Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 135 631 | 49 221 | 199 058 | 197 987 |
Current Assets | 1 234 992 | 878 984 | 1 037 542 | 1 074 885 |
Debtors | 879 991 | 636 104 | 603 883 | 659 020 |
Net Assets Liabilities | 865 536 | 995 496 | 946 308 | 770 602 |
Other Debtors | 51 012 | 73 523 | 60 995 | 87 083 |
Property Plant Equipment | 1 834 148 | 1 966 217 | 1 864 598 | 1 839 183 |
Total Inventories | 219 370 | 193 659 | 234 601 | 217 878 |
|
Other Financial Data |
Audit Fees Expenses | 15 500 | 16 000 | 18 500 | |
Other Non-audit Services Entity Subsidiaries Fees | 21 024 | 31 009 | 27 321 | 35 446 |
Accrued Liabilities Deferred Income | 198 823 | 169 894 | 184 442 | |
Accumulated Amortisation Impairment Intangible Assets | 204 624 | 215 018 | 215 018 | 215 018 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 358 442 | 2 398 711 | 2 432 934 | 2 481 789 |
Additional Provisions Increase From New Provisions Recognised | | 29 026 | 25 351 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 282 953 | 65 072 | |
Administrative Expenses | 1 601 795 | 1 361 665 | 1 212 362 | |
Amortisation Expense Intangible Assets | 21 502 | 10 394 | | |
Amortisation Government Grants | -2 479 | -2 288 | -2 145 | |
Amortisation Rate Used For Intangible Assets | | 10 | 10 | 10 |
Amounts Owed To Directors | 35 895 | 17 185 | | |
Applicable Tax Rate | | 19 | 19 | |
Average Number Employees During Period | | 78 | 61 | 54 |
Balances Amounts Owed By Related Parties | 124 070 | 154 203 | 186 138 | 169 694 |
Bank Borrowings Overdrafts | 372 220 | 227 562 | 269 901 | 305 857 |
Bank Overdrafts | 372 220 | 224 283 | 262 031 | |
Cash Cash Equivalents Cash Flow Value | -236 591 | -175 061 | -62 973 | |
Cost Sales | 11 329 739 | 10 192 949 | 8 520 390 | |
Creditors | 1 928 230 | 1 364 266 | 1 535 531 | 1 756 254 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 627 | 29 026 | 25 351 | |
Deferred Tax Liabilities | 147 734 | 176 760 | 202 111 | |
Depreciation Expense Property Plant Equipment | 96 416 | 119 224 | 149 520 | |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 78 955 | 115 298 | 77 435 |
Disposals Property Plant Equipment | | 110 615 | 132 469 | 99 226 |
Finance Lease Liabilities Present Value Total | 102 449 | 297 118 | 219 118 | |
Finance Lease Payments Owing Minimum Gross | 102 449 | 297 118 | 219 118 | |
Finished Goods | 177 732 | 152 505 | 179 181 | |
Fixed Assets | 1 844 542 | 1 966 217 | 1 864 598 | 1 839 183 |
Gain Loss In Cash Flows From Change In Accrued Items | 35 629 | -28 929 | 14 548 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -276 256 | -442 410 | 127 830 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 203 991 | 243 887 | 15 036 | |
Gain Loss In Cash Flows From Change In Inventories | 118 611 | 25 711 | -40 942 | |
Gain Loss On Disposals Property Plant Equipment | -886 | 3 959 | -7 713 | |
Government Grant Income | 2 479 | 2 288 | 2 145 | |
Government Grants Payable | 65 929 | 63 641 | 61 495 | |
Gross Profit Loss | 1 498 250 | 1 531 261 | 1 199 231 | |
Income From Related Parties | 107 185 | 84 365 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 44 283 | 61 528 | 112 089 | |
Increase Decrease In Net Debt From Cash Flows | | 164 430 | 211 439 | |
Increase From Amortisation Charge For Year Intangible Assets | | 10 394 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 119 224 | 149 520 | 126 290 |
Intangible Assets | 10 394 | | | |
Intangible Assets Gross Cost | 215 018 | 215 018 | 215 018 | 215 018 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 22 738 | 12 834 | 10 327 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 712 | 5 790 | 11 358 | |
Interest Paid Classified As Operating Activities | 24 808 | 18 624 | 21 685 | |
