Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 045 | 12 064 | 91 503 | 163 246 | 148 294 | 258 138 | 43 350 |
Current Assets | 7 943 988 | 11 594 545 | 9 832 041 | 9 490 194 | 9 121 102 | 8 661 512 | 7 914 250 |
Debtors | 7 938 943 | 11 582 481 | 9 740 538 | 9 326 949 | 8 972 808 | 8 403 374 | 7 870 900 |
Net Assets Liabilities | 616 836 | 760 784 | -342 733 | -487 373 | -638 887 | -905 832 | -1 193 638 |
Other Debtors | 81 913 | 134 377 | 72 310 | 53 296 | 4 747 | 7 925 | 2 952 |
Property Plant Equipment | 3 840 045 | 321 298 | 268 196 | 249 988 | 234 180 | 218 372 | 388 942 |
Total Inventories | 8 893 260 | 2 328 065 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 13 955 | 9 916 | | | | | |
Accrued Liabilities | | | | | 7 800 | | |
Accrued Liabilities Deferred Income | 60 610 | 67 643 | | | | | |
Accumulated Amortisation Impairment Intangible Assets | 1 889 189 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 83 614 | 31 506 | 49 808 | 69 084 | 84 892 | 100 701 | 111 811 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 112 770 | | 1 068 | | | 181 680 |
Administration Support Average Number Employees | 48 | 8 | | | | | |
Administrative Expenses | 3 179 451 | 406 743 | | | | | |
Amortisation Expense Intangible Assets | 23 149 | | | | | | |
Amounts Owed By Group Undertakings | 7 824 870 | 11 446 304 | | | | | |
Amounts Owed By Group Undertakings Participating Interests | | 11 446 304 | 9 668 228 | 9 271 220 | | | |
Amounts Owed By Related Parties | | | | 9 271 220 | 8 959 995 | 8 395 449 | 7 867 948 |
Amounts Owed To Other Related Parties Other Than Directors | | 214 962 | 212 539 | 241 053 | | | |
Applicable Tax Rate | 20 | 19 | | | | | |
Average Number Employees During Period | 82 | 8 | 7 | 5 | 5 | 6 | 5 |
Bank Borrowings | | | | | 50 000 | | |
Bank Borrowings Overdrafts | 718 382 | 314 945 | 212 704 | 250 000 | | 50 120 | 38 210 |
Bank Overdrafts | 97 629 | | | | | | |
Cash Cash Equivalents | -14 236 | 104 313 | | | | | |
Cash Cash Equivalents Cash Flow Value | -14 236 | 104 313 | | | | | |
Comprehensive Income Expense | -762 675 | -68 595 | | | | | |
Cost Sales | 38 434 906 | 2 328 319 | | | | | |
Creditors | 1 076 253 | 606 111 | 442 787 | 508 509 | 9 494 050 | 9 284 164 | 8 981 677 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 8 828 | 110 634 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 17 032 | | | | | | |
Depreciation Expense Property Plant Equipment | 114 480 | 17 411 | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | 33 | 33 | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 1 889 189 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 67 633 | 6 160 | | | | |
Disposals Intangible Assets | | 1 889 189 | | | | | |
Disposals Property Plant Equipment | | 3 683 625 | 34 800 | | | | |
Finished Goods | 5 197 892 | 2 328 065 | | | | | |
Fixed Assets | 3 840 048 | 321 301 | 268 199 | 249 991 | 234 183 | 218 374 | 388 944 |
Further Item Tax Increase Decrease Component Adjusting Items | 181 | | | | | | |
Gain Loss In Cash Flows From Change In Accrued Items | -141 351 | -71 294 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 4 437 874 | -997 735 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 290 818 | 2 426 016 | | | | | |
Gain Loss In Cash Flows From Change In Inventories | -1 919 471 | 6 565 195 | | | | | |
Gain Loss On Disposals Property Plant Equipment | 1 000 | 282 182 | | | | | |
Gross Profit Loss | 2 882 144 | 509 694 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 197 949 | 118 549 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 15 525 | 24 462 | 19 276 | 15 808 | | 11 110 |
Intangible Assets Gross Cost | 1 889 189 | | | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 121 | 33 643 | | | | | |
Interest Income On Cash Cash Equivalents | 431 | -9 | | | | | |
