Profit & Loss |
Date of Accounts |
2017-05-31 | 2017-10-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | 100 | 100 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 74 291 | 144 835 | 297 480 | 309 724 | 156 252 |
Current Assets | | | 2 026 241 | 2 270 204 | 2 492 868 | 2 524 210 | 2 872 226 |
Debtors | | | 1 418 420 | 1 691 835 | 1 792 253 | 1 778 267 | 2 102 584 |
Net Assets Liabilities | | | 2 765 839 | 1 786 577 | 1 591 839 | 1 672 407 | 1 695 219 |
Other Debtors | | | 30 881 | 48 611 | 56 335 | | |
Property Plant Equipment | | | 1 491 485 | 1 539 877 | 1 504 714 | 1 408 568 | 1 247 552 |
Total Inventories | | | 533 530 | 433 534 | 403 135 | 436 219 | 613 390 |
Cash Bank In Hand | 100 | 100 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 100 | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | 100 | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 707 206 | 724 396 | 730 205 | | |
Accumulated Amortisation Impairment Intangible Assets | | | 191 690 | 1 265 796 | 1 313 300 | 1 363 916 | 1 414 680 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 236 412 | 388 700 | 569 129 | 615 966 | 980 361 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 321 474 | | | |
Administrative Expenses | | | 2 951 174 | 2 290 764 | 2 246 909 | | |
Amortisation Expense Intangible Assets | | | 218 690 | 163 723 | | | |
Amortisation Rate Used For Intangible Assets | | | | 10 | | | |
Amounts Owed By Group Undertakings | | | 3 659 | 56 952 | | | |
Applicable Tax Rate | | | 19 | 19 | | | |
Average Number Employees During Period | | | 65 | 63 | 60 | 58 | 50 |
Balances Amounts Owed By Related Parties | | | 3 659 | 56 951 | | | |
Bank Borrowings Overdrafts | | | | 15 000 | 68 608 | | |
Cash Cash Equivalents Cash Flow Value | | | 74 291 | 144 835 | | | |
Comprehensive Income Expense | | | -162 261 | -979 262 | | | |
Cost Sales | | | 8 442 785 | 7 170 495 | 5 925 354 | | |
Creditors | | | 2 198 109 | 2 364 370 | 2 232 097 | 2 220 044 | 2 497 516 |
Depreciation Expense Property Plant Equipment | | | 236 412 | 225 037 | | | |
Depreciation Rate Used For Property Plant Equipment | | | | 10 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 72 749 | 90 250 | 210 940 | 33 312 |
Disposals Property Plant Equipment | | | | 120 794 | 117 820 | 347 423 | 77 539 |
Distribution Costs | | | | 957 468 | 53 127 | | |
Fixed Assets | | | 2 937 707 | 1 911 993 | 1 851 526 | 1 746 410 | 1 578 842 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 783 504 | 476 234 | | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | 452 812 | -29 636 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 490 903 | 134 071 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -1 164 026 | -226 589 | | | |
Gain Loss In Cash Flows From Change In Inventories | | | -533 530 | 99 996 | | | |
Gross Profit Loss | | | 2 609 832 | 2 269 735 | 1 803 984 | | |
Impairment Loss Reversal Intangible Assets | | | | 910 383 | | | |
Income Expense Recognised Directly In Equity | | | 2 928 000 | | | | |
Income From Related Parties | | | | 213 297 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 74 191 | 70 544 | | | |
Increase Decrease In Net Debt From Cash Flows | | | | -24 294 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 163 723 | 47 504 | 50 616 | 50 764 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 225 037 | 270 679 | 257 777 | 254 064 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 910 383 | | | |
Intangible Assets | | | 1 446 222 | 372 116 | 346 812 | 337 842 | 331 290 |
Intangible Assets Gross Cost | | | | 1 637 912 | 1 660 112 | 1 701 758 | 1 745 970 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 765 | | | |
