Profit & Loss |
Date of Accounts |
2015-12-31 | 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 | 1 213 059 | 1 608 590 | 2 889 543 | 2 572 076 | 4 283 507 | 6 338 713 | 6 877 939 | 2 741 901 |
Current Assets | 2 635 544 | 3 127 434 | 5 130 252 | 6 656 015 | 12 760 855 | 18 973 476 | 25 572 620 | 38 646 886 |
Debtors | 1 120 634 | 1 214 948 | 1 779 419 | 3 564 141 | 8 051 743 | 12 139 617 | 18 192 487 | 33 720 886 |
Net Assets Liabilities | 1 979 009 | 2 245 073 | 3 768 775 | 4 948 456 | 9 279 310 | 13 970 276 | 21 462 382 | 31 269 364 |
Other Debtors | 167 410 | 90 751 | 150 573 | 142 202 | | 73 853 | 78 688 | 348 645 |
Property Plant Equipment | 285 815 | 458 102 | 492 767 | 767 935 | 888 670 | 724 586 | 651 074 | 2 446 891 |
Total Inventories | 301 851 | 303 896 | 461 290 | 519 798 | 425 605 | 495 146 | 502 194 | 2 184 099 |
|
Other Financial Data |
Audit Fees Expenses | | | | 12 198 | 18 900 | 3 376 | 25 000 | 18 645 |
Accrued Liabilities Deferred Income | | | | 417 463 | 459 518 | 430 601 | 512 788 | 666 805 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 29 327 | 85 317 | 261 906 | 517 519 |
Accumulated Depreciation Impairment Property Plant Equipment | 591 886 | 668 462 | 767 463 | 845 573 | 1 016 375 | 1 201 461 | 1 364 278 | 1 650 004 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 251 857 | 557 543 | 543 427 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 291 538 | 21 002 | 89 305 | 2 137 924 |
Administrative Expenses | | | | 1 800 297 | 3 651 446 | 4 346 491 | 4 828 802 | 5 871 498 |
Amortisation Expense Intangible Assets | | | | | 29 327 | 55 990 | 176 589 | 255 613 |
Amounts Owed By Group Undertakings | | | | | 1 054 566 | 6 632 108 | 11 745 102 | 24 923 605 |
Amounts Owed To Group Undertakings | 70 818 | 297 023 | 335 225 | 435 622 | 1 075 089 | 3 026 405 | 2 896 911 | 6 999 242 |
Average Number Employees During Period | 36 | 36 | 38 | 48 | 69 | 88 | 105 | 120 |
Comprehensive Income Expense | | | | 5 379 681 | 8 197 744 | 5 896 364 | 7 492 106 | 9 806 982 |
Corporation Tax Payable | | | | 714 881 | 977 067 | 492 703 | | |
Corporation Tax Recoverable | | | | | | | 267 190 | 626 456 |
Cost Sales | | | | 6 078 093 | 8 190 871 | 7 814 250 | 9 486 950 | 12 865 894 |
Creditors | 891 792 | 1 265 221 | 1 766 020 | 2 421 086 | 3 989 674 | 6 094 260 | 5 331 379 | 10 295 211 |
Current Tax For Period | | | | 1 278 881 | 1 735 704 | 1 385 976 | 1 628 015 | 1 936 577 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -12 439 | 40 711 | -74 723 | 177 361 | 387 083 |
Depreciation Expense Property Plant Equipment | | | | 100 275 | 170 801 | 185 086 | 162 817 | 321 692 |
Distribution Costs | | | | 824 216 | 793 506 | 794 679 | 1 428 922 | 1 761 855 |
Dividends Paid | | | | 4 200 000 | 3 866 890 | | | |
Dividends Paid On Shares Final | | | | 4 200 000 | 3 866 890 | | | |
Finished Goods Goods For Resale | | | | 5 414 | | | | |
Fixed Assets | | | 492 767 | 789 312 | 910 047 | 1 171 954 | 1 479 396 | 3 563 027 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -39 319 | -4 155 | -87 163 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 13 151 | 17 949 | 5 099 | 2 069 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 240 | 7 445 | -6 202 | -9 406 | 31 665 |
Gain Loss On Disposals Property Plant Equipment | | | | 1 626 | | | | -6 015 |
Government Grant Income | | | | 1 250 | | 141 075 | 139 164 | 42 250 |
Gross Profit Loss | | | | 9 270 199 | 15 396 636 | 16 279 599 | 19 232 982 | 23 922 402 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -76 992 | -164 591 | 43 298 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 55 990 | 176 589 | 255 613 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 76 576 | 99 001 | 100 275 | 170 801 | 185 086 | 162 817 | 321 692 |
Intangible Assets | | | | | 230 124 | 425 991 | 806 945 | 1 094 759 |
Intangible Assets Gross Cost | | | | | 259 451 | 511 308 | 1 068 851 | 1 612 278 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 6 343 | | 180 | | |
Interest Income On Bank Deposits | | | | 5 530 | 11 327 | 445 | 1 153 | 3 304 |
Interest Payable Similar Charges Finance Costs | | | | 6 343 | 2 194 251 | 4 149 324 | 4 020 836 | 4 158 463 |
