Profit & Loss |
Date of Accounts |
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 | 1 341 168 | 1 379 685 | 896 705 | 1 994 069 | 1 970 782 | 1 737 149 |
Current Assets | 2 430 159 | 2 720 353 | 2 309 703 | 2 488 938 | 2 711 639 | 2 772 859 |
Debtors | 1 086 448 | 1 338 979 | 1 410 169 | 492 555 | 738 110 | 1 028 910 |
Net Assets Liabilities | 1 617 970 | 1 650 534 | 1 573 609 | 1 296 963 | 1 228 670 | 1 075 835 |
Property Plant Equipment | 125 514 | 69 091 | 44 024 | 18 442 | 10 045 | 3 660 |
Total Inventories | 2 543 | 1 689 | 2 829 | 2 314 | 2 747 | 6 800 |
|
Other Financial Data |
Audit Fees Expenses | 2 705 | 2 785 | 6 856 | 7 060 | 7 270 | 7 410 |
Accrued Liabilities Deferred Income | 26 572 | 168 734 | 38 179 | 71 945 | 15 648 | 16 850 |
Accumulated Depreciation Impairment Property Plant Equipment | 284 798 | 360 651 | 387 838 | 413 420 | 421 817 | 428 202 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 66 000 | | 72 000 | 4 000 | 127 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 19 430 | | | | |
Administration Support Average Number Employees | 18 | 18 | 18 | 21 | 27 | 26 |
Administrative Expenses | 426 031 | 424 276 | 453 905 | 346 061 | 317 631 | 396 668 |
Amounts Owed To Group Undertakings Participating Interests | 417 | 417 | 417 | 417 | 417 | 417 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 594 | 651 | 675 | 693 | 485 | 845 |
Comprehensive Income Expense | 391 938 | 343 564 | 211 075 | -12 646 | 171 707 | 87 165 |
Corporation Tax Payable | 103 893 | 100 865 | 58 258 | 11 121 | 42 839 | 39 997 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 14 479 | 15 312 | 19 474 | 15 333 | 27 452 | 26 393 |
Cost Sales | 18 070 924 | 20 499 411 | 22 126 300 | 21 540 541 | 24 287 733 | 28 551 573 |
Creditors | 1 092 976 | 1 277 354 | 922 508 | 1 327 692 | 1 621 863 | 1 760 621 |
Current Tax For Period | 103 893 | 100 865 | 58 258 | 11 121 | 42 839 | 39 997 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -10 111 | -22 492 | -1 146 | -6 565 | 8 426 | 1 911 |
Deferred Tax Liabilities | 65 728 | 48 557 | 43 611 | 31 726 | 46 152 | 21 063 |
Depreciation Expense Property Plant Equipment | 72 605 | 75 853 | 35 062 | 25 582 | 8 397 | 6 385 |
Distribution Average Number Employees | | | 657 | 672 | 458 | 819 |
Dividend Income From Associates | | | | | 7 474 | |
Dividends Paid | 288 000 | 311 000 | 288 000 | 264 000 | 240 000 | 240 000 |
Dividends Paid Classified As Financing Activities | 288 000 | 311 000 | 288 000 | 264 000 | 240 000 | 240 000 |
Dividends Received Classified As Operating Activities | | | | 9 000 | 7 474 | |
Equity Securities Held | 1 | 1 | 1 | 1 | 1 | |
Finished Goods Goods For Resale | 2 543 | 1 689 | 2 829 | 2 314 | 2 747 | 6 800 |
Fixed Assets | 125 515 | 69 092 | 44 025 | 18 443 | 10 046 | 3 660 |
Further Item Interest Expense Component Total Interest Expense | -62 000 | -61 000 | -64 000 | -53 000 | -37 000 | -62 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 877 108 | 999 796 | 914 991 | 823 318 | 736 355 | 649 725 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | -460 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -1 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 190 | -5 320 | 3 800 | 5 320 | -6 000 | 27 000 |
Gross Profit Loss | 906 238 | 817 200 | 733 284 | -1 512 645 | 92 397 | 602 742 |
Income Taxes Paid Refund Classified As Operating Activities | -128 012 | -103 893 | -100 865 | -58 258 | -11 121 | -42 839 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -227 367 | 38 517 | -482 981 | 1 097 364 | -23 287 | -233 633 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | -190 | 5 320 | -3 800 | -5 320 | 6 000 | -27 000 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | -10 111 | -22 491 | -1 146 | -6 565 | 8 426 | 1 911 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 75 853 | | 25 582 | 8 397 | 6 385 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 56 000 | 55 000 | 59 000 | 49 000 | 35 000 | 58 000 |
Interest Paid Classified As Operating Activities | -6 323 | -6 333 | -5 008 | -4 000 | -2 000 | -4 000 |
Interest Payable Similar Charges Finance Costs | -6 000 | -6 000 | -5 000 | -4 000 | -2 000 | -4 000 |
Interest Received Classified As Operating Activities | | | | -460 | | |
Investment Income Net Amounts Written Off Back To Investments | | | | 9 000 | 7 474 | |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 | |
