Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 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 | 2 849 520 | 3 715 251 | 3 276 458 | 1 357 068 | 1 414 504 | 2 229 912 | 1 253 786 | 1 083 949 |
Current Assets | 8 809 146 | 9 142 829 | 9 264 434 | 11 219 953 | 10 485 837 | 12 103 364 | 11 492 127 | 11 902 795 |
Debtors | 977 156 | 1 541 941 | 1 379 717 | 1 695 421 | 1 339 133 | 1 522 286 | 1 761 671 | 1 964 613 |
Net Assets Liabilities | 7 826 656 | 8 452 485 | 8 938 550 | 9 543 590 | 9 865 775 | 10 175 131 | 10 664 870 | 10 874 352 |
Other Debtors | 49 910 | 500 000 | 500 000 | 542 385 | 534 657 | 550 697 | 567 218 | 584 235 |
Property Plant Equipment | 469 665 | 393 377 | 499 442 | 899 607 | 751 686 | 893 267 | 769 938 | 1 585 529 |
Total Inventories | 4 982 470 | 3 885 637 | 4 608 259 | 8 167 464 | 7 732 200 | 8 351 166 | 8 476 670 | 8 854 233 |
|
Other Financial Data |
Audit Fees Expenses | 4 300 | 4 400 | 4 600 | 4 800 | 6 000 | 6 000 | 6 000 | 6 000 |
Company Contributions To Money Purchase Plans Directors | | | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 |
Director Remuneration | 20 590 | 20 596 | 20 589 | 20 589 | 20 590 | 20 589 | 20 603 | 20 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | 1 | 1 | 1 | 1 |
Dividend Recommended By Directors | | | | | | | | 200 000 |
Accrued Liabilities | 258 929 | 269 785 | 272 488 | 396 876 | 58 256 | 150 985 | 333 680 | 390 659 |
Accumulated Depreciation Impairment Property Plant Equipment | 651 052 | 542 423 | 555 752 | 553 638 | 656 082 | 696 511 | 626 967 | 708 811 |
Administrative Expenses | 1 143 854 | 1 174 180 | 1 454 901 | 1 568 164 | 1 307 134 | 1 411 858 | 1 665 304 | 1 689 050 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 27 | 27 | 28 | 28 | 28 | 28 | 29 | 34 |
Cash Cash Equivalents Cash Flow Value | 2 849 520 | 3 715 251 | | 1 357 068 | 1 414 504 | 2 229 912 | 1 253 786 | |
Comprehensive Income Expense | 319 045 | 625 829 | 486 065 | | | | | |
Corporation Tax Payable | 114 071 | 145 740 | 102 757 | 122 723 | 82 777 | 52 602 | 146 820 | 95 898 |
Cost Sales | 7 371 825 | 8 512 509 | 11 929 717 | 11 980 962 | 10 259 346 | 13 733 298 | 14 646 263 | 16 563 554 |
Creditors | 1 433 155 | 1 052 721 | 781 326 | 21 667 | 1 310 748 | 2 739 500 | 1 546 195 | 2 540 972 |
Current Tax For Period | 114 655 | 145 740 | 102 763 | 122 723 | 82 772 | 52 602 | 146 819 | 95 897 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 438 | 822 | 1 391 | | | | |
Depreciation Amortisation Expense | 129 934 | 65 762 | 84 342 | 114 976 | 133 650 | 110 483 | 113 052 | 96 291 |
Depreciation Expense Property Plant Equipment | 84 267 | 65 762 | 84 342 | 114 976 | 133 651 | 110 483 | 113 052 | 96 291 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 174 391 | 71 013 | 117 090 | 31 207 | 70 054 | 182 596 | 14 447 |
Disposals Property Plant Equipment | | 195 198 | 109 325 | 136 186 | 99 689 | 108 354 | 240 489 | 21 992 |
