Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 648 595 | 2 933 222 | 2 904 705 | 1 616 952 |
Current Assets | 8 701 024 | 9 385 451 | 9 712 389 | 9 610 892 |
Debtors | 3 308 539 | 3 741 317 | 3 891 809 | 3 707 007 |
Net Assets Liabilities | 8 725 483 | 8 185 482 | 8 194 672 | 7 645 267 |
Other Debtors | 5 548 | 1 700 | | 2 392 |
Property Plant Equipment | 129 606 | 95 180 | 120 263 | 208 823 |
Total Inventories | 2 743 890 | 2 710 912 | 2 915 875 | 4 286 933 |
|
Other Financial Data |
Audit Fees Expenses | 32 000 | 17 400 | 18 600 | 20 400 |
Accumulated Amortisation Impairment Intangible Assets | 2 188 664 | 2 735 864 | 3 283 030 | 3 832 652 |
Accumulated Depreciation Impairment Property Plant Equipment | 562 814 | 628 750 | 630 218 | 676 038 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 12 431 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 31 510 | | 185 330 |
Administration Support Average Number Employees | 14 | 14 | 13 | 13 |
Administrative Expenses | 3 725 480 | 2 883 203 | 3 477 314 | 3 967 868 |
Amortisation Expense Intangible Assets | 547 166 | 547 200 | 547 166 | 549 622 |
Amounts Owed By Related Parties | | | 1 000 | |
Amounts Owed To Related Parties | | | | 199 170 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 38 | 35 | 31 | 33 |
Balances With Banks | 2 648 349 | 2 933 110 | | |
Cash Cash Equivalents | 2 648 595 | 2 933 222 | | |
Cash Cash Equivalents Cash Flow Value | 2 648 595 | 2 933 222 | 2 904 705 | |
Cash On Hand | 246 | 112 | | |
Cost Sales | 10 273 235 | 8 447 341 | 10 533 467 | 12 058 517 |
Creditors | 2 479 067 | 3 087 979 | 3 111 348 | 3 245 568 |
Current Tax For Period | 379 740 | 307 207 | 331 808 | 301 197 |
Deferred Tax Asset Debtors | 28 995 | 50 078 | 86 028 | 103 778 |
Deferred Tax Assets | 28 995 | 50 078 | 86 028 | 103 778 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -61 | -6 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 2 071 | -3 418 | -20 647 | -4 260 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -12 417 | -21 021 | -15 297 | -17 750 |
Depreciation Amortisation Expense | 616 875 | 613 136 | 607 762 | 628 732 |
Depreciation Expense Property Plant Equipment | 69 984 | 65 936 | 60 596 | 79 110 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -33 290 |
Disposals Property Plant Equipment | | | | -50 950 |
Dividends Paid | -632 252 | -1 306 060 | -874 700 | -1 128 810 |
Dividends Paid Classified As Financing Activities | -632 252 | -1 306 060 | -874 700 | -1 128 810 |
Finished Goods Goods For Resale | 2 743 890 | 2 710 912 | 2 915 875 | 4 286 933 |
Fixed Assets | 2 503 526 | 1 888 010 | 1 593 631 | 1 279 943 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | 417 000 | 81 134 | 97 360 | 97 360 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | -1 754 422 | -33 890 | -32 296 | 134 943 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 51 091 | 191 089 | 186 074 | 61 028 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 340 617 | -457 213 | -155 382 | -220 100 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 763 649 | 411 695 | 114 542 | -202 552 |
Gain Loss In Cash Flows From Change In Inventories | 1 125 572 | -32 978 | 204 963 | 1 371 058 |
Gain Loss On Disposals Property Plant Equipment | | | 10 751 | 6 590 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -99 436 | 15 579 | -24 104 | -229 473 |
Government Grant Income | | 156 752 | 7 288 | |
Gross Profit Loss | 4 755 736 | 3 727 722 | 4 592 277 | 4 628 039 |
Income From Shares In Group Undertakings | 5 716 054 | | | |
Income Taxes Paid Refund Classified As Operating Activities | 473 833 | 155 509 | 471 549 | 418 330 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 151 243 | 284 627 | -28 517 | -1 287 753 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 1 561 | | 7 728 | 31 253 |
Increase From Amortisation Charge For Year Intangible Assets | | 547 200 | | 549 622 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 65 936 | | 79 110 |
Intangible Assets | 1 641 502 | 1 094 302 | 547 136 | 9 945 |
Intangible Assets Gross Cost | 3 830 166 | | 3 830 166 | 3 842 597 |
Interest Paid Classified As Financing Activities | -95 | -54 | -33 | |
Interest Paid Classified As Operating Activities | 95 | 54 | 33 | |
Interest Payable Similar Charges Finance Costs | 95 | 54 | 33 | |
Interest Received Classified As Investing Activities | 3 380 | 3 723 | 194 | 1 631 |
Interest Received Classified As Operating Activities | 3 380 | 3 723 | 194 | 1 631 |
Investments Fixed Assets | 732 418 | 698 528 | 926 232 | 1 061 175 |
Investments In Associates | 732 410 | 698 520 | 926 224 | 1 061 167 |
Investments In Group Undertakings Participating Interests | 732 418 | 698 528 | 926 232 | 1 061 175 |
Investments In Subsidiaries | 8 | 8 | 8 | 8 |
Issue Equity Instruments | 34 199 | | | |
