Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 193 301 | 899 779 | 278 845 |
Current Assets | 9 491 303 | 10 694 916 | 10 837 605 |
Debtors | 3 334 362 | 3 944 703 | 3 309 877 |
Net Assets Liabilities | 15 656 872 | 15 148 046 | 15 281 959 |
Other Debtors | 105 067 | 175 405 | 243 960 |
Property Plant Equipment | 6 593 346 | 5 888 065 | 5 691 762 |
Total Inventories | 4 963 640 | 5 850 434 | 7 248 883 |
|
Other Financial Data |
Audit Fees Expenses | 23 500 | 24 200 | 27 830 |
Other Non-audit Services Fees | 7 726 | 7 570 | 8 048 |
Other Taxation Advisory Services Fees | 3 730 | 2 715 | 3 275 |
Taxation Compliance Services Fees | 4 440 | 4 575 | 4 800 |
Accrued Liabilities Deferred Income | 380 607 | 563 580 | 487 173 |
Accumulated Amortisation Impairment Intangible Assets | 1 202 055 | 1 603 237 | 2 182 456 |
Accumulated Depreciation Impairment Property Plant Equipment | 38 852 411 | 40 073 826 | 41 119 475 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 525 110 | 865 267 |
Administrative Expenses | 1 587 357 | 1 566 437 | 1 747 209 |
Amortisation Expense Intangible Assets | 96 251 | 141 787 | 132 625 |
Amounts Owed By Group Undertakings | 491 779 | 1 140 228 | 1 072 958 |
Average Number Employees During Period | 136 | 129 | 132 |
Balances Amounts Owed To Related Parties | | 502 810 | 342 902 |
Cash Cash Equivalents Cash Flow Value | 1 193 301 | 899 779 | 278 845 |
Corporation Tax Recoverable | 37 550 | 360 243 | 122 824 |
Cost Sales | 15 615 357 | 17 994 057 | 16 868 412 |
Creditors | 1 161 091 | 804 041 | 361 161 |
Current Tax For Period | -37 906 | -38 782 | 4 827 |
Deferred Income | 42 862 | 34 840 | 27 909 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -374 | 70 630 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 32 196 | 91 155 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -243 787 | -56 072 | 31 310 |
Depreciation Expense Property Plant Equipment | 1 347 735 | 1 223 883 | 1 051 221 |
Depreciation Impairment Expense Property Plant Equipment | 1 347 735 | 1 223 883 | 1 051 221 |
Derivative Liabilities | 69 010 | | |
Distribution Costs | 893 563 | 1 339 493 | 1 036 918 |
Finished Goods Goods For Resale | 2 162 644 | 2 585 097 | 3 005 045 |
Fixed Assets | 8 941 212 | 7 834 749 | 7 059 227 |
Further Item Creditors Component Total Creditors | 1 118 229 | 769 201 | 333 252 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -374 | 70 630 |
Further Item Tax Increase Decrease Component Adjusting Items | | -135 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 299 093 | 216 241 | 1 366 569 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -55 344 | -71 817 | 151 745 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 753 064 | -624 659 | 415 161 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -163 105 | 287 648 | -397 407 |
Gain Loss In Cash Flows From Change In Inventories | -1 221 469 | 886 794 | 1 398 449 |
Gain Loss On Disposals Property Plant Equipment | 22 699 | 3 417 | -10 349 |
Government Grant Income | 372 965 | 8 763 | |
Gross Profit Loss | 701 130 | 2 241 819 | 2 884 720 |
Impairment Loss Intangible Assets | | 259 395 | 446 594 |
Income From Related Parties | 1 782 322 | 2 483 933 | 3 635 891 |
Income Taxes Paid Refund Classified As Operating Activities | 123 325 | -1 157 | 319 910 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 281 | 35 508 |
Increase From Amortisation Charge For Year Intangible Assets | | 141 787 | 132 625 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 223 883 | 1 051 221 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | 259 395 | 446 594 |
Intangible Assets | 2 059 456 | 1 658 274 | 1 079 055 |