Finance Lease Liabilities Present Value Total | | | | 21 667 | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 525 | | | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 605 | 7 456 | -3 567 | 2 428 | -467 | -1 092 | -650 | 4 015 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 45 771 | -402 213 | -230 188 | 1 590 171 | -1 041 283 | 1 459 958 | -1 300 798 | 1 058 819 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -511 820 | -564 785 | 162 224 | -315 704 | 356 288 | -183 153 | -239 385 | -202 942 |
Gain Loss On Disposal Assets Income Statement Subtotal | 97 188 | 60 243 | -16 262 | 33 304 | -28 782 | 10 733 | 9 837 | 15 259 |
Gain Loss On Disposals Property Plant Equipment | 97 188 | 60 243 | -16 262 | 33 304 | -28 782 | 10 733 | 9 837 | 15 259 |
Gross Profit Loss | 1 542 980 | 1 950 595 | 2 056 729 | 2 275 542 | 1 690 819 | 1 778 776 | 2 254 341 | 2 199 412 |
Income From Related Parties | 734 601 | 78 580 | 96 982 | 166 503 | 124 917 | 199 296 | 381 482 | 118 601 |
Income Taxes Paid Refund Classified As Operating Activities | -21 396 | -114 071 | -145 746 | -102 757 | -122 718 | -82 777 | -52 601 | -146 819 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 147 733 | 865 731 | -438 793 | -1 919 390 | 57 436 | 815 408 | -976 126 | -169 837 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -1 153 858 | -1 096 833 | 722 622 | 3 559 205 | -435 264 | 618 966 | 125 504 | 377 563 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 65 762 | 84 342 | 114 976 | 133 651 | 110 483 | 113 052 | 96 291 |
Issue Equity Instruments | -525 | | | | | | | |
Merchandise | 4 982 470 | 3 885 637 | 4 608 259 | 8 167 464 | 7 732 200 | 8 351 166 | 8 476 670 | 8 854 233 |
Net Cash Flows From Used In Financing Activities | 112 298 | 9 890 | -1 776 | 31 493 | 117 992 | 1 031 | -13 275 | 213 120 |
Net Cash Flows From Used In Investing Activities | -161 746 | -72 590 | 206 669 | 289 452 | -1 760 | 225 291 | -36 635 | 879 606 |
Net Cash Flows From Used In Operating Activities | -1 098 285 | -803 031 | 233 900 | 1 598 445 | -173 668 | -1 041 730 | 1 026 036 | -922 889 |
Net Cash Generated From Operations | -1 119 681 | -917 102 | 88 154 | 1 495 688 | -296 386 | -1 124 507 | 973 435 | -1 069 708 |
Net Current Assets Liabilities | 7 375 991 | 8 090 108 | 8 483 108 | 8 731 650 | 9 175 089 | 9 363 864 | 9 945 932 | 9 361 823 |
Net Interest Received Paid Classified As Investing Activities | -3 049 | -1 821 | | -42 385 | -16 272 | -16 040 | -16 521 | -17 017 |
Number Shares Issued Fully Paid | | 8 925 | 8 925 | 8 925 | 8 925 | 8 925 | 8 925 | 8 925 |
Operating Profit Loss | 399 126 | 781 748 | 601 828 | 707 378 | 383 685 | 366 918 | 589 037 | 510 362 |
Other Comprehensive Income Expense Net Tax | 525 | | | | | | | |
Other Deferred Tax Expense Credit | -31 000 | 12 000 | 13 000 | 22 000 | -5 000 | 21 000 | -31 000 | 22 000 |
Other Interest Receivable Similar Income Finance Income | 3 049 | 1 821 | | 42 385 | 16 272 | 16 040 | 16 521 | 17 017 |
Other Taxation Social Security Payable | 34 619 | 49 719 | 48 211 | 59 379 | 28 027 | 43 225 | 55 963 | 48 350 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -127 000 | | | -28 333 | -121 667 | | | |
