Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 434 803 | 614 739 | 2 377 711 | 1 706 707 |
Current Assets | 38 691 829 | 35 147 544 | 38 927 652 | 72 811 209 |
Debtors | 26 271 223 | 26 062 300 | 27 482 385 | 49 467 453 |
Net Assets Liabilities | 18 751 526 | 26 570 909 | 13 885 724 | 13 885 724 |
Other Debtors | 271 071 | 197 473 | 181 486 | 3 490 347 |
Property Plant Equipment | 5 896 129 | 6 325 984 | 6 162 683 | 9 129 674 |
Total Inventories | 10 960 899 | 8 445 601 | 9 042 652 | 21 637 049 |
|
Other Financial Data |
Audit Fees Expenses | 50 492 | 31 615 | 61 875 | 78 549 |
Accrued Liabilities Deferred Income | 5 091 150 | 5 223 452 | 7 432 335 | 10 223 521 |
Accumulated Amortisation Impairment Intangible Assets | 4 315 707 | 4 736 791 | 5 297 254 | 6 079 533 |
Accumulated Depreciation Impairment Property Plant Equipment | 11 718 513 | 13 649 953 | 13 348 787 | 14 554 584 |
Acquired Through Business Combinations Property Plant Equipment | | 885 139 | 785 770 | |
Additions Other Than Through Business Combinations Intangible Assets | | | 3 638 755 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 676 228 | 1 023 859 | 2 459 493 |
Administrative Expenses | 14 283 583 | 14 852 324 | 15 279 928 | 21 253 942 |
Amortisation Expense Intangible Assets | 1 549 255 | 421 084 | 560 463 | 782 279 |
Amounts Owed By Group Undertakings | 98 424 | 1 255 173 | 1 317 792 | 119 097 |
Amounts Owed To Group Undertakings | 6 142 937 | 4 540 258 | 21 723 138 | 20 292 760 |
Average Number Employees During Period | 629 | 637 | 661 | 937 |
Balances Amounts Owed To Related Parties | | 2 347 333 | 2 084 185 | 859 555 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 494 928 | 1 752 689 | 1 408 394 | 1 868 504 |
Corporation Tax Payable | 724 951 | 1 171 534 | 2 267 680 | 1 529 876 |
Cost Sales | 89 028 687 | 96 311 623 | 87 850 841 | 138 414 823 |
Creditors | 1 224 567 | 1 191 409 | 941 863 | 1 150 432 |
Current Asset Investments | 24 904 | 24 904 | 24 904 | |
Current Tax For Period | 1 404 757 | 1 507 537 | 1 797 596 | 3 791 252 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -3 177 | -111 537 | | 87 096 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 52 927 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 253 599 | 29 193 | -112 721 | 503 605 |
Depreciation Expense Property Plant Equipment | 641 446 | 785 717 | 1 085 549 | 1 440 552 |
Dividend Income From Group Undertakings | 4 048 711 | 2 632 294 | 6 599 563 | 13 596 682 |
Dividends Paid | | | 20 000 000 | 12 885 342 |
Dividends Paid On Shares Final | | | 20 000 000 | 12 885 342 |
Finance Lease Liabilities Present Value Total | 492 557 | 566 637 | 425 424 | 742 326 |
Finance Lease Payments Owing Minimum Gross | 1 081 067 | 932 122 | 630 625 | 1 055 694 |
Finished Goods Goods For Resale | 3 205 101 | 2 820 162 | 2 993 347 | 4 303 811 |
Fixed Assets | 31 923 734 | 32 314 730 | 32 307 654 | 18 031 588 |
Further Item Creditors Component Total Creditors | 732 010 | 624 772 | 516 439 | 408 106 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -3 177 | -111 537 | | 87 096 |
Further Item Tax Increase Decrease Component Adjusting Items | 32 551 | 120 939 | 165 064 | -79 768 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 7 856 703 | 5 446 896 | 11 173 427 | 12 404 610 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -7 083 | -3 943 | -86 470 | 618 |
Gain Loss On Disposals Property Plant Equipment | 4 374 | -7 724 | -163 343 | 134 120 |
Government Grant Income | 112 155 | 111 073 | 1 120 303 | 126 062 |
Gross Profit Loss | 19 771 035 | 21 516 073 | 22 282 193 | 40 903 139 |
Impairment Loss Property Plant Equipment | | 563 302 | | |
Impairment Loss Reversal On Investments | 2 316 518 | 225 303 | 5 826 858 | 16 463 215 |
Income From Related Parties | 734 084 | 558 752 | 585 918 | 1 895 682 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -7 171 | 29 606 | -24 720 | -15 935 |
Increase From Amortisation Charge For Year Intangible Assets | | 421 084 | 560 463 | 782 279 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 409 073 | 1 657 968 | 1 708 477 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | 563 302 | | |
Intangible Assets | 2 605 842 | 2 184 758 | 5 263 050 | 8 898 206 |