Interest Payable Similar Charges Finance Costs | 24 808 | 18 624 | 21 685 | |
Net Cash Flows From Used In Financing Activities | 92 947 | 228 245 | -80 018 | |
Net Cash Flows From Used In Investing Activities | -126 861 | -247 334 | -55 614 | |
Net Cash Flows From Used In Operating Activities | 78 197 | 80 617 | 247 721 | |
Net Cash Generated From Operations | 103 005 | 99 241 | 269 406 | |
Net Current Assets Liabilities | -693 238 | -485 282 | -497 989 | -681 369 |
Net Debt Funds | 374 934 | 539 364 | 327 925 | |
Net Deferred Tax Liability Asset | -133 416 | -135 251 | -96 360 | |
Operating Profit Loss | -95 295 | 177 611 | -2 154 | |
Other Creditors | 46 034 | 14 225 | 298 455 | 334 508 |
Other Departments Average Number Employees | 87 | 78 | 61 | |
Other Finance Costs | 358 | | | |
Other Inventories | 7 387 | 9 927 | 2 510 | |
Other Operating Income Format1 | 8 250 | 8 015 | 10 977 | |
Other Remaining Operating Income | 1 091 | 807 | 5 172 | |
Other Revenue | | 102 | 3 155 | |
Other Taxation Social Security Payable | 33 207 | 24 515 | 23 672 | 22 065 |
Par Value Share | | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -90 321 | -194 667 | 77 998 | |
Payments To Related Parties | | 84 365 | 157 569 | |
Pension Costs Defined Contribution Plan | 30 201 | 34 080 | 33 513 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 201 | 34 080 | 33 513 | |
Prepayments Accrued Income | 15 801 | 8 093 | 10 228 | |
Proceeds From Borrowings Classified As Financing Activities | 147 | 31 290 | | |
Proceeds From Government Grants Classified As Financing Activities | 2 479 | 2 288 | 2 145 | |
Proceeds From Sales Property Plant Equipment | 2 650 | 35 619 | 9 458 | |
Profit Loss | -124 730 | 129 961 | -49 190 | |
Profit Loss On Ordinary Activities Before Tax | -120 103 | 158 987 | -23 839 | |
Property Plant Equipment Gross Cost | 4 192 590 | 4 364 928 | 4 297 532 | 4 320 972 |
Provisions | 147 734 | 176 760 | 202 111 | |
Provisions For Liabilities Balance Sheet Subtotal | 147 734 | 176 760 | 202 111 | 185 276 |
Purchase Property Plant Equipment | 129 511 | 282 953 | 65 072 | |
Raw Materials | 5 227 | 7 368 | 11 789 | |
Rental Leasing Income | 4 680 | 4 920 | 3 660 | |
Repayments Borrowings Classified As Financing Activities | | | 4 165 | |
Revenue From Sale Goods | | 11 724 108 | 9 716 466 | |
Social Security Costs | 129 728 | 120 890 | 117 563 | |
Staff Costs Employee Benefits Expense | 1 889 421 | 1 763 808 | 1 698 493 | |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | -1 835 | | |
Tax Decrease From Utilisation Tax Losses | | 19 364 | 14 588 | |
Tax Expense Credit Applicable Tax Rate | -22 820 | 30 208 | -4 529 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 18 487 | -10 844 | 19 118 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 68 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 27 036 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | -27 398 | -30 861 | 13 540 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 4 627 | 29 026 | 25 351 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 122 666 |
Total Assets Less Current Liabilities | 1 151 304 | 1 480 935 | 1 366 609 | 1 157 814 |
Trade Creditors Trade Payables | 1 211 707 | 812 086 | 943 503 | 1 093 824 |
Trade Debtors Trade Receivables | 813 178 | 554 488 | 532 660 | 571 937 |
Turnover Revenue | 12 827 989 | 11 724 210 | 9 719 621 | |
Wages Salaries | 1 729 492 | 1 608 838 | 1 547 417 | |
Work In Progress | 17 012 | 17 987 | 30 344 | |
Advances Credits Directors | 17 497 | 31 669 | 47 141 | 56 163 |
Advances Credits Made In Period Directors | 110 526 | 208 435 | 169 396 | |
Advances Credits Repaid In Period Directors | 161 276 | 194 264 | 153 923 | |
Director Remuneration | 47 456 | 51 899 | 52 654 | |