Profit & Loss |
Date of Accounts |
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 | 502 445 | 34 530 | 1 344 270 | 1 419 942 | 2 890 872 | 3 780 083 | 3 562 512 |
Current Assets | 4 421 775 | 3 640 174 | 6 068 899 | 5 680 455 | 7 677 484 | 8 405 923 | 8 885 745 |
Debtors | 3 017 330 | 2 661 644 | 3 728 158 | 3 302 393 | 3 776 348 | 3 598 476 | 3 856 332 |
Net Assets Liabilities | 12 660 138 | 14 296 693 | 15 509 342 | 16 810 324 | 4 983 027 | 7 900 133 | 9 291 311 |
Other Debtors | 199 938 | 19 888 | 78 215 | 63 176 | 228 195 | 28 496 | 9 319 |
Property Plant Equipment | 13 292 155 | 14 044 031 | 14 270 298 | 14 539 617 | 810 692 | 2 617 005 | 6 748 163 |
Total Inventories | 902 000 | 944 000 | 996 471 | 958 120 | 1 010 264 | 1 027 364 | 1 466 901 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | 13 750 |
Accrued Liabilities Deferred Income | 203 783 | 69 500 | 90 916 | 54 000 | 287 270 | 64 678 | 138 141 |
Accumulated Depreciation Impairment Property Plant Equipment | 367 476 | 743 218 | 1 434 576 | 2 176 366 | 37 583 | 264 958 | 859 113 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 515 808 | 1 089 955 | 1 208 938 | 848 275 | 2 033 688 | 4 773 240 |
Administrative Expenses | 1 700 374 | 1 890 694 | 2 725 553 | 2 551 733 | 2 303 285 | 3 574 802 | 5 031 712 |
Amounts Owed By Group Undertakings | | | | | 300 000 | | |
Average Number Employees During Period | 233 | 232 | 247 | 250 | 166 | 237 | 268 |
Cash Cash Equivalents Cash Flow Value | | 34 530 | 1 344 270 | 1 419 942 | 2 890 872 | 3 780 083 | 3 562 512 |
Comprehensive Income Expense | 12 391 198 | 1 636 555 | 1 212 649 | 1 312 982 | 3 160 703 | 2 917 106 | 3 391 178 |
Corporation Tax Payable | 339 404 | 292 094 | 224 851 | 144 103 | 426 475 | 186 861 | 539 990 |
Cost Sales | 9 783 010 | 14 033 598 | 14 650 881 | 15 690 812 | 13 113 811 | 14 453 089 | 16 592 330 |
Creditors | 36 868 | 845 885 | 581 724 | 326 764 | 3 353 525 | 2 536 586 | 5 288 825 |
Current Tax For Period | 339 404 | 292 094 | 225 149 | 144 103 | 448 475 | 378 261 | 730 599 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -552 850 | 51 118 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -552 850 | 51 118 | 48 340 | 144 470 | -294 174 | 434 585 | 467 563 |
Depreciation Expense Property Plant Equipment | 469 096 | 753 153 | 853 150 | 930 344 | 156 160 | 227 375 | 601 228 |
Depreciation Impairment Expense Property Plant Equipment | | | 853 150 | 930 344 | 156 160 | 227 375 | 601 228 |
Distribution Costs | 475 777 | 656 972 | 740 441 | 787 846 | 1 452 172 | 1 855 583 | 2 033 956 |
Dividend Income | 10 547 889 | | | | | | |
Dividends Paid | 6 252 | | | 12 000 | 14 988 000 | | 2 000 000 |
Dividends Paid Classified As Financing Activities | -6 252 | | | -12 000 | | | -2 000 000 |
Dividends Paid On Shares Final | | | | 12 000 | 14 988 000 | | |
Dividends Paid On Shares Interim | | | | | | | 2 000 000 |
Finance Lease Liabilities Present Value Total | 36 868 | 845 885 | 581 724 | 326 764 | | | |
Finance Lease Payments Owing Minimum Gross | 52 120 | 1 109 738 | 845 577 | 581 721 | | | |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | -1 980 | -656 |
Further Item Tax Increase Decrease Component Adjusting Items | | -608 | 48 340 | 144 470 | -294 174 | 22 000 | -22 264 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 396 | | 3 649 756 | 1 950 000 | 1 432 645 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -1 725 407 | 1 219 973 | 14 299 076 | 577 325 | -2 399 110 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 066 514 | -425 765 | -13 947 085 | -177 872 | 257 856 |
