Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 586 008 | 3 374 143 | 2 290 372 | 349 721 |
Current Assets | 8 743 343 | 11 721 685 | 12 807 631 | 10 767 326 |
Debtors | 3 746 674 | 6 435 274 | 6 366 660 | 5 859 317 |
Net Assets Liabilities | | 6 708 886 | 7 389 262 | 6 989 877 |
Other Debtors | 52 635 | 1 749 | | |
Property Plant Equipment | 2 325 237 | 93 750 | 126 041 | 157 334 |
Total Inventories | 4 410 661 | 1 912 268 | 4 150 599 | 4 558 288 |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 15 000 | 15 000 | 15 000 |
Amount Specific Advance Or Credit Directors | | 209 244 | 115 808 | 210 636 |
Amount Specific Advance Or Credit Made In Period Directors | | | 115 808 | 210 636 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 209 244 | 115 808 |
Company Contributions To Money Purchase Plans Directors | | | 80 000 | 80 000 |
Director Remuneration | | | 12 000 | 12 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 |
Accrued Liabilities Deferred Income | 412 937 | 878 112 | 1 035 394 | 884 023 |
Accumulated Amortisation Impairment Intangible Assets | | | | 1 436 |
Accumulated Depreciation Impairment Property Plant Equipment | 601 469 | 354 903 | 376 440 | 403 946 |
Additional Provisions Increase From New Provisions Recognised | | | 2 624 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 15 375 |
Administrative Expenses | 3 799 517 | 3 883 572 | 3 896 799 | 4 319 370 |
Amortisation Expense Intangible Assets | | | | 1 436 |
Amounts Owed By Group Undertakings | | 2 411 590 | 2 543 906 | 1 629 336 |
Amounts Owed To Group Undertakings | 478 712 | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 74 | 68 | 67 | 66 |
Bank Borrowings | | 550 000 | | |
Bank Borrowings Overdrafts | | 550 000 | | |
Cash Cash Equivalents Cash Flow Value | 586 008 | 3 374 143 | 2 290 372 | |
Cash Receipts From Government Grants | | -328 454 | -15 892 | |
Comprehensive Income Expense | 431 457 | 868 034 | 889 620 | -283 577 |
Corporation Tax Payable | 78 430 | 138 539 | 65 775 | |
Corporation Tax Recoverable | | | | 65 155 |
Cost Sales | 10 173 615 | 11 070 465 | 11 123 297 | 10 218 172 |
Creditors | 5 030 624 | 5 106 549 | 5 556 283 | 3 929 845 |
Current Tax For Period | 103 229 | 138 539 | 65 775 | |
Deferred Tax Asset Debtors | 4 109 | 46 | | |
Depreciation Amortisation Expense | 64 098 | 19 355 | 21 537 | 28 943 |
Depreciation Expense Property Plant Equipment | 64 098 | 19 477 | 21 537 | 27 506 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 266 043 | | |
Disposals Property Plant Equipment | | 2 500 000 | | |
Dividends Paid | 115 044 | 197 104 | 209 244 | 115 808 |
Dividends Paid Classified As Financing Activities | -115 044 | -197 104 | -209 244 | -115 808 |
Dividends Paid On Shares Interim | 115 044 | 197 104 | 209 244 | 115 808 |
Dividends Received Classified As Investing Activities | | | -210 118 | -400 000 |
Fixed Assets | | 93 750 | 140 492 | 170 349 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 65 639 | 261 633 | 250 894 | 272 580 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -114 048 | 549 573 | 787 478 | -1 465 836 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -203 175 | -2 885 704 | -273 956 | 572 498 |
Gain Loss On Disposal Assets Income Statement Subtotal | 2 999 | 266 043 | | |
Gain Loss On Disposals Property Plant Equipment | 2 999 | 266 043 | | |
Gross Profit Loss | 4 312 399 | 4 565 522 | 4 596 757 | 3 540 783 |
Income From Shares In Group Undertakings | | | 210 118 | 400 000 |
