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 | 4 422 878 | 3 332 589 | 3 305 942 | 4 323 745 | 3 950 197 | 3 836 166 |
Current Assets | 14 304 499 | 14 498 191 | 12 568 424 | 11 278 497 | 11 526 890 | 12 697 072 |
Debtors | 6 818 240 | 6 570 457 | 4 666 565 | 4 340 953 | 5 287 373 | 6 016 925 |
Net Assets Liabilities | 9 488 906 | 9 929 671 | 9 881 113 | 10 604 330 | 10 557 378 | 11 172 590 |
Other Debtors | 48 445 | 1 170 408 | 967 181 | 279 293 | 90 541 | 289 709 |
Property Plant Equipment | 2 793 122 | 2 865 427 | 2 781 999 | 3 290 332 | 3 240 876 | 3 163 956 |
Total Inventories | 3 063 381 | 4 595 145 | 4 595 917 | 2 613 799 | 2 289 320 | |
|
Other Financial Data |
Audit Fees Expenses | 33 000 | 32 000 | 32 000 | 34 000 | | |
Other Non-audit Services Fees | 3 000 | 3 000 | 3 000 | 3 000 | | |
Accrued Liabilities Deferred Income | 107 789 | 94 571 | 94 571 | 142 671 | 142 671 | 140 520 |
Accumulated Depreciation Impairment Property Plant Equipment | 613 381 | 591 573 | 674 277 | 575 014 | 688 032 | 774 160 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 207 859 | 38 771 | 54 506 | 63 562 | 9 208 |
Administrative Expenses | 2 697 534 | 2 982 405 | 2 856 464 | 2 629 187 | 2 717 717 | 2 892 457 |
Average Number Employees During Period | 40 | 40 | 39 | 40 | 39 | 40 |
Bank Borrowings Overdrafts | | | | | 96 180 | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -96 180 | |
Bank Overdrafts | | | | | 96 180 | |
Cash Cash Equivalents Cash Flow Value | 4 422 878 | 3 332 589 | 3 305 942 | 4 323 745 | 3 854 017 | 3 836 166 |
Comprehensive Income Expense | 373 009 | 440 765 | -48 558 | 723 217 | 453 048 | 1 115 212 |
Corporation Tax Payable | 176 381 | 91 032 | | 73 625 | 152 500 | 286 314 |
Corporation Tax Recoverable | | | 89 544 | 48 446 | 48 609 | |
Cost Sales | 25 315 201 | 27 092 712 | 21 204 020 | 21 721 391 | 26 249 653 | 30 218 538 |
Creditors | 7 202 398 | 7 004 530 | 5 049 317 | 3 432 747 | 3 529 846 | 4 019 183 |
Current Tax For Period | 176 381 | 89 027 | -576 | 73 625 | 152 500 | 286 314 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 23 451 | 23 100 | -9 424 | 937 | -7 381 | -11 287 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 23 451 | 23 100 | -9 424 | 937 | -7 381 | -11 287 |
Depreciation Expense Property Plant Equipment | 87 837 | 122 104 | 122 199 | 120 388 | 113 018 | |
Depreciation Impairment Expense Property Plant Equipment | 87 837 | 122 104 | 122 199 | 120 388 | 113 018 | 86 128 |
Dividend Declared Payable | 500 000 | 500 000 | | | | |
Dividends Paid | 500 000 | | | | 500 000 | 500 000 |
Dividends Paid Classified As Financing Activities | -500 000 | | -500 000 | | -15 242 | |
Dividends Paid On Shares Final | 500 000 | | | | 500 000 | 500 000 |
Finished Goods Goods For Resale | 3 063 381 | 4 595 145 | 4 595 917 | 2 613 799 | 2 289 320 | 2 843 981 |
Fixed Assets | 2 793 972 | 2 866 277 | 2 782 849 | 3 291 182 | 3 241 726 | 3 164 806 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 419 000 | 340 000 | 272 000 | 204 000 | 136 000 | 68 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -2 800 534 | 112 519 | 1 364 181 | 1 690 195 | 562 714 | 48 297 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 266 608 | -247 783 | -1 993 436 | -284 514 | 946 257 | 778 161 |
Gain Loss In Cash Flows From Change In Inventories | 608 250 | 1 531 764 | 772 | -1 982 118 | -324 479 | 554 661 |
Gain Loss On Disposals Property Plant Equipment | | -950 | 1 500 | -4 312 | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 583 278 | | |
Government Grant Income | | | | 267 710 | 16 349 | |
Gross Profit Loss | 3 648 634 | 3 519 794 | 2 777 446 | 2 680 917 | 3 453 253 | |
Income Taxes Paid Refund Classified As Operating Activities | -218 064 | -174 376 | -180 000 | 41 097 | -73 787 | -152 500 |
Income Tax Expense Credit On Components Other Comprehensive Income | 383 716 | | | 110 823 | 156 170 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 133 239 | 1 090 289 | 26 647 | -1 017 803 | 469 728 | 17 851 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -549 | | | | | 48 609 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 122 104 | 122 199 | 120 388 | 113 018 | 86 128 |