Investments Fixed Assets | | | | 21 377 | 21 377 | 21 377 | 21 377 | 21 377 |
Investments In Subsidiaries | | | | 21 377 | 21 377 | 21 377 | 21 377 | 21 377 |
Net Current Assets Liabilities | 1 743 752 | 1 862 213 | 3 364 232 | 4 234 929 | 7 050 237 | 12 879 216 | 20 241 241 | 28 351 675 |
Operating Profit Loss | | | | 6 646 936 | 10 996 782 | 11 279 504 | 13 114 422 | 16 331 299 |
Other Creditors | 221 848 | 341 397 | 334 875 | 417 463 | | | | 39 873 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | 1 982 726 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 35 966 |
Other Disposals Property Plant Equipment | | | | | | | | 56 381 |
Other Interest Expense | | | | | 2 194 251 | 4 149 144 | 4 020 836 | 4 158 463 |
Other Interest Receivable Similar Income Finance Income | | | | 5 530 | 11 327 | 445 | 1 153 | 3 304 |
Other Operating Income Format1 | | | | 1 250 | | 141 075 | 139 164 | 42 250 |
Other Taxation Social Security Payable | 173 388 | 410 017 | 685 313 | 1 038 066 | 1 005 659 | 998 492 | 476 035 | 475 026 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 31 724 | 43 752 | 64 966 | 82 477 | 103 624 |
Percentage Class Share Held In Associate | | | | | 100 | | | |
Percentage Class Share Held In Subsidiary | | | | 100 | | 100 | 100 | 100 |
Prepayments Accrued Income | | | | 142 202 | 324 272 | 465 113 | 814 714 | 1 187 567 |
Profit Loss | | | | 5 379 681 | 8 197 744 | 5 896 364 | 7 492 106 | 9 806 982 |
Profit Loss On Ordinary Activities Before Tax | | | | 6 646 123 | 8 768 761 | 7 130 625 | 9 094 739 | 12 176 140 |
Property Plant Equipment Gross Cost | 877 701 | 1 126 564 | 1 260 230 | 1 613 508 | 1 905 045 | 1 926 047 | 2 015 352 | 4 096 895 |
Provisions For Liabilities Balance Sheet Subtotal | 50 558 | 75 242 | 88 224 | 75 785 | 116 496 | | | |
Raw Materials Consumables | | | | 510 595 | 425 605 | 495 146 | 502 194 | 2 184 099 |
Research Development Expense Recognised In Profit Or Loss | | | | 150 219 | 1 184 | 98 504 | 15 930 | 27 699 |
Social Security Costs | | | | | | | | 476 169 |
Staff Costs Employee Benefits Expense | | | | 1 934 059 | 2 623 873 | 3 206 514 | 4 165 241 | 4 980 445 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 75 785 | 116 496 | 80 894 | 258 255 | 645 338 |
Tax Expense Credit Applicable Tax Rate | | | | 1 262 763 | 1 666 065 | 1 354 819 | 1 728 000 | 2 313 467 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -20 727 | -8 236 | -12 550 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | 13 705 | 61 979 | 92 900 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 679 | 718 824 | 2 775 | 7 797 | 19 206 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 1 266 442 | 2 810 365 | 1 234 261 | 1 602 633 | 2 369 158 |
Total Assets Less Current Liabilities | 2 029 567 | 2 320 315 | 3 856 999 | 5 024 241 | 8 190 408 | 14 051 170 | 21 720 637 | 31 914 702 |
Total Current Tax Expense Credit | | | | | 1 735 704 | 1 308 984 | 1 425 272 | 1 982 075 |
Total Operating Lease Payments | | | | 47 011 | 51 984 | 53 290 | 56 155 | 226 161 |
Trade Creditors Trade Payables | 425 738 | 216 784 | 410 607 | 529 935 | 2 006 948 | 1 146 059 | 1 445 645 | 2 114 265 |
Trade Debtors Trade Receivables | 953 224 | 1 124 197 | 1 628 846 | 3 421 939 | 4 951 961 | 4 968 543 | 5 286 793 | 6 634 613 |
Turnover Revenue | | | | 15 348 292 | 23 587 507 | 24 093 849 | 28 719 932 | 36 788 296 |
Wages Salaries | | | | 1 902 335 | 2 580 121 | 3 141 548 | 4 082 764 | 4 400 652 |
Work In Progress | | | | 3 789 | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 4 797 | 4 047 |
Director Remuneration | | | | | | 105 705 | 185 591 | 141 052 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 105 705 | 190 388 | 145 099 |
Capital Commitments | | 112 000 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 22 165 | | | | |
Disposals Property Plant Equipment | | | | 25 540 | | | | |
Investments In Group Undertakings | | | | 21 377 | | | | |
Merchandise | 301 851 | 303 896 | 461 290 | 519 798 | | | | |
Net Assets Liabilities Subsidiaries | | | | -21 377 | | | | |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | | | | |
Par Value Share | | 1 | 1 | 1 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 248 863 | 133 666 | 378 818 | | | | |