Income Taxes Paid Refund Classified As Operating Activities | -94 613 | -78 430 | -107 942 | -22 532 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -385 417 | 2 788 135 | -1 083 771 | -1 940 651 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -24 799 | | -35 677 | -108 398 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 229 960 | -2 498 393 | 2 238 331 | 407 689 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 1 436 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 19 477 | 21 537 | 27 506 |
Intangible Assets | | | 14 360 | 12 924 |
Intangible Assets Gross Cost | | | 14 360 | |
Investments Fixed Assets | | | 91 | 91 |
Investments In Group Undertakings | | | 91 | 91 |
Merchandise | 4 410 661 | 1 912 268 | 4 150 599 | 4 558 288 |
Net Assets Liabilities Subsidiaries | | | -224 020 | -228 209 |
Net Cash Flows From Used In Financing Activities | 312 148 | 209 244 | 115 808 | 210 636 |
Net Cash Flows From Used In Investing Activities | 5 454 | -2 478 285 | -143 293 | -343 188 |
Net Cash Flows From Used In Operating Activities | 67 815 | -519 094 | 1 111 256 | 2 073 203 |
Net Cash Generated From Operations | -26 798 | -597 524 | 1 003 314 | 2 050 671 |
Net Current Assets Liabilities | 3 712 719 | 6 615 136 | 7 251 348 | 6 837 481 |
Net Interest Received Paid Classified As Investing Activities | | -232 | -1 454 | -1 987 |
Number Shares Issued Fully Paid | | 1 | 1 | 1 |
Operating Profit Loss | 512 882 | 1 010 404 | 715 850 | -778 587 |
Other Creditors | | | 100 | |
Other Deferred Tax Expense Credit | 2 995 | 4 063 | 2 624 | 15 375 |
Other Interest Receivable Similar Income Finance Income | | 232 | 1 454 | 1 987 |
Other Operating Income Format1 | | 328 454 | 15 892 | |
Other Remaining Borrowings | | | | 135 329 |
Par Value Share | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 144 994 | 150 969 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 |
Prepayments | 99 668 | 45 128 | 92 589 | 93 604 |
Proceeds From Sales Property Plant Equipment | -3 850 | -2 500 000 | | |
Profit Loss | 431 457 | 868 034 | 889 620 | -283 577 |
Profit Loss On Ordinary Activities Before Tax | 512 882 | 1 010 636 | 927 422 | -376 600 |
Profit Loss Subsidiaries | | | 444 067 | 4 100 |
Property Plant Equipment Gross Cost | 2 926 706 | 448 653 | 502 481 | 561 280 |
Provisions | | -46 | 2 578 | 17 953 |
Provisions For Liabilities Balance Sheet Subtotal | | | 2 578 | 17 953 |
Purchase Intangible Assets | | | -14 360 | |
Purchase Property Plant Equipment | -9 304 | -21 947 | -53 828 | -58 799 |
Social Security Costs | | | 224 029 | 260 071 |
Staff Costs Employee Benefits Expense | | | 2 666 315 | 2 805 661 |
Tax Decrease From Utilisation Tax Losses | | | | -156 688 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 39 922 | 76 000 |
Tax Expense Credit Applicable Tax Rate | 97 448 | 192 021 | 176 210 | -71 554 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 5 701 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 431 | 1 089 | 628 | 540 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 81 425 | 142 602 | 37 802 | -93 023 |
Total Additions Including From Business Combinations Intangible Assets | | | 14 360 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 21 947 | 53 828 | 58 799 |
Total Assets Less Current Liabilities | 6 037 956 | 6 708 886 | 7 391 840 | 7 007 830 |
Total Current Tax Expense Credit | 78 430 | 138 539 | 35 178 | -108 398 |
Total Operating Lease Payments | 89 511 | 97 436 | 85 866 | 74 794 |
Trade Creditors Trade Payables | 3 714 193 | 2 790 764 | 4 374 496 | 2 575 578 |
Trade Debtors Trade Receivables | 3 393 158 | 3 767 517 | 3 614 357 | 3 860 586 |
Turnover Revenue | 14 486 014 | 15 635 987 | 15 720 054 | 13 758 955 |
Wages Salaries | | | 2 297 292 | 2 394 621 |