Interest Income On Bank Deposits | 4 908 | 15 503 | 20 460 | 5 884 | 2 452 | 47 761 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 4 908 | 15 503 | 20 460 | 5 884 | 2 452 | 47 761 |
Interest Received Classified As Investing Activities | -4 908 | -15 503 | -20 460 | -5 884 | -2 452 | -47 761 |
Investments | 850 | 850 | 850 | 850 | 850 | 850 |
Investments Fixed Assets | 850 | 850 | 850 | 850 | 850 | 850 |
Net Cash Flows From Used In Financing Activities | 500 000 | | 500 000 | | | |
Net Cash Flows From Used In Investing Activities | 113 310 | 179 856 | 16 811 | 43 871 | | |
Net Cash Flows From Used In Operating Activities | -2 746 549 | 910 433 | -490 164 | -1 061 674 | | |
Net Cash Generated From Operations | -2 964 613 | 736 057 | -670 164 | -1 020 577 | 319 589 | -96 096 |
Net Current Assets Liabilities | 7 102 101 | 7 493 661 | 7 519 107 | 7 845 750 | 7 997 044 | 8 677 889 |
Net Finance Income Costs | 4 908 | 15 503 | 20 460 | 5 884 | 2 452 | 47 761 |
Operating Profit Loss | 951 100 | 537 389 | -79 018 | 319 440 | 751 885 | |
Other Comprehensive Income Expense Before Tax | | | | 472 455 | -156 170 | |
Other Creditors | 105 | 48 252 | 56 837 | 46 345 | 566 987 | 1 073 618 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 143 912 | 39 495 | 87 757 | | |
Other Disposals Property Plant Equipment | | 157 362 | 39 495 | 96 820 | | |
Other Interest Receivable Similar Income Finance Income | 4 908 | 15 503 | 20 460 | 5 884 | 2 452 | 47 761 |
Other Operating Income Format1 | | | | 267 710 | 16 349 | |
Other Taxation Social Security Payable | 60 838 | 62 667 | 62 503 | 469 626 | 485 430 | 434 272 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 96 442 | 98 904 | 100 110 | 100 854 | 99 720 | 105 146 |
Prepayments Accrued Income | 842 716 | 83 885 | 85 753 | 86 952 | 1 042 756 | 619 895 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | -20 000 | | | | |
Proceeds From Sales Property Plant Equipment | | -12 500 | -1 500 | -4 751 | | |
Profit Loss | 756 725 | 440 765 | -48 558 | 250 762 | 609 218 | 1 115 212 |
Profit Loss On Ordinary Activities Before Tax | 956 008 | 552 892 | -58 558 | 325 324 | 754 337 | 1 438 848 |
Property Plant Equipment Gross Cost | 3 406 503 | 3 457 000 | 3 456 276 | 3 865 346 | 3 928 908 | 3 938 116 |
Provisions For Liabilities Balance Sheet Subtotal | 407 167 | 430 267 | 420 843 | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | -20 000 | | | | |
Purchase Property Plant Equipment | -118 218 | -207 859 | -38 771 | -54 506 | -63 562 | -9 208 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -131 894 | | |
Social Security Costs | 157 433 | 163 780 | 161 899 | 159 937 | 171 467 | |
Staff Costs Employee Benefits Expense | 1 808 279 | 1 820 784 | 1 828 904 | 1 754 764 | 1 844 524 | 1 974 606 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 407 167 | 430 267 | 420 843 | 532 602 | 681 392 | 670 105 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 24 715 | 39 500 | 12 668 | 11 304 | 12 298 | 3 431 |
Tax Expense Credit Applicable Tax Rate | 184 032 | 105 049 | -11 126 | 61 812 | 143 324 | 273 381 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 17 064 | 23 478 | 23 218 | 23 693 | 21 474 | 16 364 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | -576 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 199 283 | 112 127 | -10 000 | 74 562 | 145 119 | 323 636 |
Total Assets Less Current Liabilities | 9 896 073 | 10 359 938 | 10 301 956 | 11 136 932 | 11 238 770 | 11 842 695 |
Total Current Tax Expense Credit | 175 832 | 89 027 | | | 152 500 | 334 923 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 451 384 | | |
Total Operating Lease Payments | 71 800 | 61 290 | 60 776 | 60 266 | 60 953 | |
Trade Creditors Trade Payables | 6 357 285 | 6 208 008 | 4 835 406 | 2 700 480 | 2 086 078 | 2 084 459 |
Trade Debtors Trade Receivables | 5 927 079 | 5 316 164 | 3 524 087 | 3 926 262 | 4 105 467 | 5 107 321 |
Turnover Revenue | 28 963 835 | 30 612 506 | 23 981 466 | 24 402 308 | 29 702 906 | |
Wages Salaries | 1 554 404 | 1 558 100 | 1 566 895 | 1 493 973 | 1 573 337 | 1 677 828 |
Director Remuneration | | | 276 289 | 232 442 | 278 692 | 276 692 |