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 | | | 38 739 | 44 458 | 34 187 |
Current Assets | | 1 | 70 880 | 138 545 | 326 825 |
Debtors | | 1 | 32 141 | 94 087 | 292 638 |
Net Assets Liabilities | 1 | 1 | 1 065 | 119 455 | 248 425 |
Other Debtors | | | | 178 115 | 271 511 |
Property Plant Equipment | | | | 136 147 | 370 012 |
Total Inventories | | | | 1 659 819 | 2 037 684 |
|
Other Financial Data |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | -895 | -4 143 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 18 815 | 85 580 |
Additional Provisions Increase From New Provisions Recognised | | | | | 92 500 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 154 962 | 300 630 |
Administration Support Average Number Employees | | | | 4 | 18 |
Administrative Expenses | | | | 4 319 671 | 5 769 562 |
Amounts Owed By Related Parties | | | | 93 992 | 751 |
Amounts Owed To Related Parties | | | | 103 241 | 331 334 |
Amount Specific Bank Loan | | | | 241 667 | 183 707 |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | 1 | 6 | 4 | 89 |
Balances With Banks | | | | 44 458 | 34 187 |
Bank Borrowings | | | | 342 012 | 115 307 |
Cash Cash Equivalents | | | | 44 458 | 34 187 |
Cash Cash Equivalents Cash Flow Value | | | 779 846 | 1 503 940 | |
Cash On Hand | | | | 6 339 | 48 078 |
Comprehensive Income Expense | | | | 230 025 | 630 689 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | | | -313 647 | 114 788 |
Comprehensive Income Expense Attributable To Owners Parent | | | | 543 672 | 515 901 |
Cost Sales | | | | 9 388 884 | 12 703 315 |
Creditors | | | 71 583 | 1 793 992 | 306 392 |
Current Tax For Period | | | | 2 006 | 34 276 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | 122 284 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 122 284 |
Depreciation Amortisation Expense | | | | 212 095 | 274 699 |
Depreciation Expense Property Plant Equipment | | | | 212 095 | 274 699 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -1 465 |
Disposals Property Plant Equipment | | | | | -2 249 |
Distribution Average Number Employees | | | | 13 | 19 |
Finance Lease Liabilities Present Value Total | | | | 351 300 | 463 800 |
Finance Lease Payments Owing Minimum Gross | | | | 2 214 503 | 3 022 318 |
Financial Liabilities | | | | 192 318 | 191 085 |
Fixed Assets | | | 2 663 | 138 810 | 372 675 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -108 327 | -108 318 |
Further Revenue Item Component Total Revenue | | | | 504 078 | 625 025 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | -279 636 | -784 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 410 728 | 87 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 106 374 | 425 870 |
Gain Loss In Cash Flows From Change In Inventories | | | | 785 476 | 377 865 |
Gain Loss On Disposals Property Plant Equipment | | | | -279 636 | -784 |
Gross Profit Loss | | | | 4 445 955 | 6 601 494 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -13 779 | -73 622 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 724 094 | -168 450 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -15 785 | 77 952 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | -15 785 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 18 815 | 66 765 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | 6 482 | 12 336 |
Interest Paid Classified As Financing Activities | | | | -6 482 | -12 336 |
Interest Paid Classified As Operating Activities | | | | 6 482 | 12 336 |
Interest Payable Similar Charges Finance Costs | | | | 180 790 | 56 508 |
Investments Fixed Assets | | | 2 663 | 2 663 | 2 663 |
Investments In Group Undertakings Participating Interests | | | 2 663 | 2 663 | |
Investments In Subsidiaries | | | | 2 663 | 2 663 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | 174 308 | 44 172 |
Marketing Average Number Employees | | | | 7 | 4 |
Net Cash Flows From Used In Financing Activities | | | | -114 809 | -120 654 |
Net Cash Flows From Used In Operating Activities | | | | 1 247 116 | 422 994 |
Net Cash Generated From Operations | | | | 1 233 337 | 349 372 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 714 459 | 1 153 020 |
Net Current Assets Liabilities | | 1 | -703 | -19 355 | -31 750 |
Number Shares Issued Fully Paid | | | | 2 663 | 2 663 |
Operating Profit Loss | | | | 397 036 | 921 709 |
Other Creditors | | | | 214 041 | 1 502 179 |
Other Departments Average Number Employees | | | | 4 | 4 |
Other Employee Expense | | | | | 196 |
Other Inventories | | | | 1 659 819 | 2 037 684 |
Other Operating Income Format1 | | | | 270 752 | 89 777 |
Other Payables Accrued Expenses | | | | 267 223 | 878 068 |
Other Remaining Borrowings | | | | 1 259 662 | |
Other Remaining Operating Income | | | | 270 752 | 89 777 |
Par Value Share | 1 | 1 | | | 1 |
Pension Costs Defined Contribution Plan | | | | 29 757 | 39 369 |
Percentage Class Share Held In Subsidiary | | | | 65 | 65 |
Prepayments | | | | 283 016 | 443 318 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | 95 | |
Profit Loss | | | | 118 390 | 128 970 |
Profit Loss Attributable To Non-controlling Interests | | | | -313 647 | 114 788 |
Profit Loss Attributable To Owners Parent | | | | 543 672 | 515 901 |
Profit Loss On Ordinary Activities Before Tax | | | | 216 246 | 865 201 |
Property Plant Equipment Gross Cost | | | | 154 962 | 455 592 |
Provisions | | | | | 122 285 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 92 500 |
Provisions Used | | | | | 29 785 |
Purchase Property Plant Equipment | | | | -408 213 | -470 790 |
Revenue From Sale Goods | | | | 13 330 761 | 18 679 784 |
Selling Average Number Employees | | | | 56 | 44 |
Staff Costs Employee Benefits Expense | | | | 2 195 413 | 3 041 198 |
Taxation Social Security Payable | | | | 20 638 | 227 337 |
Tax Expense Credit Applicable Tax Rate | | | | 41 087 | 164 388 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -77 953 | 77 952 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 14 549 | 16 632 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 149 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | 123 576 | -89 428 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | -99 253 | -57 465 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -13 779 | 234 512 |
Total Assets Less Current Liabilities | | 1 | 1 960 | 123 598 | 340 925 |
Total Borrowings | | | | 1 601 674 | 115 307 |
Total Operating Lease Payments | | | | 1 536 | |
Trade Creditors Trade Payables | | | | 29 878 | 8 065 |
Trade Debtors Trade Receivables | | | | 232 085 | 264 999 |
Turnover Revenue | | | | 13 834 839 | 19 304 809 |
Wages Salaries | | | | 2 165 656 | 3 001 633 |
Company Contributions To Money Purchase Plans Directors | | | | 5 275 | 4 638 |
Director Remuneration | | | | 72 173 | 101 692 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | 1 | | | |
Number Shares Allotted | 1 | 1 | | | |