 1 315 | 508 639 | | 2 437 |
Property Plant Equipment | 56 524 | 43 327 | 33 290 | 25 643 | 15 405 |
Total Inventories | 1 280 123 | 1 098 561 | 922 173 | 654 338 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 65 453 | 112 896 | 271 443 | 75 967 | 76 086 |
Accumulated Amortisation Impairment Intangible Assets | | | 9 715 | 9 718 | 10 737 |
Accumulated Depreciation Impairment Property Plant Equipment | 106 113 | 119 310 | 129 347 | 136 994 | 108 477 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 959 433 | 483 |
Administrative Expenses | | | 995 992 | 1 978 115 | 1 760 704 |
Amounts Owed To Associates Joint Ventures Participating Interests | | 2 812 887 | 6 837 677 | 7 835 406 | 5 560 008 |
Amounts Owed To Group Undertakings | | | 971 349 | 1 753 635 | 2 028 976 |
Average Number Employees During Period | 11 | 11 | 12 | 12 | 13 |
Bank Borrowings | | | 1 190 244 | 1 050 329 | 1 801 982 |
Bank Borrowings Overdrafts | | | 32 487 | 245 763 | 503 108 |
Cash Cash Equivalents | 350 161 | 97 313 | 304 793 | 4 268 936 | 909 217 |
Comprehensive Income Expense | | | 736 379 | 1 437 525 | 1 226 601 |
Corporation Tax Payable | 44 163 | 13 244 | 15 623 | 290 548 | 277 337 |
Corporation Tax Recoverable | | | 79 842 | 79 745 | 211 233 |
Cost Sales | | | 9 415 107 | 11 352 244 | 11 925 951 |
Creditors | 3 849 206 | 2 948 238 | 3 368 930 | 3 060 582 | 2 415 363 |
Current Tax For Period | | | 222 147 | 530 581 | 75 624 |
Deferred Tax Asset Debtors | 6 779 | 10 665 | 45 715 | 8 000 | 7 000 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -1 255 | -1 952 | 252 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -31 257 | 9 510 | -16 634 |
Distribution Costs | | | 3 921 375 | 3 931 388 | 4 830 386 |
Finished Goods Goods For Resale | 1 280 123 | 1 098 561 | 922 173 | 654 338 | 689 336 |
Fixed Assets | 145 813 | 132 616 | 122 579 | 114 932 | 104 694 |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | | 3 | -11 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -26 740 | 162 955 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | -815 860 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 619 | -487 | -49 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | 251 862 | 61 765 | 644 140 |
Gain Loss On Disposals Property Plant Equipment | | | 4 167 | 2 817 | |
Government Grant Income | | | 14 215 | | |
Gross Profit Loss | | | 5 546 854 | 7 050 799 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -92 290 | -269 091 | -338 517 |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | 6 | -24 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | -49 295 | 302 668 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | 61 765 | 644 182 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -79 842 | 2 887 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 57 569 | 1 030 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 13 197 | 10 037 | 7 647 | 5 837 |
Intangible Assets | | | 10 977 | 10 980 | 9 937 |
Intangible Assets Gross Cost | | | 20 692 | 20 698 | 20 674 |
Interest Income From Group Undertakings Participating Interests | | | 2 453 | 1 677 | 35 |
Interest Paid Classified As Operating Activities | | | -20 936 | -19 908 | -42 771 |
Interest Payable Similar Charges Finance Costs | | | 20 936 | 19 908 | 42 771 |
Interest Received Classified As Investing Activities | | | -2 453 | -1 677 | -35 |
Investments Fixed Assets | 89 289 | 89 289 | 89 289 | 89 289 | 89 289 |
Investments In Subsidiaries | 89 289 | 89 289 | 89 289 | 89 289 | 89 289 |
Loss Gain From Write-downs Reversals Inventories | | | | 182 006 | 21 397 |
Net Cash Generated From Operations | | | | -3 340 233 | 3 141 007 |
Net Current Assets Liabilities | 780 889 | 810 138 | 428 164 | | |
Net Finance Income Costs | | | 2 453 | 1 677 | 35 |
Operating Profit Loss | | | 643 702 | 1 957 156 | |
Other Creditors | 3 706 377 | 2 813 282 | 14 656 | 12 781 | 12 139 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 8 874 | 34 354 |
Other Disposals Property Plant Equipment | | | | 8 874 | 38 755 |
Other Interest Receivable Similar Income Finance Income | | | 2 453 | 1 677 | 35 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 9 748 | 26 771 | 63 198 | 86 259 | 15 727 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 13 663 | | 19 703 | 183 241 | 89 508 |
Profit Loss | 1 633 959 | 754 681 | 392 011 | 402 742 | 323 400 |
Profit Loss On Ordinary Activities Before Tax | | | 625 219 | 1 938 925 | |
Property Plant Equipment Gross Cost | 162 637 | 162 637 | 162 637 | 162 637 | 123 882 |
Raw Materials Consumables | | | 2 404 759 | 2 668 455 | |
Social Security Costs | 34 379 | 38 691 | 47 560 | 46 116 | |
Staff Costs Employee Benefits Expense | 385 429 | 443 284 | 567 591 | 568 194 | 600 945 |
Tax Decrease From Utilisation Tax Losses | | | -76 705 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 352 | 168 219 | 22 990 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 25 331 | 26 102 | 33 830 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 65 911 | 9 358 | -96 177 | 563 165 | 206 909 |
Total Assets Less Current Liabilities | 926 702 | 942 754 | 550 743 | | |
Total Borrowings | | | 32 487 | 245 763 | 503 108 |
Total Current Tax Expense Credit | | | 142 305 | 533 468 | 75 624 |
Trade Creditors Trade Payables | | | 169 376 | -1 409 | 537 695 |
Trade Debtors Trade Receivables | 858 355 | 505 502 | 636 181 | 815 497 | 546 065 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -1 100 785 |
Turnover Revenue | | | 14 961 961 | 18 403 043 | |
Wages Salaries | 341 302 | 377 822 | 456 833 | 435 819 | 524 721 |