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 | 225 766 | 386 228 | 643 260 | 832 873 | 1 004 832 | 782 547 |
Current Assets | 7 160 517 | 5 757 527 | 7 126 938 | 9 267 032 | 11 838 147 | 11 638 352 |
Debtors | 5 908 216 | 4 097 910 | 4 901 521 | 6 004 596 | 7 347 946 | 6 511 100 |
Net Assets Liabilities | 2 914 063 | 3 388 404 | 3 969 738 | 5 288 827 | 7 677 920 | 8 474 121 |
Property Plant Equipment | 1 504 449 | 1 863 562 | 1 848 947 | 2 071 046 | 3 577 244 | |
Total Inventories | 1 026 535 | 1 273 389 | 1 582 157 | 2 429 563 | 3 485 369 | 4 344 705 |
|
Other Financial Data |
Audit Fees Expenses | 10 800 | 11 500 | 11 500 | 12 000 | 15 925 | 14 835 |
Fees For Non-audit Services | | 3 325 | 1 500 | | | |
Amount Specific Advance Or Credit Directors | 981 | 8 035 | 2 010 | 227 | 9 515 | |
Amount Specific Advance Or Credit Made In Period Directors | 157 797 | 149 016 | 111 995 | 338 683 | 136 052 | |
Amount Specific Advance Or Credit Repaid In Period Directors | 144 000 | 140 000 | 122 040 | 336 900 | 145 340 | |
Director Remuneration | | | | 12 680 | 30 880 | 30 000 |
Accrued Liabilities | 595 023 | 417 874 | 352 897 | 457 351 | 1 037 954 | 598 069 |
Accumulated Amortisation Impairment Intangible Assets | 424 340 | 500 340 | 500 340 | 500 340 | 340 | |
Accumulated Depreciation Impairment Property Plant Equipment | 821 664 | 861 276 | 984 807 | 1 105 358 | 1 294 809 | 104 688 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 31 399 | | | 9 345 | 121 960 |
Administrative Expenses | 5 140 246 | 4 686 053 | 2 331 837 | 2 534 848 | 2 846 952 | 3 153 815 |
Amortisation Expense Intangible Assets | 76 000 | 76 000 | | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 61 | 66 | 75 | 85 | 95 | 102 |
Bank Borrowings | 90 573 | 598 114 | 500 873 | 77 699 | 76 817 | 1 427 623 |
Bank Borrowings Overdrafts | 46 228 | 499 343 | 441 202 | 600 081 | 473 861 | 1 289 248 |
Capital Commitments | 119 809 | | | | 600 000 | |
Cash Cash Equivalents | 225 766 | 386 228 | | | | |
Cash Cash Equivalents Cash Flow Value | | 386 228 | 643 260 | 832 873 | 1 004 832 | |
Comprehensive Income Expense | 453 252 | 654 341 | 705 334 | 1 516 839 | 2 571 843 | 1 101 201 |
Corporation Tax Payable | 143 324 | 157 624 | 168 835 | 315 803 | 507 722 | 175 825 |
Cost Sales | 21 221 821 | 22 194 610 | 21 505 783 | 28 205 691 | 34 210 926 | 28 383 325 |
Creditors | 46 228 | 579 762 | 497 155 | 631 568 | 515 466 | 1 289 248 |
Current Tax For Period | 143 626 | 157 926 | 173 359 | 364 636 | 608 026 | 179 274 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -1 125 | 31 399 | | | | |
Depreciation Amortisation Expense | 170 317 | 196 478 | 144 531 | 174 716 | 230 483 | 274 938 |
Depreciation Expense Property Plant Equipment | 89 835 | 102 203 | 125 094 | 156 774 | 204 541 | 248 995 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 80 865 | 21 000 | 54 165 | 41 032 | 41 165 |
Disposals Property Plant Equipment | | 101 941 | 21 000 | 126 658 | 79 699 | 58 988 |
Distribution Costs | 1 862 536 | 2 129 702 | 2 378 946 | 3 419 208 | 4 008 840 | 4 506 744 |
Dividends Paid | 153 600 | 180 000 | 124 000 | 197 750 | 182 750 | 305 000 |
Dividends Paid Classified As Financing Activities | -153 600 | -180 000 | -124 000 | -197 750 | -182 750 | -305 000 |
Dividends Paid On Shares | | | 124 000 | 197 750 | 182 750 | 305 000 |
