Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 952 646 | 4 989 829 | 2 885 462 | 3 200 204 | 3 421 368 | 790 683 |
Current Assets | 4 901 996 | 7 214 123 | 5 275 843 | 5 509 735 | 5 717 563 | 3 842 743 |
Debtors | 821 911 | 1 007 563 | 1 191 242 | 1 155 772 | 985 431 | 1 786 381 |
Net Assets Liabilities | 5 406 961 | 7 528 213 | 5 697 514 | 6 633 697 | 6 507 419 | 3 910 638 |
Other Debtors | 109 205 | 110 445 | 192 344 | 134 227 | 17 070 | 247 332 |
Property Plant Equipment | 1 151 616 | 1 087 589 | 1 042 367 | 1 769 962 | 1 574 031 | 930 608 |
Total Inventories | 1 127 439 | 1 216 731 | 1 199 139 | 1 153 759 | 1 310 764 | 1 265 679 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 92 371 | 325 465 | 458 948 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 211 668 | 1 367 884 | 1 509 739 | 1 291 657 | 1 475 500 | 762 328 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 92 189 | 96 633 | 899 365 | 6 213 | 11 347 |
Administrative Expenses | | | | 2 160 767 | 2 215 797 | 2 148 853 |
Amounts Owed By Group Undertakings | | | | 70 886 | 132 246 | 192 296 |
Amounts Owed By Group Undertakings Participating Interests | 154 392 | 121 775 | 119 725 | 70 886 | | |
Amounts Owed To Group Undertakings | | | | 44 | 4 287 | 74 197 |
Amounts Owed To Group Undertakings Participating Interests | | 480 | 2 894 | 44 | | |
Applicable Tax Rate | | | | 19 | 19 | 19 |
Average Number Employees During Period | 47 | 47 | 48 | 54 | 63 | 66 |
Capital Commitments | 27 824 | | 94 463 | | | |
Cash Cash Equivalents Cash Flow Value | | | | 3 194 276 | 3 421 368 | 790 683 |
Comprehensive Income Expense | | | | 2 713 043 | 2 123 722 | 2 403 219 |
Cost Sales | | | | 3 787 527 | 4 000 292 | 3 895 373 |
Creditors | 524 108 | 713 632 | 573 353 | 594 895 | 755 349 | 850 137 |
Current Tax For Period | | | | 647 107 | 509 400 | 539 063 |
Deferred Tax Asset Debtors | | | | | | 9 957 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 7 914 | -18 944 | -22 874 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 7 914 | -18 944 | -22 874 |
Deferred Tax Liabilities | | | | 31 861 | 12 917 | |
Depreciation Expense Property Plant Equipment | | | | 169 201 | 201 829 | 168 327 |
Depreciation Rate Used For Property Plant Equipment | | 33 | 33 | 33 | 33 | 2 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 387 283 | 17 986 | 881 499 |
Disposals Property Plant Equipment | | | | 389 852 | 18 301 | 1 367 942 |
Distribution Costs | | | | 237 787 | 91 093 | 72 193 |
Dividends Paid | | | | 1 776 860 | 2 250 000 | 5 000 000 |
Dividends Paid Classified As Financing Activities | | | | 1 776 860 | 2 250 000 | 5 000 000 |
Dividends Paid On Shares | | | | 1 776 860 | 2 250 000 | 5 000 000 |
Finished Goods | | | | 265 077 | 265 481 | 336 496 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 20 432 | 75 362 | 48 862 | 1 558 911 | 1 365 468 | 1 193 061 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 83 673 | 253 442 | 145 650 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 35 470 | 170 341 | -790 993 |
Gain Loss In Cash Flows From Change In Inventories | | | | 45 380 | -157 005 | 45 085 |
Gain Loss On Disposals Property Plant Equipment | | | | 1 709 | -213 | 238 555 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -70 489 | 71 555 | -88 909 |
Government Grant Income | | | | 3 335 | 3 335 | 3 335 |
Government Grants Payable | | | | 22 579 | 19 244 | 15 909 |
Gross Profit Loss | | | | 5 751 708 | 4 900 677 | 5 150 849 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 714 570 | 591 330 | 612 830 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 308 814 | 221 164 | -2 630 685 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -672 | -14 393 | 19 572 |