Issue Equity Instruments | -810 | 22 680 | -16 200 | -22 680 | 18 000 | -81 000 |
Net Assets Liabilities Associates | | 74 206 | | 15 763 | | |
Net Cash Flows From Used In Financing Activities | -288 000 | -311 000 | -288 000 | -264 000 | -240 000 | -240 000 |
Net Cash Flows From Used In Investing Activities | -19 849 | -19 430 | -8 745 | | | |
Net Cash Flows From Used In Operating Activities | 80 482 | 368 947 | -186 236 | 1 361 364 | 216 713 | 6 367 |
Net Cash Generated From Operations | -278 036 | 69 705 | -369 758 | 1 405 032 | 22 862 | -160 868 |
Net Current Assets Liabilities | 1 337 183 | 1 442 999 | 1 387 195 | 1 161 246 | 1 089 776 | 1 012 238 |
Nominal Value Allotted Share Capital | 1 | 1 | 1 | 1 | 1 | 1 |
Number Shares Issued Fully Paid | | 1 | | 1 | 1 | 1 |
Operating Profit Loss | 480 207 | 392 924 | 279 379 | 2 050 | 195 498 | 206 074 |
Other Creditors | 236 873 | 283 515 | 304 340 | 490 482 | 755 126 | 823 389 |
Other Interest Receivable Similar Income Finance Income | 323 | 333 | 8 | | | |
Other Operating Income Format1 | | | | 1 860 756 | 420 732 | |
Other Provisions Balance Sheet Subtotal | -221 000 | -187 000 | -186 000 | -149 000 | -175 000 | -81 000 |
Other Taxation Social Security Payable | 670 594 | 686 942 | 485 899 | 737 499 | 774 121 | 843 632 |
Par Value Share | | 1 | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 173 594 | 266 010 | 373 998 | 343 594 | 377 721 | 410 090 |
Percentage Class Share Held In Associate | | 50 | | 50 | 50 | |
Prepayments Accrued Income | 149 805 | 172 331 | 148 664 | 199 574 | 105 291 | 130 709 |
Proceeds From Sales Property Plant Equipment | 500 | | 1 250 | | | |
Production Average Number Employees | 576 | 633 | | | | |
Profit Loss | 392 748 | 320 884 | 227 275 | 10 034 | 153 707 | 168 165 |
Profit Loss From Continuing Operations Associates | | 37 270 | | -55 362 | -815 | |
Profit Loss On Ordinary Activities Before Tax | 486 530 | 399 257 | 284 387 | 14 590 | 204 972 | 210 073 |
Property Plant Equipment Gross Cost | 410 312 | 429 742 | 431 862 | 431 862 | 431 862 | 431 862 |
Provisions | -221 000 | -187 000 | -186 000 | -149 000 | -175 000 | -81 000 |
Provisions For Liabilities Balance Sheet Subtotal | -155 272 | -138 443 | -142 389 | -117 274 | -128 848 | -59 937 |
Provisions Used | | 32 000 | | 35 000 | 30 000 | 33 000 |
Purchase Property Plant Equipment | 20 349 | 19 430 | 9 995 | | | |
Revenue From Rendering Services | 18 977 162 | 21 316 611 | 22 859 584 | 20 027 896 | 24 380 130 | 29 154 315 |
Social Security Costs | 1 420 747 | 1 620 752 | 1 770 236 | 1 754 648 | 2 033 707 | 2 466 856 |
Staff Costs Employee Benefits Expense | 17 286 890 | 19 829 482 | 21 569 363 | 21 043 317 | 23 490 054 | 27 773 576 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 65 728 | 48 557 | 43 611 | 31 726 | 46 152 | 21 063 |
Tax Expense Credit Applicable Tax Rate | 92 441 | 75 859 | 54 034 | 2 772 | 38 945 | 39 914 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 919 | 10 712 | 4 756 | 4 855 | 1 590 | 1 208 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 1 533 | 14 293 | -532 | 3 494 | 2 304 | -1 125 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 93 782 | 78 373 | 57 112 | 4 556 | 51 265 | 41 908 |
Total Assets Less Current Liabilities | 1 462 698 | 1 512 091 | 1 431 220 | 1 179 689 | 1 099 822 | 1 015 898 |
Total Current Tax Expense Credit | 103 893 | 100 865 | 58 258 | 11 121 | 42 839 | 39 997 |
Total Operating Lease Payments | 2 760 | 3 650 | 3 350 | 280 | 62 630 | 62 630 |
Trade Creditors Trade Payables | 54 627 | 36 881 | 35 415 | 16 228 | 33 712 | 36 336 |
Trade Debtors Trade Receivables | 936 643 | 1 166 648 | 1 261 505 | 292 981 | 632 819 | 898 201 |
Turnover Revenue | 18 977 162 | 21 316 611 | 22 859 584 | 20 027 896 | 24 380 130 | 29 154 315 |
Wages Salaries | 15 692 549 | 17 942 720 | 19 425 129 | 18 963 870 | 21 078 626 | 24 896 630 |
Company Contributions To Money Purchase Plans Directors | 53 500 | 20 000 | 95 100 | | | |
Director Remuneration | 21 929 | 22 190 | 22 190 | 22 190 | 22 190 | 22 190 |
Director Remuneration Benefits Including Payments To Third Parties | 75 429 | 42 190 | 117 290 | 22 190 | | |
Dividend Recommended By Directors | | -3 | | | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | 2 | 2 | 2 | 2 | 2 | 2 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 |