Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 137 674 | 468 036 | 801 938 | 1 579 721 | 2 289 541 | 555 762 |
Current Assets | 3 232 671 | 2 248 776 | 3 620 870 | 3 914 794 | 6 810 272 | 5 745 680 |
Debtors | 2 320 927 | 1 140 052 | 1 905 511 | 1 624 374 | 3 553 177 | 4 243 561 |
Net Assets Liabilities | 2 085 625 | 1 641 548 | 2 254 857 | 2 435 442 | 3 288 028 | 3 207 382 |
Other Debtors | 411 911 | 313 879 | 118 637 | 37 878 | | |
Property Plant Equipment | 255 556 | 197 242 | 234 295 | 200 851 | 283 249 | 338 018 |
Total Inventories | 774 070 | 640 688 | 913 421 | 710 699 | 967 554 | 946 357 |
|
Other Financial Data |
Audit Fees Expenses | | | 8 500 | 8 500 | 8 500 | 8 500 |
Accrued Liabilities Deferred Income | 424 346 | 127 023 | | | 484 041 | 476 624 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 717 477 | 2 751 253 | 1 142 914 | 1 225 564 | 1 273 999 | 1 249 960 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 39 753 | 136 152 | | 153 833 | 156 274 |
Administrative Expenses | | | | | 1 083 567 | 1 082 330 |
Amounts Owed By Group Undertakings | | | | | 428 481 | 428 481 |
Amounts Recoverable On Contracts | | | 579 973 | 858 545 | 894 593 | 1 512 058 |
Average Number Employees During Period | | 52 | 51 | 53 | 54 | 51 |
Bank Borrowings Overdrafts | | 117 | | | | |
Capital Commitments | | | | | 1 548 333 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 98 482 | 89 861 |
Cash Cash Equivalents Cash Flow Value | | | | 1 579 721 | 2 289 541 | 555 762 |
Comprehensive Income Expense | | | | | 1 092 879 | 919 354 |
Corporation Tax Payable | | | 2 361 | 119 948 | 256 912 | 354 979 |
Cost Sales | | | | | 8 099 162 | 6 718 578 |
Creditors | 1 382 803 | 772 111 | 1 536 514 | 13 988 | 3 770 385 | 27 363 |
Current Tax For Period | | | | | 256 912 | 227 337 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 9 704 | 4 349 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 9 704 | 4 348 |
Depreciation Expense Property Plant Equipment | | | | | 71 434 | 86 407 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 71 434 | 86 407 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 1 695 608 | | | |
Disposals Property Plant Equipment | | | 1 707 440 | | | |
Dividends Paid | | | | | 240 293 | 1 000 000 |
Dividends Paid Classified As Financing Activities | | | | | -240 293 | -1 000 000 |
Dividends Paid On Shares Final | | | | | 240 293 | 1 000 000 |
Finance Lease Liabilities Present Value Total | 6 780 | 9 279 | | | 13 988 | 27 363 |
Finance Lease Payments Owing Minimum Gross | | | | | 13 988 | 35 374 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -15 783 | -25 798 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 810 000 | 630 000 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -15 181 | 2 017 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -2 000 256 | 1 052 978 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 1 928 803 | 690 384 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 256 855 | -21 197 |
Gain Loss On Disposals Property Plant Equipment | | | | | 21 249 | 4 367 |
Gross Profit Loss | | | | | 2 447 133 | 2 233 325 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -122 309 | -129 270 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -709 820 | 1 733 779 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 2 361 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 90 979 | 87 269 | 82 650 | 71 434 | 86 407 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 1 957 | 1 283 |
Interest Income On Bank Deposits | | | | | 218 | 1 327 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 218 | 1 327 |
Interest Payable Similar Charges Finance Costs | | | | | 1 957 | 1 283 |
Interest Received Classified As Investing Activities | | | | | -247 | -1 327 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | 630 000 | 450 000 | 284 245 | 112 497 |
Net Cash Flows From Used In Financing Activities | | | | | 261 927 | 978 614 |
Net Cash Flows From Used In Investing Activities | | | | | 132 336 | 135 482 |
Net Cash Flows From Used In Operating Activities | | | | | -1 104 083 | 619 683 |
Net Cash Generated From Operations | | | | | -1 228 349 | 489 130 |
Net Current Assets Liabilities | 1 849 868 | 1 476 666 | 2 084 357 | 2 273 983 | 3 039 887 | 2 936 183 |
Net Finance Income Costs | | | | | 247 | 1 327 |
Net Interest Paid Received Classified As Operating Activities | | | | | -1 957 | -1 283 |
Number Shares Issued Fully Paid | | 30 000 | | | | |
Operating Profit Loss | | | | | 1 363 566 | 1 150 995 |
Other Creditors | 7 052 | 131 231 | 242 523 | 13 988 | 51 289 | 51 222 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 57 202 | | | 22 999 | 110 446 |
Other Disposals Property Plant Equipment | | 64 290 | | | 23 000 | 125 544 |
Other Interest Income | | | | | 29 | |
Other Interest Receivable Similar Income Finance Income | | | | | 247 | 1 327 |
Other Taxation Social Security Payable | 86 235 | 110 675 | 156 907 | 55 152 | 939 657 | 357 635 |
Par Value Share | | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -21 634 | 21 386 |
Payments Received On Account | | | | | 1 236 610 | 673 835 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 86 915 | 141 116 |
Prepayments Accrued Income | | | 118 637 | 41 333 | 55 759 | 244 921 |
Proceeds From Sales Property Plant Equipment | | | | | -21 250 | -19 465 |
Profit Loss | | | | | 1 092 879 | 919 354 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 361 856 | 1 151 039 |
Property Plant Equipment Gross Cost | 2 973 033 | 2 948 496 | 1 377 209 | 1 426 415 | 1 557 248 | 1 587 978 |
Provisions For Liabilities Balance Sheet Subtotal | 19 799 | 23 083 | 28 172 | 25 404 | 35 108 | |
Purchase Property Plant Equipment | | | | | -153 833 | -156 274 |
Raw Materials Consumables | | | | | 967 554 | 946 357 |
Social Security Costs | | | | | 162 076 | 154 105 |
Staff Costs Employee Benefits Expense | | | | | 1 820 877 | 1 840 981 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 35 108 | 39 456 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 830 |
Tax Expense Credit Applicable Tax Rate | | | | | 258 753 | 218 697 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 367 | 18 850 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 268 977 | 231 685 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 49 206 | | |
Total Assets Less Current Liabilities | 2 105 424 | 1 673 910 | 2 318 651 | 2 474 834 | 3 323 136 | 3 274 201 |
Total Current Tax Expense Credit | | | | | 259 273 | 227 337 |
Trade Creditors Trade Payables | 858 390 | 530 088 | 1 134 723 | 1 089 155 | 787 888 | 887 191 |
Trade Debtors Trade Receivables | 1 909 016 | 826 173 | 1 786 874 | 686 618 | 2 174 344 | 2 058 101 |
Turnover Revenue | | | | | 10 546 295 | 8 951 903 |
Wages Salaries | | | | | 1 571 886 | 1 545 760 |
Company Contributions To Defined Benefit Plans Directors | | | | | 58 216 | 111 970 |
Director Remuneration | | | | | 165 723 | 111 251 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 223 939 | 223 221 |