Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 366 699 | 446 261 | 594 516 | 435 613 |
Current Assets | 2 569 164 | 2 805 950 | 3 122 831 | 3 416 285 |
Debtors | 2 088 630 | 2 229 109 | 2 392 904 | 2 872 914 |
Net Assets Liabilities | 762 256 | 1 214 781 | 1 419 716 | 1 297 133 |
Other Debtors | 154 174 | 189 689 | 84 359 | 32 323 |
Property Plant Equipment | 2 609 797 | 2 367 873 | 2 585 923 | 3 304 539 |
Total Inventories | 113 835 | 130 580 | 135 411 | 107 758 |
|
Other Financial Data |
Audit Fees Expenses | 9 025 | 9 200 | 9 950 | 12 200 |
Company Contributions To Money Purchase Plans Directors | 36 000 | 18 000 | 36 000 | 45 000 |
Director Remuneration | 135 546 | 133 566 | 145 087 | 180 961 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 5 | 5 | 5 | 5 |
Accrued Liabilities | 199 224 | 193 137 | 183 128 | 167 329 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 520 557 | 2 969 333 | 2 938 427 | 3 163 675 |
Administrative Expenses | 604 640 | 604 052 | 707 955 | 970 330 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 96 | 98 | 97 | 97 |
Bank Borrowings | 10 000 | | | |
Bank Borrowings Overdrafts | 10 000 | | | |
Cash Cash Equivalents Cash Flow Value | 366 699 | 446 261 | 594 516 | |
Comprehensive Income Expense | 114 919 | 476 525 | 228 935 | -62 583 |
Corporation Tax Payable | | 65 500 | | |
Corporation Tax Recoverable | 68 135 | | | |
Cost Sales | 9 894 021 | 9 448 462 | 11 246 010 | 15 395 466 |
Creditors | 1 117 775 | 1 031 268 | 1 009 853 | 681 126 |
Current Tax For Period | -68 135 | 65 500 | | |
Depreciation Amortisation Expense | 706 788 | 627 219 | 685 355 | 937 851 |
Depreciation Expense Property Plant Equipment | 42 942 | 34 297 | 79 335 | 271 225 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 178 443 | 886 013 | 712 603 |
Disposals Property Plant Equipment | | 250 850 | 1 063 250 | 819 784 |
Dividends Paid | 96 000 | 24 000 | 24 000 | 60 000 |
Dividends Paid Classified As Financing Activities | -96 000 | -24 000 | -24 000 | -60 000 |
Dividends Paid On Shares Final | 96 000 | 24 000 | 24 000 | 60 000 |
Finance Lease Liabilities Present Value Total | 1 117 775 | 687 045 | 807 863 | 1 273 748 |
Finance Lease Payments Owing Minimum Gross | 721 378 | 799 183 | 923 012 | 1 415 780 |
Further Operating Expense Item Component Total Operating Expenses | | -239 200 | | |
Future Finance Charges On Finance Leases | 95 506 | 112 138 | 115 149 | 142 032 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 270 051 | 186 776 | 53 448 | 50 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 243 830 | -424 936 | 260 456 | 929 023 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 141 280 | -208 614 | -163 795 | -480 010 |
Gain Loss On Disposal Assets Income Statement Subtotal | 23 584 | 1 110 | 106 764 | 90 111 |
Gain Loss On Disposals Property Plant Equipment | 23 584 | 1 110 | 106 764 | 90 111 |
Gross Profit Loss | 904 230 | 1 034 088 | 1 166 135 | 1 182 941 |
Income From Related Parties | | 8 243 | 35 693 | 69 521 |
Income Taxes Paid Refund Classified As Operating Activities | -68 134 | 68 136 | -65 455 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 196 413 | 79 562 | 148 255 | -158 903 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -163 | | -45 | |
Increase Decrease In Property Plant Equipment | | 226 000 | 406 000 | 438 666 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 14 104 | 16 745 | 4 831 | -27 653 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 627 219 | 685 355 | 937 851 |
Interest Expense On Bank Overdrafts | 38 844 | 24 484 | 18 733 | 63 823 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 114 057 | 76 340 | 136 309 | 195 423 |
