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 | 409 685 | 7 369 | 398 108 | 990 200 | 261 380 | 91 036 | 1 713 336 | 126 852 |
Current Assets | 3 100 264 | 4 284 620 | 4 568 426 | 5 235 038 | 5 311 640 | 5 767 070 | 8 571 740 | 7 746 893 |
Debtors | 1 826 172 | 3 277 915 | 2 256 596 | 2 187 386 | 2 913 629 | 3 752 020 | 4 583 516 | 5 010 560 |
Net Assets Liabilities | 2 676 178 | 1 995 199 | 2 550 465 | 3 463 181 | 4 866 893 | 4 936 686 | 6 508 132 | 5 809 277 |
Other Debtors | 50 | | 132 004 | 20 190 | 27 399 | 2 330 | 389 444 | 20 359 |
Property Plant Equipment | 6 796 965 | 7 667 697 | 6 616 650 | 6 620 622 | 7 026 293 | 5 732 882 | 4 356 760 | 3 178 251 |
Total Inventories | 864 407 | 999 336 | 1 913 722 | 2 057 452 | 2 136 631 | 1 924 014 | 2 274 888 | 2 609 481 |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 8 500 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Fees For Non-audit Services | 20 660 | 8 961 | 10 771 | 9 828 | 21 915 | 14 286 | 21 930 | 19 847 |
Company Contributions To Money Purchase Plans Directors | 9 104 | 24 000 | 34 854 | 66 600 | 8 400 | 25 109 | 40 811 | 39 795 |
Director Remuneration | 97 644 | 97 644 | 97 644 | 116 621 | 150 593 | 169 351 | 128 515 | 189 289 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities | 59 440 | 150 578 | 230 254 | 307 487 | 334 669 | 122 165 | 825 007 | 945 802 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 363 822 | 3 437 174 | 4 716 726 | 5 962 260 | 7 361 609 | 8 838 223 | 9 994 401 | 11 390 217 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 276 942 | 192 665 | | | | |
Administrative Expenses | 3 154 870 | 5 585 691 | 6 222 186 | 6 495 382 | 6 868 814 | 6 477 125 | 7 631 479 | 8 034 836 |
Amounts Owed To Group Undertakings | 338 959 | 1 205 723 | 1 650 378 | 1 225 333 | 199 993 | 199 993 | 839 842 | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 52 | 61 | 84 | 89 | 101 | 98 | 113 | 115 |
Bank Borrowings | 5 804 910 | 5 471 634 | 4 325 588 | 3 040 807 | 1 593 710 | 337 291 | | |
Bank Borrowings Overdrafts | 4 699 213 | 4 184 190 | 2 994 638 | 1 689 338 | 318 742 | 361 648 | | 791 390 |
Bank Overdrafts | | 9 113 | | | | 24 357 | | 791 390 |
Cash Cash Equivalents Cash Flow Value | 409 685 | -1 744 | | | | | | |
Comprehensive Income Expense | 294 874 | -680 979 | 555 266 | 912 716 | 1 403 712 | 69 793 | 1 571 446 | 685 135 |
Corporation Tax Payable | | | | 76 351 | 172 981 | 312 886 | 295 551 | 536 686 |
Corporation Tax Recoverable | | 10 470 | | | | | | |
Cost Sales | 2 097 897 | 3 344 829 | 5 068 067 | 5 300 130 | 6 481 386 | 4 582 308 | 7 510 357 | 9 744 025 |
Creditors | 4 699 213 | 5 148 929 | 3 699 733 | 2 623 082 | 1 734 974 | 948 762 | 367 918 | 144 458 |
Current Tax For Period | | -38 821 | 10 470 | 76 351 | 277 981 | 148 200 | 269 109 | 334 451 |
Deferred Tax Asset Debtors | | 469 606 | | | | | | |
Deferred Tax Assets | 518 813 | 469 606 | | | | | | |
Deferred Tax Liabilities | | | -192 664 | 356 859 | 478 744 | 411 571 | 305 395 | 281 575 |
Depreciation Amortisation Expense | 963 188 | 1 073 351 | | | | | | |
Depreciation Expense Property Plant Equipment | 963 189 | 1 073 352 | 1 279 552 | 1 273 801 | 1 449 676 | 1 476 614 | 1 437 151 | 1 395 816 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 28 267 | 50 327 | | 280 973 | |