Dividends Paid On Shares Interim | 153 600 | 180 000 | 124 000 | 35 250 | 39 000 | 154 400 |
Finance Lease Liabilities Present Value Total | 4 026 | 80 419 | 55 953 | 24 466 | 28 758 | 35 537 |
Fixed Assets | 1 580 449 | 1 863 562 | 1 848 947 | 2 071 046 | 3 577 244 | 4 544 889 |
Further Item Interest Expense Component Total Interest Expense | 19 894 | 79 084 | 57 180 | 60 312 | 47 250 | 33 607 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 3 354 501 | -2 252 401 | 892 639 | 721 196 | 1 581 808 | -654 607 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -3 032 440 | 1 818 340 | -781 347 | -1 133 373 | -1 343 350 | 836 846 |
Gain Loss On Disposal Assets Income Statement Subtotal | 6 845 | 17 938 | 4 490 | 9 342 | 5 343 | 24 977 |
Gain Loss On Disposals Property Plant Equipment | 6 845 | 17 938 | 4 490 | 9 342 | 5 343 | 24 977 |
Gross Profit Loss | 7 671 252 | 7 752 638 | 5 719 418 | 7 879 236 | 10 110 157 | 9 232 452 |
Income Taxes Paid Refund Classified As Operating Activities | -191 520 | -143 626 | -157 302 | -169 137 | -416 107 | -511 171 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 16 000 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -148 060 | 160 462 | 257 032 | 189 613 | 171 959 | -222 285 |
Increase Decrease In Property Plant Equipment | | 120 059 | | | 68 957 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 109 867 | 246 854 | 308 768 | 847 406 | 1 055 806 | 859 336 |
Increase From Amortisation Charge For Year Intangible Assets | | 76 000 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 120 477 | 144 531 | 174 716 | 230 483 | 72 198 |
Intangible Assets | 76 000 | | | | | |
Intangible Assets Gross Cost | 500 340 | 500 340 | 500 340 | 500 340 | 500 340 | |
Interest Expense On Bank Loans Similar Borrowings | 2 465 | 14 353 | 14 337 | 10 222 | 8 028 | 40 454 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 2 070 | 2 555 | 2 555 | 2 999 | 3 893 |
Interest Paid Classified As Operating Activities | -80 042 | -107 769 | -149 992 | -119 319 | -69 621 | -165 565 |
Interest Payable Similar Charges Finance Costs | 80 042 | 109 839 | 152 547 | 121 874 | 72 620 | 169 458 |
Loans From Directors | 1 794 | 5 878 | | | | |
Merchandise | 1 026 535 | 1 273 389 | 1 582 157 | 2 429 563 | 3 485 369 | 4 344 705 |
Net Cash Flows From Used In Financing Activities | 214 231 | -424 449 | 271 840 | 15 969 | 277 602 | -531 192 |
Net Cash Flows From Used In Investing Activities | 706 403 | 445 030 | 112 479 | 375 172 | 1 731 338 | 1 217 605 |
Net Cash Flows From Used In Operating Activities | -772 574 | -181 043 | -641 351 | -580 754 | -2 180 899 | -464 128 |
Net Cash Generated From Operations | -1 044 136 | -434 508 | -951 200 | -871 765 | -2 669 626 | -1 144 757 |
Net Current Assets Liabilities | 1 397 746 | 2 153 907 | 2 662 437 | 3 917 297 | 4 693 435 | 5 417 733 |
Net Interest Received Paid Classified As Investing Activities | -7 325 | -16 622 | -12 947 | -12 301 | | |
Number Shares Issued Fully Paid | | 10 000 | 10 000 | 15 000 | 15 000 | 10 000 |
Operating Profit Loss | 668 470 | 936 883 | 1 008 635 | 1 965 974 | 3 261 834 | 1 571 893 |
Other Deferred Tax Expense Credit | -1 125 | 31 399 | -4 812 | 23 457 | 9 345 | 121 960 |
Other Interest Receivable Similar Income Finance Income | 7 325 | 16 622 | 12 947 | 12 301 | | |
