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 | 142 421 | 389 652 | 740 279 | 275 952 | 990 761 |
Current Assets | 3 286 117 | 3 073 981 | 2 555 790 | 1 934 703 | 3 092 779 |
Debtors | 2 299 849 | 2 058 657 | 1 242 072 | 1 007 118 | 1 453 304 |
Net Assets Liabilities | 5 206 294 | 5 281 130 | 4 812 877 | 4 838 047 | 5 266 039 |
Other Debtors | 194 170 | 184 951 | 6 549 | 47 811 | 39 980 |
Property Plant Equipment | 4 020 798 | 3 823 027 | 3 998 389 | 3 883 280 | 3 742 759 |
Total Inventories | 843 847 | 625 672 | 573 439 | 651 633 | 648 714 |
|
Other Financial Data |
Audit Fees Expenses | 16 750 | 22 050 | 22 200 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 5 091 997 | 5 243 698 | 5 436 687 | 5 405 031 | 4 304 565 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 368 351 | | |
Administrative Expenses | 900 317 | 819 231 | 1 126 780 | | |
Amounts Owed By Group Undertakings | 13 055 | 13 055 | | | |
Amounts Recoverable On Contracts | 27 841 | 13 542 | 46 816 | | |
Average Number Employees During Period | 60 | 57 | 52 | 48 | 46 |
Bank Borrowings | | | 250 000 | | |
Bank Borrowings Overdrafts | | | 220 833 | 170 833 | 120 833 |
Cash Cash Equivalents Cash Flow Value | 142 421 | 389 652 | 740 279 | | |
Comprehensive Income Expense | 1 570 893 | 74 836 | | | |
Corporation Tax Recoverable | 12 685 | 12 685 | | | |
Cost Sales | 3 742 361 | 3 067 182 | 2 405 982 | | |
Creditors | 729 239 | 717 239 | 1 137 513 | 417 005 | 290 931 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 20 245 | -24 520 | -24 887 | | |
Depreciation Expense Property Plant Equipment | 180 157 | 199 124 | 192 989 | | |
Depreciation Impairment Expense Property Plant Equipment | 180 157 | 199 124 | 192 989 | | |
Distribution Costs | 344 069 | 405 248 | 226 426 | | |
Dividends Paid | 60 054 | | | | |
Dividends Paid Classified As Financing Activities | -60 054 | | | | |
Dividends Paid On Shares Final | 60 054 | | | | |
Finance Lease Liabilities Present Value Total | | | 211 441 | | |
Finance Lease Payments Owing Minimum Gross | | | 246 015 | | |
Fixed Assets | | | | 3 883 287 | 3 742 766 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -250 000 | | |
Further Item Creditors Component Total Creditors | 729 239 | 717 239 | 705 239 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 34 230 | 37 834 | 36 668 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -49 468 | -41 259 | -14 324 | | |
Gain Loss On Disposals Property Plant Equipment | -3 633 | 8 066 | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 2 160 792 | | | | |
Gross Profit Loss | 511 251 | 1 197 733 | 617 648 | | |
Income Taxes Paid Refund Classified As Operating Activities | -97 540 | | 12 685 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 123 554 | -247 231 | -350 627 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -12 685 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 199 124 | 192 989 | | 182 373 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 740 | | 9 010 | | |
Interest Income On Bank Deposits | 7 207 | 842 | 2 896 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 7 207 | 842 | 2 896 | | |
Interest Payable Similar Charges Finance Costs | 740 | | 9 010 | | |
Interest Received Classified As Investing Activities | -7 207 | -842 | -3 013 | | |
Investment Property Fair Value Model | -2 895 243 | -2 284 215 | | | |
Investments Fixed Assets | 7 | 7 | 7 | 7 | 7 |
Investments In Group Undertakings Participating Interests | | | | 7 | 7 |
Investments In Subsidiaries | 7 | 7 | 7 | | |