Disposals Property Plant Equipment | | | | 32 000 | 57 381 | | 363 941 | |
Distribution Costs | 27 036 | 63 597 | 58 555 | -61 078 | 27 593 | 35 625 | 71 203 | 79 667 |
Finance Lease Liabilities Present Value Total | 59 713 | 964 739 | 705 095 | 933 744 | 1 216 239 | 630 999 | 382 575 | 223 461 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | 38 821 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 134 000 | 134 000 | 134 000 | 134 000 | 134 000 | 122 833 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -323 358 | -90 725 | 182 662 | -90 618 | 65 667 | 48 737 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -944 174 | 1 893 451 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 659 738 | -1 500 956 | | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 4 967 | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | 4 967 | | | 21 567 | 4 946 | | 32 542 | |
Gross Profit Loss | 3 649 563 | 5 107 328 | 7 569 025 | 7 686 390 | 8 559 349 | 6 160 899 | 9 374 656 | 8 975 700 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -826 071 | -411 429 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 10 470 | 2 263 | 4 060 | -138 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 205 644 | 134 929 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 073 352 | 1 279 552 | 1 273 801 | 1 449 676 | 1 476 614 | 1 437 151 | 1 395 816 |
Interest Expense On Loan Capital | 160 323 | 140 581 | 122 499 | 141 670 | 129 483 | 96 479 | 90 412 | 25 110 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 460 | 13 756 | 24 538 | 2 835 | 108 | | | |
Interest Paid Classified As Operating Activities | -160 323 | -137 102 | | | | | | |
Interest Payable Similar Charges Finance Costs | 172 783 | 150 859 | 147 037 | 144 505 | 129 483 | 96 479 | 90 412 | 25 110 |
Issue Equity Instruments | 62 033 | | | | | | | |
Key Management Personnel Compensation Total | | | 192 000 | 245 212 | 324 975 | 314 015 | | |
Merchandise | 646 220 | 864 211 | 1 716 046 | 1 799 519 | 1 895 480 | 1 924 014 | 2 182 840 | 2 494 410 |
Net Cash Flows From Used In Financing Activities | 1 248 656 | -833 501 | | | | | | |
Net Cash Flows From Used In Investing Activities | 340 430 | 1 944 076 | | | | | | |
Net Cash Flows From Used In Operating Activities | -763 015 | -699 146 | | | | | | |
Net Cash Generated From Operations | -935 798 | -811 183 | | | | | | |
Net Current Assets Liabilities | 578 426 | -523 569 | -205 940 | -177 500 | 54 318 | 564 137 | 2 824 685 | 3 057 059 |
Number Shares Issued Fully Paid | | 3 102 133 | 3 102 133 | 3 102 133 | 3 102 133 | 3 102 133 | 3 102 133 | 3 102 133 |
Operating Profit Loss | 467 657 | -519 734 | 1 342 891 | 1 329 919 | 1 933 061 | 247 299 | 1 824 792 | 1 020 876 |
Other Creditors | | 22 216 | | 151 | 251 | | | 44 293 |
Other Deferred Tax Expense Credit | | 49 207 | 630 118 | 196 347 | 121 885 | -67 173 | -106 175 | -23 820 |
Other Operating Income Format1 | | 22 226 | 54 607 | 77 833 | 270 119 | 599 150 | 152 818 | 159 679 |
Other Taxation Social Security Payable | 52 577 | 74 113 | 80 805 | 95 854 | 101 035 | 99 473 | 117 681 | 122 589 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -166 916 | -98 936 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 58 599 | 60 273 | 113 773 | 140 964 | 97 926 | 95 261 | 125 378 | 155 814 |