Interest Paid Classified As Operating Activities | 448 767 | 192 531 | | | | | |
Interest Payable Similar Charges Finance Costs | 448 767 | 192 531 | | | | | |
Interest Received Classified As Operating Activities | 431 | 20 985 | | | | | |
Investment Property Fair Value Model | | 206 925 | 206 925 | 206 925 | | | |
Investments | 3 | 3 | 3 | 3 | | | |
Investments Fixed Assets | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
Investments In Group Undertakings | 3 | 3 | 3 | 3 | | | |
Investments In Group Undertakings Participating Interests | | | | | | 2 | 2 |
Investments In Subsidiaries | | | | 3 | 3 | | |
Net Cash Flows From Used In Financing Activities | 3 522 876 | -5 746 898 | | | | | |
Net Cash Flows From Used In Investing Activities | -2 802 147 | -1 723 369 | | | | | |
Net Cash Flows From Used In Operating Activities | -522 780 | 7 588 816 | | | | | |
Net Cash Generated From Operations | -74 444 | 7 760 362 | | | | | |
Net Current Assets Liabilities | 6 867 735 | 10 988 434 | 9 389 254 | 8 981 686 | 8 620 980 | 8 159 958 | 7 399 095 |
Number Shares Issued Fully Paid | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | | |
Operating Profit Loss | -297 307 | 102 951 | | | | | |
Other Creditors | 219 143 | 67 643 | 2 000 | 496 573 | 484 199 | 9 234 044 | 8 943 467 |
Other Departments Average Number Employees | 14 | | | | | | |
Other Finance Costs | 448 646 | 158 888 | | | | | |
Other Finance Income | | 20 994 | | | | | |
Other Interest Receivable Similar Income Finance Income | 431 | 20 985 | | | | | |
Other Remaining Borrowings | | | | 9 719 050 | 9 444 050 | | |
Other Revenue | 4 257 | 62 367 | | | | | |
Other Taxation Social Security Payable | 68 349 | | 5 527 | 10 853 | | 6 697 | 6 920 |
Par Value Share | | 1 | | 1 | 1 | | |
Prepayments | | | | 7 542 | 8 066 | | |
Prepayments Accrued Income | 32 160 | 26 695 | | | | | |
Proceeds From Borrowings Classified As Financing Activities | 3 844 430 | -5 746 898 | | | | | |
Proceeds From Sales Property Plant Equipment | 5 000 | 4 072 541 | | | | | |
Profit Loss | -147 502 | 143 948 | | | | | |
Profit Loss On Ordinary Activities Before Tax | -745 643 | -68 595 | | | | | |
Property Plant Equipment Gross Cost | 3 923 659 | 352 804 | 318 004 | 319 072 | 319 072 | 319 073 | 500 753 |
Purchase Property Plant Equipment | 2 807 147 | 5 795 910 | | | | | |
Raw Materials | 1 284 180 | | | | | | |
Repayments Borrowings Classified As Financing Activities | 321 554 | | | | | | |
Revenue From Rendering Services | 7 555 735 | | | | | | |
Revenue From Sale Goods | 33 757 058 | 2 775 646 | | | | | |
Social Security Costs | 247 740 | 57 531 | | | | | |
Staff Costs Employee Benefits Expense | 2 557 142 | 338 929 | | | | | |
Taxation Social Security Payable | | | | 10 853 | 5 213 | | |
Tax Expense Credit Applicable Tax Rate | -149 129 | -84 189 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 717 | -77 395 | | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 10 689 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 136 746 | 50 950 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 17 032 | | | | | | |
Total Assets Less Current Liabilities | 10 707 783 | 11 309 735 | 9 657 453 | 9 231 677 | 8 855 163 | 8 378 332 | 7 788 039 |
Total Borrowings | | | | 9 719 050 | 9 494 050 | | |
Trade Creditors Trade Payables | 9 769 | 8 561 | 10 017 | 1 082 | 2 910 | | 1 744 |
Trade Debtors Trade Receivables | 464 208 | 1 800 | | 2 433 | | | |
Turnover Revenue | 41 317 050 | 2 838 013 | | | | | |
Wages Salaries | 2 309 402 | 281 398 | | | | | |
Work In Progress | 2 411 188 | | | | | | |
Company Contributions To Money Purchase Plans Directors | 7 127 | 5 553 | | | | | |
Director Remuneration | 301 184 | 220 000 | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 308 311 | 225 553 | | | | | |