Key Management Personnel Compensation Total | 237 189 | 338 257 | 312 416 | 302 562 | 245 191 |
Net Cash Flows From Used In Financing Activities | 71 052 | | -496 015 | | |
Net Cash Flows From Used In Investing Activities | 144 547 | -7 555 | 365 338 | | |
Net Cash Flows From Used In Operating Activities | 907 955 | -239 676 | -219 950 | | |
Net Current Assets Liabilities | 1 981 870 | 2 217 957 | 1 969 729 | 1 406 711 | 1 814 418 |
Net Finance Income Costs | 7 207 | 842 | 3 013 | | |
Net Interest Paid Received Classified As Operating Activities | -740 | | -9 010 | | |
Operating Profit Loss | -588 806 | 49 474 | -487 143 | | |
Other Creditors | 104 147 | 124 835 | 115 694 | 246 172 | 170 098 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 47 423 | | | 1 282 839 |
Other Disposals Property Plant Equipment | | 46 070 | | | 1 323 403 |
Other Interest Income | | | 117 | | |
Other Interest Receivable Similar Income Finance Income | 7 207 | 842 | 3 013 | | |
Other Operating Income Format1 | 144 329 | 76 220 | 248 415 | | |
Other Taxation Social Security Payable | 101 371 | 112 611 | 120 399 | 80 420 | 158 998 |
Payments Finance Lease Liabilities Classified As Financing Activities | -10 998 | | 246 015 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 129 920 | 109 903 | 123 833 | | |
Prepayments Accrued Income | 58 650 | 29 640 | 38 290 | | |
Proceeds From Sales Property Plant Equipment | -10 225 | -6 713 | | | |
Profit Loss | -589 899 | 74 836 | -468 253 | | |
Profit Loss On Ordinary Activities Before Tax | -582 339 | 50 316 | -493 140 | | |
Property Plant Equipment Gross Cost | 9 112 795 | 9 066 725 | 9 435 076 | 9 288 311 | 8 047 324 |
Provisions For Liabilities Balance Sheet Subtotal | 67 142 | 42 622 | 17 735 | 34 946 | 214 |
Purchase Property Plant Equipment | -161 979 | | -368 351 | | |
Raw Materials Consumables | 604 769 | 527 190 | 462 115 | | |
Redundancy Costs | | | 11 193 | | |
Social Security Costs | 164 195 | 173 149 | 162 715 | | |
Staff Costs Employee Benefits Expense | 2 003 160 | 2 007 516 | 1 923 108 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 67 142 | 42 622 | 17 735 | | |
Tax Decrease From Utilisation Tax Losses | -12 523 | 45 862 | 15 473 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 1 532 | | | |
Tax Expense Credit Applicable Tax Rate | -110 644 | 9 560 | -93 697 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 20 245 | -24 520 | -24 887 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 463 | | 179 | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 62 428 | | 72 323 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 7 560 | -24 520 | -24 887 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 82 416 |
Total Assets Less Current Liabilities | 6 002 675 | 6 040 991 | 5 968 125 | 5 289 998 | 5 557 184 |
Total Borrowings | | | 220 833 | | |
Trade Creditors Trade Payables | 1 098 729 | 618 578 | 286 227 | 241 721 | 916 842 |
Trade Debtors Trade Receivables | 1 993 448 | 1 804 784 | 1 150 417 | 959 307 | 1 413 324 |
Transfers To From Retained Earnings Increase Decrease In Equity | 38 925 | | -98 157 | -43 561 | -40 608 |
Turnover Revenue | 4 253 612 | 4 264 915 | 3 023 630 | | |
Wages Salaries | 1 709 045 | 1 724 464 | 1 636 560 | | |
Work In Progress | 239 078 | 98 482 | 111 324 | | |
Company Contributions To Defined Benefit Plans Directors | 30 506 | 23 666 | 38 510 | | |
Director Remuneration | | 306 643 | 276 931 | | |
Director Remuneration Benefits Including Payments To Third Parties | 215 168 | 330 309 | 315 441 | | |