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 | 292 251 | 344 965 | 259 756 | 242 990 | 348 249 |
Current Assets | 2 058 702 | 2 755 690 | 1 343 950 | 1 408 765 | 2 024 818 |
Debtors | 1 624 747 | 2 313 565 | 1 015 393 | 1 070 905 | 1 576 838 |
Net Assets Liabilities | 1 128 783 | 1 513 765 | -157 824 | -602 620 | -479 901 |
Other Debtors | 467 689 | 460 190 | 464 714 | 466 782 | 654 741 |
Property Plant Equipment | 3 260 172 | 3 426 789 | 3 218 855 | 2 916 006 | 2 583 000 |
Total Inventories | 141 704 | 97 160 | 68 801 | 94 870 | |
|
Other Financial Data |
Audit Fees Expenses | 13 159 | 36 392 | 66 757 | 64 500 | 67 740 |
Accrued Liabilities Deferred Income | 412 164 | 418 265 | 438 206 | 459 858 | 535 943 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 311 241 | 1 738 504 | 2 233 863 | 2 642 368 | 2 968 724 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 647 852 | 287 425 | 111 025 | 75 975 |
Administrative Expenses | 5 259 698 | 5 179 736 | 3 501 235 | 3 560 505 | 4 873 248 |
Amounts Owed By Group Undertakings | 888 645 | 1 556 898 | 429 422 | 509 110 | 704 770 |
Amounts Owed To Group Undertakings | 2 625 842 | 2 688 196 | 2 966 746 | 3 169 031 | 3 503 090 |
Average Number Employees During Period | 187 | 185 | 139 | 103 | 142 |
Balances Amounts Owed To Related Parties | | 365 875 | 332 514 | 174 059 | 173 084 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 30 642 | 22 982 | 17 236 | 12 927 | 29 958 |
Cash Cash Equivalents Cash Flow Value | 292 251 | 344 965 | 259 756 | 242 990 | 348 249 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | -10 000 | | | | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 193 529 | 21 226 |
Cash Receipts From Sales Interests In Associates | | | 830 075 | 193 529 | |
Corporation Tax Payable | 64 021 | 185 443 | 54 106 | 18 555 | 33 001 |
Cost Sales | 5 775 140 | 6 032 317 | 2 892 725 | 3 616 273 | 5 947 557 |
Creditors | 26 977 | 237 034 | 162 918 | 8 688 | 5 059 923 |
Current Tax For Period | 64 021 | 112 385 | -135 793 | | 31 933 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -10 583 | 67 307 | -65 138 | -36 259 | 1 408 |
Depreciation Expense Property Plant Equipment | | 403 518 | 447 143 | 345 994 | |
Depreciation Impairment Expense Property Plant Equipment | 456 106 | 453 650 | 495 359 | 408 505 | 390 749 |
Finance Lease Liabilities Present Value Total | 26 977 | 237 034 | 162 918 | 8 688 | 35 753 |
Finance Lease Payments Owing Minimum Gross | 105 476 | 401 402 | 351 574 | 159 262 | 35 753 |
Finished Goods Goods For Resale | 141 704 | 97 160 | 68 801 | 94 870 | 99 731 |
Further Item Interest Expense Component Total Interest Expense | | 2 635 | 4 456 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -10 583 | 67 307 | -65 138 | -36 259 | 1 408 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 9 992 005 | 9 898 282 | 8 334 189 | 7 666 285 | 8 600 650 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 826 946 | 6 032 | -298 218 | -470 884 | -267 983 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -290 984 | 688 818 | -1 298 172 | 55 513 | 505 933 |
Gain Loss In Cash Flows From Change In Inventories | 34 887 | -44 544 | -28 359 | 26 069 | 4 861 |
Gain Loss On Disposals Property Plant Equipment | | | | 2 000 | |
Government Grant Income | | | 1 003 644 | 463 343 | |
Gross Profit Loss | 5 605 547 | 5 790 269 | 1 457 585 | 2 814 971 | |
Impairment Loss Reversal On Investments | | 53 000 | 830 075 | 193 529 | |
Income Taxes Paid Refund Classified As Operating Activities | | 9 037 | 4 456 | -35 551 | -17 487 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 84 774 | -52 714 | 85 209 | 16 766 | -105 259 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 453 650 | 495 359 | 408 505 | 390 749 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 21 137 | 22 057 | 25 239 | 21 657 | |