Intangible Assets Gross Cost | 6 921 549 | 6 921 549 | 10 560 304 | 14 977 739 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 283 030 | 270 921 | 122 504 | 198 131 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 77 979 | 48 210 | 28 696 | 16 280 |
Interest Income On Bank Deposits | 10 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 10 | | | |
Interest Payable Similar Charges Finance Costs | 466 009 | 426 108 | 211 813 | 216 489 |
Investments Fixed Assets | 23 421 763 | 23 803 988 | 20 881 921 | 3 708 |
Investments In Subsidiaries | 23 421 763 | 23 803 988 | 20 881 921 | 3 708 |
Net Current Assets Liabilities | -11 415 421 | -4 033 246 | -17 020 695 | -1 945 359 |
Net Finance Income Costs | 4 048 721 | 2 632 294 | | |
Number Shares Issued Fully Paid | | 5 000 | 5 000 | 5 000 |
Operating Profit Loss | 5 861 875 | 7 293 299 | 8 372 191 | 20 254 614 |
Other Creditors | 7 248 647 | 4 448 405 | 3 048 846 | 1 097 576 |
Other Deferred Tax Expense Credit | | | -94 814 | -79 768 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 40 935 | 1 959 134 | 502 680 |
Other Disposals Property Plant Equipment | | 200 072 | 2 274 096 | 746 835 |
Other Interest Expense | 105 000 | 106 977 | 60 613 | 2 078 |
Other Interest Receivable Similar Income Finance Income | 4 048 721 | 2 632 294 | 6 599 563 | 13 596 682 |
Other Loans Classified Under Investments | 24 904 | 24 904 | 24 904 | |
Other Operating Income Format1 | 374 423 | 629 550 | 1 369 926 | 605 417 |
Other Remaining Borrowings | 16 114 007 | 10 110 898 | 7 376 855 | 15 546 495 |
Other Taxation Social Security Payable | 1 747 908 | 1 578 147 | 3 499 729 | 4 407 006 |
Par Value Share | | 1 | 1 | 1 |
Payments To Related Parties | 16 359 338 | 11 827 759 | 11 908 690 | 32 783 938 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 263 077 | 334 891 | 413 407 | 504 036 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments Accrued Income | 1 402 772 | 1 270 584 | 2 092 592 | 1 159 786 |
Profit Loss | 5 480 061 | 7 819 383 | 7 314 815 | 12 885 342 |
Profit Loss On Ordinary Activities Before Tax | 7 128 069 | 9 274 182 | 8 933 083 | 17 171 592 |
Property Plant Equipment Gross Cost | 17 614 642 | 19 975 937 | 19 511 470 | 23 684 258 |
Provisions For Liabilities Balance Sheet Subtotal | 532 220 | 519 166 | | |
Raw Materials Consumables | 7 755 798 | 5 625 439 | 6 049 305 | 17 333 238 |
Social Security Costs | 1 429 113 | 1 503 501 | 1 720 954 | 2 344 355 |
Staff Costs Employee Benefits Expense | 18 013 065 | 19 712 177 | 23 157 023 | 32 319 598 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 532 220 | 519 166 | 459 372 | 1 050 073 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 769 255 | 500 136 | | |
Tax Expense Credit Applicable Tax Rate | 1 354 333 | 1 762 095 | 1 697 286 | 3 262 602 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -4 495 | -739 | | |
Tax Increase Decrease From Effect Dividends From Companies | | -500 136 | -1 253 917 | -2 583 370 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 542 313 | 156 745 | 1 107 524 | 3 130 489 |
Tax Increase Decrease From Other Short-term Timing Differences | 2 459 | 1 261 | 38 209 | 66 407 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 648 008 | 1 454 799 | 1 618 268 | 4 286 250 |
Total Assets Less Current Liabilities | 20 508 313 | 28 281 484 | 15 286 959 | 16 086 229 |
Total Borrowings | 16 114 007 | 10 110 898 | 7 376 855 | 15 546 495 |
Total Current Tax Expense Credit | 1 397 586 | 1 537 143 | 1 772 876 | 3 775 317 |
Total Deferred Tax Expense Credit | 250 422 | -82 344 | -154 608 | 510 933 |
Total Operating Lease Payments | 2 111 587 | 2 872 519 | 2 698 970 | 3 768 208 |
Trade Creditors Trade Payables | 12 449 140 | 11 742 611 | 10 394 563 | 21 345 966 |
Trade Debtors Trade Receivables | 24 498 956 | 23 339 070 | 23 890 515 | 44 698 223 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | -4 417 435 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -2 460 130 |
Turnover Revenue | 108 799 722 | 117 827 696 | 110 133 034 | 179 317 962 |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | 100 | 100 |
Wages Salaries | 16 320 875 | 17 873 785 | 21 022 662 | 29 471 207 |
Company Contributions To Defined Benefit Plans Directors | 31 748 | 23 463 | 43 684 | 20 750 |
Director Remuneration | 724 451 | 608 011 | 569 956 | 587 838 |
Director Remuneration Benefits Including Payments To Third Parties | 756 199 | 631 474 | 613 640 | 608 588 |