Interest Paid Classified As Operating Activities | -38 844 | -24 484 | -18 733 | -63 823 |
Interest Payable Similar Charges Finance Costs | 152 901 | 100 824 | 155 042 | 259 246 |
Loans Owed By Related Parties | 54 792 | 54 792 | 381 | 3 591 |
Loans Owed To Related Parties | -177 326 | -131 955 | -90 736 | -275 990 |
Merchandise | 113 835 | 130 580 | 135 411 | 107 758 |
Net Cash Flows From Used In Financing Activities | 1 018 931 | 490 017 | 1 016 546 | 1 110 912 |
Net Cash Flows From Used In Investing Activities | -162 302 | -59 675 | -256 697 | 325 762 |
Net Cash Flows From Used In Operating Activities | -1 053 042 | -509 904 | -908 104 | -1 277 771 |
Net Cash Generated From Operations | -1 274 077 | -542 592 | -1 128 601 | -1 537 017 |
Net Current Assets Liabilities | -478 615 | 50 216 | 93 570 | -1 059 363 |
Net Interest Received Paid Classified As Investing Activities | -302 | -558 | -38 | -1 045 |
Number Shares Issued Fully Paid | | 86 735 | 86 735 | 329 591 |
Operating Profit Loss | 299 590 | 669 236 | 458 180 | 212 611 |
Other Creditors | 60 800 | 35 673 | 16 390 | 145 213 |
Other Deferred Tax Expense Credit | 100 370 | 26 945 | 74 286 | 16 993 |
Other Interest Receivable Similar Income Finance Income | 302 | 558 | 38 | 1 045 |
Other Operating Income Format1 | | 239 200 | | |
Other Taxation Social Security Payable | 66 186 | 83 814 | 111 278 | 100 308 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -897 906 | -472 234 | -953 897 | -1 102 391 |
Payments To Related Parties | 238 063 | 117 263 | 295 655 | 312 385 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 90 603 | 82 152 | 110 137 | 143 803 |
Prepayments Accrued Income | 79 389 | 42 098 | 43 028 | 17 775 |
Proceeds From Sales Property Plant Equipment | -162 000 | -73 517 | -284 001 | -197 292 |
Profit Loss | 114 919 | 476 525 | 228 935 | -62 583 |
Profit Loss On Ordinary Activities Before Tax | 146 991 | 568 970 | 303 176 | -45 590 |
Property Plant Equipment Gross Cost | 5 130 354 | 5 506 958 | 5 524 350 | 6 468 214 |
Provisions | 251 151 | 175 638 | 249 924 | 266 917 |
Provisions For Liabilities Balance Sheet Subtotal | 251 151 | 175 638 | 249 924 | 266 917 |
Purchase Property Plant Equipment | | -14 400 | -27 342 | -524 099 |
Repayments Borrowings Classified As Financing Activities | -20 000 | -10 000 | | |
Social Security Costs | 248 320 | 273 519 | 316 271 | 438 660 |
Staff Costs Employee Benefits Expense | 2 936 677 | 3 127 962 | 3 674 638 | 4 834 416 |
Tax Decrease From Utilisation Tax Losses | -84 340 | 16 206 | -75 809 | 199 |
Tax Expense Credit Applicable Tax Rate | 27 928 | 108 104 | 57 603 | -8 662 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -107 884 | -26 734 | -113 146 | -24 611 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 97 | 547 | 19 | 17 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 32 072 | 92 445 | 74 241 | 16 993 |
Total Additions Including From Business Combinations Property Plant Equipment | | 461 300 | 1 080 642 | 1 763 648 |
Total Assets Less Current Liabilities | 2 131 182 | 2 421 687 | 2 679 493 | 2 245 176 |
Total Borrowings | 2 748 636 | 2 082 635 | 2 663 955 | 3 078 232 |
Total Current Tax Expense Credit | -68 298 | 65 500 | -45 | |
Total Operating Lease Payments | 719 897 | 740 909 | 751 273 | 650 209 |
Trade Creditors Trade Payables | 893 704 | 768 741 | 718 627 | 1 366 564 |
Trade Debtors Trade Receivables | 1 805 032 | 2 015 422 | 2 283 617 | 2 881 490 |
Turnover Revenue | 10 798 251 | 10 482 550 | 12 412 145 | 16 578 407 |
Wages Salaries | 2 597 754 | 2 772 291 | 3 248 230 | 4 251 953 |