Interest Income On Cash Cash Equivalents | | | 5 548 | | | | |
Interest Paid Classified As Operating Activities | | | | 765 | | | |
Interest Payable Similar Charges Finance Costs | | | | 765 | 4 221 | | |
Interest Received Classified As Operating Activities | | | 5 548 | | | | |
Issue Equity Instruments | | | 2 928 000 | | | | |
Net Cash Flows From Used In Financing Activities | | | 2 928 000 | 46 250 | | | |
Net Cash Flows From Used In Investing Activities | | | -3 392 809 | -273 429 | | | |
Net Cash Flows From Used In Operating Activities | | | 539 000 | 297 723 | | | |
Net Cash Generated From Operations | | | 533 452 | 298 488 | | | |
Net Current Assets Liabilities | | | -171 868 | -94 166 | 260 771 | 304 166 | 374 710 |
Net Debt Funds | | | -74 291 | -98 585 | | | |
Number Shares Issued Fully Paid | | | 2 928 100 | 2 928 100 | | | |
Operating Profit Loss | | | -167 809 | -978 497 | -190 517 | | |
Other Creditors | | | | 359 130 | 379 977 | | |
Other Departments Average Number Employees | | | 19 | 19 | | | |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 143 643 |
Other Interest Receivable Similar Income Finance Income | | | 5 548 | | | | |
Other Inventories | | | | 433 534 | 403 135 | | |
Other Operating Income | | | | | 305 535 | | |
Other Operating Income Format1 | | | 228 793 | -47 085 | | | |
Par Value Share | 1 | 1 | | 1 | | | |
Payments To Related Parties | | | 357 183 | | | | |
Prepayments Accrued Income | | | 254 394 | 301 220 | 372 522 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | 46 250 | | | |
Proceeds From Issuing Shares | | | 2 928 000 | | | | |
Proceeds From Sales Intangible Assets | | | 387 000 | | | | |
Proceeds From Sales Property Plant Equipment | | | 21 293 | 48 045 | | | |
Profit Loss | | | -162 261 | -979 262 | | | |
Profit Loss On Ordinary Activities After Tax | | | | -979 262 | -194 738 | | |
Profit Loss On Ordinary Activities Before Tax | | | -162 261 | -979 262 | -194 738 | | |
Property Plant Equipment Gross Cost | | | 1 727 897 | 1 928 577 | 2 073 843 | 2 024 534 | 2 227 913 |
Purchase Intangible Assets | | | 2 051 912 | | | | |
Purchase Property Plant Equipment | | | 1 749 190 | 321 474 | | | |
Raw Materials | | | 460 878 | 406 601 | | | |
Revenue From Rendering Services | | | 3 877 345 | 3 371 415 | | | |
Revenue From Sale Goods | | | 7 175 272 | 6 068 815 | | | |
Selling Average Number Employees | | | 46 | 44 | | | |
Tax Expense Credit Applicable Tax Rate | | | -30 830 | -186 060 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -92 701 | 88 250 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 313 | 1 449 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 108 804 | 90 386 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 13 414 | 5 975 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 22 200 | 41 646 | 44 212 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 263 086 | 298 114 | 137 275 |
Total Assets Less Current Liabilities | | | 2 765 839 | 1 817 827 | 2 112 297 | 2 050 576 | 1 953 552 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 143 643 |
Trade Creditors Trade Payables | | | 1 360 789 | 1 265 844 | 1 053 307 | | |
Trade Debtors Trade Receivables | | | 1 129 486 | 1 285 052 | 1 363 396 | | |
Turnover Revenue | | | 11 052 617 | 9 440 230 | 7 729 338 | | |
Wages Salaries | | | 3 409 626 | 2 939 610 | | | |
Work In Progress | | | 72 652 | 26 933 | | | |
Director Remuneration | | | 100 800 | 86 400 | | | |
Number Shares Allotted | 100 | 100 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | |