Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 34 941 | 114 937 | 66 126 | 7 471 |
Current Assets | 5 696 876 | 5 797 001 | 1 611 739 | 2 078 036 |
Debtors | 4 896 897 | 4 852 406 | 588 927 | 969 744 |
Net Assets Liabilities | 1 370 662 | 900 945 | -3 635 544 | -5 161 654 |
Other Debtors | 454 884 | 50 000 | 284 035 | 336 090 |
Property Plant Equipment | 400 883 | 287 221 | 225 011 | 187 504 |
Total Inventories | 765 038 | 829 658 | 956 686 | 1 100 821 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 46 392 | 22 864 | 163 197 | |
Accumulated Amortisation Impairment Intangible Assets | | -2 037 550 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 239 293 | 244 401 | 248 024 | 285 531 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 466 | 457 | |
Administrative Expenses | | 1 600 647 | 1 379 076 | |
Amounts Owed By Related Parties | | | 84 800 | 412 972 |
Amounts Owed To Group Undertakings | 6 148 340 | 6 675 827 | 7 044 711 | 8 440 338 |
Average Number Employees During Period | 13 | 14 | 15 | 11 |
Bank Borrowings | | 20 198 480 | 15 590 066 | |
Bank Borrowings Overdrafts | | 10 755 800 | 15 090 066 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 176 445 | 116 485 | 134 038 | |
Cash Cash Equivalents | 34 941 | 114 937 | 1 236 668 | |
Cash Cash Equivalents Cash Flow Value | | 114 937 | 66 126 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | -454 | | | |
Comprehensive Income Expense | | 313 362 | -4 415 785 | |
Corporation Tax Payable | | 74 | 74 | |
Corporation Tax Recoverable | 27 381 | 27 381 | 27 381 | 27 971 |
Cost Sales | | 14 080 359 | 18 446 670 | |
Creditors | 114 097 | 79 931 | 48 611 | 31 568 |
Deferred Tax Asset Debtors | 192 711 | 195 222 | 192 711 | 192 711 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -43 908 | | |
Dividends Received Classified As Investing Activities | | | -112 599 | |
Finance Lease Liabilities Present Value Total | 114 097 | 79 931 | 48 611 | |
Finance Lease Payments Owing Minimum Gross | 41 380 | 69 095 | 44 988 | |
Finished Goods Goods For Resale | | 36 375 | 36 375 | |
Fixed Assets | 2 290 745 | 2 177 083 | 2 114 873 | 1 528 521 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -43 908 | 67 122 | |
Further Item Tax Increase Decrease Component Adjusting Items | | -344 745 | -11 400 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 673 187 | 609 277 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | 106 628 | -60 000 | |
Gain Loss On Disposals Property Plant Equipment | | -12 576 | -4 610 | |
Government Grant Income | | 252 561 | 59 447 | |
Gross Profit Loss | | 1 202 077 | 856 705 | |
Impairment Loss Reversal On Investments | | -106 628 | 60 000 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -67 122 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 73 876 | 61 473 | 37 507 |
Intangible Assets Gross Cost | | -2 037 550 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 568 531 | 500 969 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 13 492 | 10 235 | |
Interest Income On Bank Deposits | | 40 274 | 349 | |
Interest Paid Classified As Operating Activities | | -8 514 | -7 067 | |
Interest Payable Similar Charges Finance Costs | 8 196 | 8 514 | 7 067 | |
Interest Received Classified As Investing Activities | | -40 274 | -349 | |
Investment Property | | 150 000 | 90 000 | |
Investments Fixed Assets | 1 889 862 | 1 889 862 | 1 889 862 | 1 341 017 |
Investments In Group Undertakings Participating Interests | | | 1 889 862 | 1 341 017 |
Investments In Subsidiaries | 1 889 862 | 1 889 862 | 1 889 862 | |
Net Cash Generated From Operations | | -99 355 | 122 566 | |
Net Current Assets Liabilities | -805 986 | -1 196 207 | -5 701 806 | -6 658 607 |
Net Finance Income Costs | 1 | 40 274 | 112 599 | |
Operating Profit Loss | | 704 575 | -3 777 808 | |
Other Cash Inflow Outflow Classified As Investing Activities | -1 | | | |
Other Creditors | 146 116 | 150 401 | 48 611 | 31 568 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 68 768 | 57 850 | |
Other Disposals Property Plant Equipment | | 111 020 | 59 044 | |
Other Interest Receivable Similar Income Finance Income | | 40 274 | 349 | |
Other Taxation Social Security Payable | | | 10 163 | 10 109 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 15 303 | 16 344 | 9 689 | |
Percentage Class Share Held In Subsidiary | | 50 | 50 | |
Prepayments Accrued Income | 58 558 | 53 967 | 47 418 | |
Proceeds From Sales Property Plant Equipment | -145 000 | -33 000 | | |
Profit Loss | -1 150 611 | -469 717 | -4 536 489 | |
Profit Loss On Ordinary Activities Before Tax | | 269 454 | -4 348 663 | |
Property Plant Equipment Gross Cost | 640 176 | 531 622 | 473 035 | |
Purchase Property Plant Equipment | -239 475 | -2 466 | -457 | |
Social Security Costs | 38 701 | 38 906 | 39 671 | |
Staff Costs Employee Benefits Expense | 437 344 | 439 473 | 391 451 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 20 259 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 675 | 663 452 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 26 869 | -43 908 | 67 122 | |
Total Assets Less Current Liabilities | 1 484 759 | 980 876 | -3 586 933 | -5 130 086 |
Total Borrowings | | 10 755 800 | 15 090 066 | |
Trade Creditors Trade Payables | 104 669 | 1 633 782 | 3 007 678 | 160 935 |
Trade Debtors Trade Receivables | | 581 697 | | |
Turnover Revenue | | 15 282 436 | 19 303 375 | |
Wages Salaries | 383 340 | 384 223 | 342 091 | |
Director Remuneration | | | 189 001 | 126 292 |