Prepayments | 503 457 | 60 583 | 63 385 | 76 422 | 73 795 | 66 785 | 65 028 | 64 824 |
Proceeds From Borrowings Classified As Financing Activities | 1 237 319 | 1 105 651 | | | | | | |
Proceeds From Issuing Shares | -62 033 | | | | | | | |
Proceeds From Sales Property Plant Equipment | -13 693 | | | | | | | |
Profit Loss | 294 874 | -680 979 | 555 266 | 912 716 | 1 403 712 | 69 793 | 1 571 446 | 685 135 |
Profit Loss On Ordinary Activities Before Tax | 294 874 | -670 593 | 1 195 854 | 1 185 414 | 1 803 578 | 150 820 | 1 734 380 | 995 766 |
Property Plant Equipment Gross Cost | 9 160 795 | 11 104 871 | 11 333 376 | 12 582 882 | 14 387 902 | 14 571 105 | 14 351 161 | 14 568 468 |
Provisions | | -469 606 | 160 512 | 356 859 | 478 744 | 411 571 | 305 395 | 281 575 |
Provisions For Liabilities Balance Sheet Subtotal | | | 160 512 | 356 859 | 478 744 | 411 571 | 305 395 | 281 575 |
Purchase Property Plant Equipment | -354 123 | -1 944 076 | | | | | | |
Repayments Borrowings Classified As Financing Activities | | 772 373 | | | | | | |
Social Security Costs | 168 234 | 219 169 | 288 759 | 317 825 | 358 369 | 305 997 | 398 117 | 449 718 |
Staff Costs Employee Benefits Expense | 1 887 303 | 2 484 943 | 3 306 754 | 3 641 456 | 4 103 382 | 3 115 898 | 4 660 508 | 5 041 429 |
Tax Decrease From Utilisation Tax Losses | | | 289 676 | 2 443 | | | 200 309 | |
Tax Expense Credit Applicable Tax Rate | | | 230 202 | 225 229 | 342 680 | 28 656 | 329 532 | 189 196 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 58 555 | 42 875 | -70 849 | 117 592 | 139 887 | 87 391 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 919 | 1 092 | 2 090 | 2 090 | | 190 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 10 386 | 640 588 | 272 698 | 399 866 | 81 027 | 162 934 | 310 631 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 944 076 | 228 505 | 1 281 506 | 1 862 401 | 183 203 | 143 997 | 217 307 |
Total Assets Less Current Liabilities | 7 375 391 | 7 144 128 | 6 410 710 | 6 443 122 | 7 080 611 | 6 297 019 | 7 181 445 | 6 235 310 |
Total Borrowings | 1 105 697 | 6 698 126 | 5 292 435 | 4 394 848 | 3 460 942 | 361 648 | 750 493 | |
Total Operating Lease Payments | 167 315 | 141 204 | 138 953 | 141 558 | 150 642 | 149 509 | 148 602 | 151 759 |
Trade Creditors Trade Payables | 751 091 | 1 405 188 | 805 140 | 1 502 222 | 1 055 463 | 1 171 421 | 1 029 432 | 1 334 861 |
Trade Debtors Trade Receivables | 803 852 | 2 737 256 | 2 061 207 | 2 090 774 | 2 812 435 | 3 682 905 | 4 129 044 | 4 129 890 |
Turnover Revenue | 5 747 460 | 8 452 157 | 12 637 092 | 12 986 520 | 15 040 735 | 10 743 207 | 16 885 013 | 18 719 725 |
Wages Salaries | 1 660 470 | 2 205 501 | 2 904 222 | 3 182 667 | 3 647 087 | 3 270 855 | 4 137 013 | 4 435 897 |
Work In Progress | 218 187 | 135 125 | 197 676 | 257 933 | | | | |
Accrued Liabilities Deferred Income | | | | | | | 1 430 496 | 197 496 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -67 173 | | |
Amounts Owed By Group Undertakings | | | | | | | | 795 487 |
Dividends Paid | | | | | | | | 1 383 990 |
Dividends Paid On Shares Interim | | | | | | | | 1 383 990 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | -16 645 |