Interest Paid Classified As Operating Activities | | | | -21 657 | -16 633 |
Interest Payable Similar Charges Finance Costs | 45 063 | 29 313 | 29 695 | 21 657 | 16 633 |
Net Cash Flows From Used In Financing Activities | 121 210 | -295 926 | 49 828 | | |
Net Cash Flows From Used In Investing Activities | 149 607 | 673 267 | 1 117 500 | | |
Net Cash Flows From Used In Operating Activities | -186 043 | -430 055 | -1 082 119 | -472 730 | |
Net Cash Generated From Operations | -231 106 | -450 331 | -1 107 358 | -529 938 | -333 310 |
Net Current Assets Liabilities | -2 043 934 | -1 548 205 | -3 151 114 | -3 483 550 | -3 035 105 |
Net Interest Paid Received Classified As Operating Activities | -45 063 | -29 313 | -29 695 | -21 657 | |
Operating Profit Loss | 345 849 | 646 987 | -1 012 750 | -265 869 | |
Other Creditors | | 19 533 | 25 476 | 10 396 | 11 454 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 26 387 | | | 64 393 |
Other Disposals Property Plant Equipment | | 53 972 | | 2 723 | 82 625 |
Other Interest Expense | 23 926 | 4 621 | | | 2 137 |
Other Operating Income Format1 | | 36 454 | 1 030 900 | 482 632 | 135 692 |
Other Taxation Social Security Payable | 384 831 | 439 251 | 428 002 | 374 508 | 537 816 |
Payments Finance Lease Liabilities Classified As Financing Activities | -121 210 | 295 926 | -49 828 | -192 312 | -123 509 |
Payments To Related Parties | 2 447 866 | 2 942 393 | 1 217 487 | 1 420 829 | 2 890 418 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 33 448 | 46 505 | 33 418 | 35 819 | 51 249 |
Prepayments Accrued Income | 268 413 | 296 477 | 121 257 | 95 013 | 171 589 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | 53 000 | | | |
Proceeds From Sales Property Plant Equipment | | -27 585 | | -7 369 | -26 779 |
Profit Loss | 247 348 | 384 982 | -1 671 589 | -444 796 | 122 719 |
Profit Loss On Ordinary Activities Before Tax | 300 786 | 564 674 | -1 872 520 | -481 055 | 156 060 |
Property Plant Equipment Gross Cost | 4 571 413 | 5 165 293 | 5 452 718 | 5 558 374 | 5 551 724 |
Provisions For Liabilities Balance Sheet Subtotal | 60 478 | 127 785 | | | |
Purchase Property Plant Equipment | -159 607 | -647 852 | -287 425 | -111 024 | -75 975 |
Social Security Costs | 226 455 | 252 306 | 155 476 | 182 036 | |
Staff Costs Employee Benefits Expense | 3 414 938 | 3 621 320 | 2 443 248 | 2 331 825 | 3 449 719 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 60 478 | 127 785 | 62 647 | 26 388 | 27 796 |
Tax Expense Credit Applicable Tax Rate | 57 149 | 107 288 | -355 779 | -91 400 | 29 651 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -11 516 | -23 783 | | | -50 562 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 18 485 | 14 302 | 60 352 | 33 196 | 49 432 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -97 | 14 578 | 159 634 | 32 679 | 3 412 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 25 525 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 53 438 | 179 692 | -200 931 | -36 259 | 33 341 |
Total Assets Less Current Liabilities | 1 216 238 | 1 878 584 | 67 741 | -567 544 | -452 105 |
Total Operating Lease Payments | 1 066 099 | 1 006 281 | 640 215 | 692 239 | |
Trade Creditors Trade Payables | 537 279 | 388 839 | 393 872 | 709 393 | 402 866 |
Trade Debtors Trade Receivables | | | | | 45 738 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 2 646 | |
Turnover Revenue | 11 380 687 | 11 822 586 | 4 350 310 | 6 431 244 | |
Wages Salaries | 3 155 035 | 3 322 509 | 2 254 354 | 2 113 970 | 3 078 994 |
Company Contributions To Defined Benefit Plans Directors | | | 1 201 | 1 319 | |
Director Remuneration | | | 66 856 | 77 187 | 83 860 |
Director Remuneration Benefits Including Payments To Third Parties | | | 68 057 | 78 506 | 85 181 |