Increase Decrease In Existing Provisions | | | | | -18 944 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 156 216 | 141 855 | 169 201 | 201 829 | 168 327 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 1 748 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 179 | | |
Interest Income On Cash Cash Equivalents | | | | 11 082 | 2 663 | 7 590 |
Interest Paid Classified As Operating Activities | | | | 179 | | 1 748 |
Interest Payable Similar Charges Finance Costs | | | | 179 | | 1 748 |
Interest Received Classified As Operating Activities | | | | 11 082 | 2 663 | 7 590 |
Net Cash Flows From Used In Financing Activities | | | | -1 777 601 | -2 246 665 | -4 996 665 |
Net Cash Flows From Used In Investing Activities | | | | -895 087 | -6 111 | 713 651 |
Net Cash Flows From Used In Operating Activities | | | | 2 981 502 | 2 473 940 | 1 652 329 |
Net Cash Generated From Operations | | | | 3 685 169 | 3 062 607 | 2 259 317 |
Net Current Assets Liabilities | 4 377 888 | 6 500 491 | 4 702 490 | 4 914 840 | 4 962 214 | 2 992 606 |
Net Deferred Tax Liability Asset | | | | 31 861 | 12 917 | -9 957 |
Number Shares Issued Fully Paid | 14 295 | 14 295 | 14 295 | 14 295 | 14 295 | 14 295 |
Operating Profit Loss | | | | 3 356 489 | 2 597 122 | 2 933 138 |
Other Creditors | 52 633 | 32 284 | 53 349 | 92 371 | 8 994 | 17 523 |
Other Interest Receivable Similar Income Finance Income | | | | 11 082 | 2 663 | 7 590 |
Other Operating Income Format1 | | | | 3 335 | 3 335 | 3 335 |
Other Taxation Social Security Payable | 234 304 | 331 556 | 278 628 | 220 619 | 130 481 | 80 508 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 4 076 | | |
Pension Costs Defined Contribution Plan | | | | 54 185 | 63 373 | 64 685 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 54 185 | 63 373 | 64 685 |
Prepayments Accrued Income | | | | 98 983 | 77 135 | 225 374 |
Proceeds From Government Grants Classified As Financing Activities | | | | 3 335 | 3 335 | 3 335 |
Proceeds From Sales Property Plant Equipment | | | | 4 278 | 102 | 724 998 |
Production Average Number Employees | | | | 54 | 63 | 66 |
Profit Loss | | | | 2 713 043 | 2 123 722 | 2 403 219 |
Profit Loss On Ordinary Activities Before Tax | | | | 3 367 392 | 2 599 785 | 2 938 980 |
Property Plant Equipment Gross Cost | 2 363 284 | 2 455 473 | 2 552 106 | 3 061 619 | 3 049 531 | 1 692 936 |
Provisions | | | | 31 861 | 12 917 | |
Purchase Property Plant Equipment | | | | 899 365 | 6 213 | 11 347 |
Raw Materials | | | | 278 656 | 242 776 | 264 059 |
Remaining Financial Commitments | | | | | | 117 333 |
Research Development Expense Recognised In Profit Or Loss | | | | 12 571 | 4 001 | 2 333 |
Revenue From Sale Goods | | | | 9 539 235 | 8 900 969 | 9 046 222 |
Social Security Costs | | | | 120 780 | 137 006 | 147 570 |
Staff Costs Employee Benefits Expense | | | | 1 827 900 | 2 019 650 | 2 196 586 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 85 956 | 29 875 | 23 947 | 31 861 | 12 917 | |
Tax Expense Credit Applicable Tax Rate | | | | 639 804 | 493 959 | 558 406 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 7 303 | 15 441 | -19 343 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 654 349 | 476 063 | 535 761 |
Total Assets Less Current Liabilities | 5 529 504 | 7 588 080 | 5 744 857 | 6 684 802 | 6 536 245 | 3 923 214 |
Total Current Tax Expense Credit | | | | 646 435 | 495 007 | 558 635 |
Total Operating Lease Payments | | | | 172 417 | 132 915 | 166 017 |
Trade Creditors Trade Payables | 237 171 | 349 312 | 238 482 | 281 861 | 286 122 | 218 961 |
Trade Debtors Trade Receivables | 558 314 | 775 343 | 879 173 | 950 659 | 758 980 | 1 111 422 |
Turnover Revenue | | | | 9 539 235 | 8 900 969 | 9 046 222 |
Wages Salaries | | | | 1 652 935 | 1 819 271 | 1 984 331 |
Work In Progress | | | | 610 026 | 802 507 | 665 124 |