Payments To Related Parties | 135 500 | 58 500 | 352 780 | 177 260 | 52 500 | 103 958 | 265 100 | 19 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 167 593 | 55 448 | 135 031 | 170 109 | 103 878 | 134 072 | 181 808 | 230 114 |
Prepayments | 19 422 | 20 532 | 20 085 | 21 597 | 22 726 | 24 366 | 26 866 | 28 949 |
Proceeds From Sales Property Plant Equipment | -186 300 | -81 050 | -22 050 | -52 400 | -39 700 | -49 033 | -67 730 | -22 804 |
Profit Loss | 318 520 | 625 829 | 486 065 | 605 040 | 322 185 | 309 356 | 489 739 | 409 482 |
Profit Loss On Ordinary Activities Before Tax | 402 175 | 783 569 | 601 828 | 749 763 | 399 957 | 382 958 | 605 558 | 527 379 |
Property Plant Equipment Gross Cost | 1 120 717 | 935 800 | 1 055 194 | 1 453 245 | 1 407 768 | 1 589 778 | 1 396 905 | 2 294 340 |
Provisions | 19 000 | 31 000 | 44 000 | 66 000 | 61 000 | 82 000 | 51 000 | 73 000 |
Provisions For Liabilities Balance Sheet Subtotal | 19 000 | 31 000 | 44 000 | 66 000 | 61 000 | 82 000 | 51 000 | 73 000 |
Purchase Property Plant Equipment | -27 603 | -10 281 | -228 719 | -384 237 | -54 212 | -290 364 | -47 616 | -919 427 |
Recoverable Value-added Tax | | 35 601 | 139 561 | 420 295 | 102 192 | 192 552 | 107 312 | 337 182 |
Social Security Costs | 95 431 | 113 178 | 124 242 | 139 769 | 112 575 | 131 868 | 148 689 | 144 495 |
Staff Costs Employee Benefits Expense | 1 106 764 | 1 137 601 | 1 303 135 | 1 496 640 | 1 178 996 | 1 377 632 | 1 586 527 | 1 582 418 |
Tax Expense Credit Applicable Tax Rate | 81 428 | 156 714 | 114 347 | 142 455 | 75 992 | 72 762 | 115 056 | 100 202 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 888 | 588 | 594 | 877 | 1 780 | 1 056 | 127 | 167 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 83 655 | 157 740 | 115 763 | 144 723 | 77 772 | 73 602 | 115 819 | 117 897 |
Total Additions Including From Business Combinations Property Plant Equipment | | 10 281 | 228 719 | 534 237 | 54 212 | 290 364 | 47 616 | 919 427 |
Total Assets Less Current Liabilities | 7 845 656 | 8 483 485 | 8 982 550 | 9 631 257 | 9 926 775 | 10 257 131 | 10 715 870 | 10 947 352 |
Trade Creditors Trade Payables | 993 006 | 570 640 | 335 866 | 1 767 866 | 827 523 | 2 378 484 | 935 848 | 1 959 532 |
Trade Debtors Trade Receivables | 856 371 | 347 215 | 410 878 | 519 251 | 488 365 | 463 478 | 569 082 | 948 596 |
Turnover Revenue | 8 914 805 | 10 463 104 | 13 986 446 | 14 256 504 | 11 950 165 | 15 512 074 | 16 900 604 | 18 762 966 |
Wages Salaries | 843 740 | 968 975 | 1 043 862 | 1 186 762 | 962 543 | 1 111 692 | 1 256 030 | 1 207 809 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | 299 653 | 100 723 | | |
Dividend Per Share Interim | | | | | | | | 22 |
Dividends Paid | | | | | | | | 200 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -200 000 |
Dividends Paid On Shares Final | | | | | | | | 200 000 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | | | | -788 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 1 224 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 995 | -216 | | 16 057 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | 1 035 |
Total Operating Lease Payments | | | | | | | | 17 980 |