Other Operating Income Format1 | | | | 40 794 | 7 469 | |
Other Taxation Social Security Payable | 37 637 | 46 722 | 50 026 | 56 968 | 78 542 | 77 093 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -4 177 | -21 472 | -24 466 | -24 466 | -28 758 | -34 826 |
Payments Received On Account | 2 534 554 | 561 431 | 817 009 | 1 966 799 | 2 882 483 | 1 643 498 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 20 940 | 30 829 | 44 746 | 53 069 | 116 079 | 63 670 |
Prepayments | 247 468 | 337 935 | 454 822 | 695 946 | 944 129 | 794 493 |
Proceeds From Borrowings Classified As Financing Activities | | -600 000 | | -250 000 | | -1 000 000 |
Proceeds From Sales Property Plant Equipment | -6 845 | -39 014 | -4 490 | -81 835 | -44 010 | -42 800 |
Profit Loss | 453 252 | 654 341 | 705 334 | 1 516 839 | 2 571 843 | 1 101 201 |
Profit Loss On Ordinary Activities Before Tax | 595 753 | 843 666 | 869 035 | 1 856 401 | 3 189 214 | 1 402 435 |
Property Plant Equipment Gross Cost | 2 326 113 | 2 724 838 | 2 833 754 | 3 176 404 | 4 872 053 | 6 073 470 |
Provisions | 17 904 | 49 303 | 44 491 | 67 948 | 77 293 | 199 253 |
Provisions For Liabilities Balance Sheet Subtotal | 17 904 | 49 303 | 44 491 | 67 948 | 77 293 | 199 253 |
Purchase Property Plant Equipment | -720 573 | -500 666 | -129 916 | -469 308 | -1 775 348 | -1 260 405 |
Recoverable Value-added Tax | 62 015 | | | | | |
Repayments Borrowings Classified As Financing Activities | -42 555 | -92 460 | -97 242 | -73 093 | -127 102 | -123 055 |
Staff Costs Employee Benefits Expense | 1 760 191 | 2 038 075 | 2 299 206 | 2 741 581 | 3 284 985 | 3 772 899 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 3 408 | 854 | -1 768 | 1 015 | |
Tax Expense Credit Applicable Tax Rate | 114 682 | 160 297 | 165 117 | 352 716 | 605 951 | 266 463 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 18 950 | -8 761 | -1 306 | -14 801 | -4 106 | -90 472 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 337 | 9 798 | 10 402 | 24 953 | 7 196 | 8 028 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -1 343 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 142 501 | 189 325 | 163 701 | 339 562 | 617 371 | 301 234 |
Total Additions Including From Business Combinations Property Plant Equipment | | 500 666 | 129 916 | 469 308 | 1 775 348 | 402 178 |
Total Assets Less Current Liabilities | 2 978 195 | 4 017 469 | 4 511 384 | 5 988 343 | 8 270 679 | 9 962 622 |
Total Borrowings | 2 629 153 | 1 264 430 | 1 398 301 | 2 700 532 | 3 503 524 | 3 106 658 |
Trade Creditors Trade Payables | 2 402 068 | 2 220 140 | 2 794 829 | 2 168 943 | 2 239 723 | 3 093 373 |
Trade Debtors Trade Receivables | 4 949 923 | 2 567 785 | 3 486 985 | 4 557 210 | 5 590 309 | 4 939 439 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | 352 | | | | |
Turnover Revenue | 28 893 073 | 29 947 248 | 27 225 201 | 36 084 927 | 44 321 083 | 37 615 777 |
Wages Salaries | 1 739 251 | 2 007 246 | 2 254 460 | 2 688 512 | 3 168 906 | 3 709 229 |
Additional Provisions Increase From New Provisions Recognised | | | -4 812 | 23 457 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -4 846 | -48 531 | | |
Interest Expense On Loan Capital | | | | 208 | | |
Total Current Tax Expense Credit | | 157 926 | 168 513 | 316 105 | 608 026 | |