Intangible Assets Gross Cost | 3 261 511 | 3 261 511 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 190 048 | | |
Interest Income On Bank Deposits | 602 | 45 | 489 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | 69 010 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 602 | 45 | 489 |
Interest Paid To Group Undertakings | | | 10 804 |
Interest Payable Similar Charges Finance Costs | 190 048 | | 10 804 |
Interest Received Classified As Investing Activities | -602 | -45 | -489 |
Investment Property | 288 410 | 288 410 | 288 410 |
Investment Property Fair Value Model | 288 410 | 288 410 | |
Key Management Personnel Compensation Total | 581 332 | 583 159 | 629 380 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | 212 899 | 162 077 | 135 629 |
Net Cash Flows From Used In Operating Activities | -796 183 | -221 618 | -243 844 |
Net Cash Generated From Operations | -672 858 | -222 775 | 65 262 |
Net Current Assets Liabilities | 7 938 820 | 8 497 151 | 9 065 646 |
Net Debt Funds | | -899 779 | |
Net Finance Income Costs | 602 | 69 055 | 489 |
Net Interest Paid Received Classified As Operating Activities | | | -10 804 |
Operating Profit Loss | -1 360 120 | -581 673 | 163 677 |
Other Creditors | 74 967 | 119 064 | 72 045 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 468 | 5 572 |
Other Disposals Property Plant Equipment | | 8 976 | 15 921 |
Other Interest Receivable Similar Income Finance Income | 602 | 69 055 | 489 |
Other Operating Income Format1 | 419 670 | 82 438 | 63 084 |
Other Taxation Social Security Payable | 99 850 | 111 909 | 112 781 |
Payments To Related Parties | 1 787 911 | 2 946 522 | 2 756 552 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 320 054 | 315 254 | 397 343 |
Prepayments Accrued Income | 181 652 | 155 483 | 138 983 |
Proceeds From Sales Property Plant Equipment | -70 942 | -9 925 | |
Profit Loss | -1 300 069 | -508 826 | 133 913 |
Profit Loss On Ordinary Activities Before Tax | -1 549 566 | -512 618 | 153 362 |
Property Plant Equipment Gross Cost | 45 445 757 | 45 961 891 | 46 811 237 |
Purchase Property Plant Equipment | -586 241 | -525 110 | -865 267 |
Raw Materials Consumables | 1 491 229 | 1 687 675 | 2 139 377 |
Redundancy Costs | 146 271 | | |
Rental Income From Investment Property | -46 705 | -29 574 | -29 574 |
Research Development Expense Recognised In Profit Or Loss | 21 754 | 15 193 | 11 317 |
Social Security Costs | 403 675 | 419 018 | 460 019 |
Staff Costs Employee Benefits Expense | 4 827 587 | 5 065 061 | 5 361 205 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 62 069 | 379 813 | 481 753 |
Tax Expense Credit Applicable Tax Rate | -294 418 | -97 397 | 29 139 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -29 014 | -29 685 | -122 826 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | 32 196 | 91 155 | 7 514 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 41 739 | 32 363 | -516 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -249 497 | -3 792 | 19 449 |
Total Assets Less Current Liabilities | 16 880 032 | 16 331 900 | 16 124 873 |
Total Current Tax Expense Credit | -37 906 | -38 501 | -82 491 |
Total Deferred Tax Expense Credit | -211 591 | 34 709 | 101 940 |
Total Operating Lease Payments | 142 737 | 148 855 | 152 850 |
Trade Creditors Trade Payables | 928 049 | 1 403 212 | 1 099 960 |
Trade Debtors Trade Receivables | 2 518 314 | 2 113 344 | 1 731 152 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | -156 171 | -299 329 |
Turnover Revenue | 16 316 487 | 20 235 875 | 19 753 132 |
Wages Salaries | 4 103 858 | 4 330 789 | 4 503 843 |
Work In Progress | 1 309 767 | 1 577 662 | 2 104 461 |
Director Remuneration | | 30 000 | 30 000 |