Key Management Personnel Compensation Short-term Employee Benefits | 692 390 | 605 150 | 539 303 | 541 654 |
Minimum Operating Lease Payments Recognised As Expense | 99 663 | 105 632 | 105 627 | 95 112 |
Net Cash Flows From Used In Financing Activities | -598 148 | -1 306 114 | -874 733 | -1 128 810 |
Net Cash Flows From Used In Investing Activities | 861 633 | -27 787 | -334 734 | -171 880 |
Net Cash Flows From Used In Operating Activities | 887 758 | 1 618 528 | 1 180 950 | 12 937 |
Net Cash Generated From Operations | 1 361 591 | 1 774 037 | 1 652 499 | 431 267 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 064 131 | 1 695 541 | 1 816 622 | 1 379 673 |
Net Current Assets Liabilities | 6 221 957 | 6 297 472 | 6 601 041 | 6 365 324 |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | 394 | | |
Number Equity Instruments Exercised Share-based Payment Arrangement | 1 374 | | | |
Number Equity Instruments Forfeited Share-based Payment Arrangement | 631 | | 394 | |
Number Equity Instruments Granted Share-based Payment Arrangement | 3 734 | | | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | 2 360 | 2 360 | 1 966 | 1 966 |
Number Shares Issued Fully Paid | 41 649 | 41 649 | 41 649 | 41 649 |
Operating Profit Loss | 1 030 256 | 1 001 271 | 1 122 251 | 660 171 |
Other Creditors | 186 576 | 31 576 | 107 550 | 157 490 |
Other Interest Receivable Similar Income Finance Income | 3 380 | 3 723 | 194 | 1 631 |
Other Operating Income Format1 | | 156 752 | 7 288 | |
Other Payables Accrued Expenses | 436 225 | 260 862 | 338 295 | 269 552 |
Ownership Interest In Associate Percent | 33 | 33 | 33 | 33 |
Par Value Share | | 0 | | 0 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | -260 000 | |
Pension Costs Defined Contribution Plan | 30 215 | 41 845 | 195 712 | 356 033 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | 100 |
Prepayments | 551 215 | 771 437 | 562 224 | 224 663 |
Proceeds From Issuing Shares | 34 199 | | | |
Proceeds From Sales Investment Properties | 959 522 | | | |
Proceeds From Sales Property Plant Equipment | | | 10 751 | 24 250 |
Profit Loss | 4 626 289 | 684 925 | 786 530 | 482 045 |
Profit Loss On Ordinary Activities Before Tax | 4 995 173 | 971 050 | 1 090 116 | 796 745 |
Property Plant Equipment Gross Cost | 692 420 | 723 930 | 750 481 | 884 861 |
Purchase Intangible Assets | | | | -12 431 |
Purchase Property Plant Equipment | -101 269 | -31 510 | -85 679 | -185 330 |
Sales Marketing Distribution Average Number Employees | 13 | 11 | 7 | 9 |
Selling Average Number Employees | 11 | 10 | 11 | 11 |
Share-based Payment Expense Cash Settled | 417 000 | 81 134 | 97 360 | 97 360 |
Social Security Costs | 187 706 | 167 978 | 166 508 | 207 707 |
Staff Costs Employee Benefits Expense | 2 217 376 | 1 628 288 | 1 872 694 | 2 240 940 |
Taxation Social Security Payable | 242 825 | 438 666 | 663 745 | 468 574 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | -25 639 |
Tax Expense Credit Applicable Tax Rate | 949 083 | 184 500 | 207 122 | 151 382 |
Tax Increase Decrease From Changes In Pension Fund Prepayment | 3 978 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 103 962 | 103 968 | 102 638 | 100 083 |
Tax Increase Decrease From Effect Dividends From Companies | -1 086 051 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 110 | 1 136 | 6 751 | 61 881 |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | 333 340 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 59 830 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 368 884 | 286 125 | 303 586 | 314 700 |
Total Deferred Tax Expense Credit | -12 417 | -21 082 | -35 950 | -17 750 |
Total Operating Lease Payments | 78 181 | 72 000 | 72 000 | 72 000 |
Trade Creditors Trade Payables | 1 457 932 | 2 049 668 | 1 826 564 | 2 061 468 |
Trade Debtors Trade Receivables | 2 722 781 | 2 918 102 | 3 242 557 | 3 376 174 |
Turnover Revenue | 15 028 971 | 12 175 063 | 15 125 744 | 16 686 556 |
Wages Salaries | 1 582 455 | 1 337 331 | 1 413 114 | 1 579 840 |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | | 25 | | |
Weighted Average Exercise Price Equity Instruments Exercised Share-based Payment Arrangement | 25 | | | |
Weighted Average Exercise Price Equity Instruments Forfeited Share-based Payment Arrangement | 30 | | | |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | 25 | | | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | 25 | 25 | 25 | 25 |
Amount Specific Advance Or Credit Directors | 777 | | 1 000 | -100 085 |
Amount Specific Advance Or Credit Made In Period Directors | 777 | | 1 000 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | -777 | | -1 000 |
Company Contributions To Money Purchase Plans Directors | 13 710 | 21 116 | 173 984 | 10 933 |
Director Remuneration | 167 166 | 122 972 | 192 933 | 265 524 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 4 | 5 |