Gain Loss In Cash Flows From Change In Inventories | | | 52 471 | -38 351 | 52 144 | 17 100 | 439 537 |
Gain Loss On Disposals Property Plant Equipment | -1 680 | 54 821 | 56 607 | 1 082 | | | -2 854 |
Gross Profit Loss | 3 863 715 | 4 816 580 | 5 310 676 | 5 281 134 | 6 515 017 | 9 207 054 | 11 726 460 |
Income Taxes Paid Refund Classified As Operating Activities | 818 562 | -309 346 | -296 997 | -224 851 | -168 579 | -639 875 | -355 206 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -1 309 740 | -75 672 | -1 470 930 | -889 211 | 217 571 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -63 842 | -30 058 | 4 605 | | 2 476 | 22 000 | -22 264 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 753 153 | 853 150 | 930 344 | 156 160 | 227 375 | 601 228 |
Interest Income On Bank Deposits | 6 739 | 41 | | | | | |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | 19 911 | 1 980 | 656 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 6 739 | 41 | | | | 89 | |
Interest Paid Classified As Operating Activities | | | | | | -28 392 | -94 372 |
Interest Payable Similar Charges Finance Costs | 132 192 | 319 246 | 353 939 | 340 000 | 90 | 28 392 | 94 372 |
Interest Received Classified As Investing Activities | -8 004 | -41 | | | | -89 | |
Issue Equity Instruments | 401 000 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | 264 161 | 275 856 | 581 721 | | |
Net Cash Flows From Used In Investing Activities | -15 604 | 207 160 | 1 022 810 | 1 198 581 | 848 275 | | |
Net Cash Flows From Used In Operating Activities | -510 286 | | -2 596 711 | -1 550 109 | -2 900 926 | -2 920 830 | |
Net Cash Generated From Operations | | | -3 247 647 | -2 114 960 | -3 069 595 | -3 589 097 | -6 966 591 |
Net Current Assets Liabilities | -393 279 | 1 351 535 | 2 122 096 | 3 043 269 | 4 323 959 | 5 869 337 | 3 596 920 |
Net Finance Income Costs | 10 555 893 | 41 | | | 19 911 | 2 069 | 656 |
Net Interest Paid Received Classified As Operating Activities | -132 192 | -319 246 | -353 939 | -340 000 | -90 | -28 392 | |
Operating Profit Loss | 1 690 209 | 2 268 914 | 1 844 682 | 1 941 555 | 3 297 659 | 3 778 275 | 4 660 792 |
Other Creditors | 3 361 972 | 340 253 | 1 922 445 | 338 537 | 953 797 | 1 144 978 | 3 401 526 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 377 411 | 161 792 | 188 554 | 2 294 943 | | 7 073 |
Other Disposals Property Plant Equipment | | 388 190 | 172 330 | 197 829 | 16 715 983 | | 47 927 |
Other Interest Expense | | | 353 939 | 340 000 | 90 | 28 392 | 94 372 |
Other Interest Income | | | | | | 89 | |
Other Interest Receivable Similar Income Finance Income | 10 555 893 | 41 | | | 19 911 | 2 069 | 656 |
Other Operating Income Format1 | 2 645 | | | | 538 099 | 1 606 | |
Other Taxation Social Security Payable | 468 342 | 687 451 | 877 618 | 519 998 | 476 117 | 455 106 | 252 803 |
Payments Finance Lease Liabilities Classified As Financing Activities | -17 193 | -185 389 | -264 161 | -263 856 | -581 721 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 71 250 | 92 837 | 123 208 | 181 695 | 109 618 | 146 081 | 185 550 |
Prepayments Accrued Income | 26 000 | 66 000 | 109 000 | 89 000 | 105 630 | 198 168 | 190 000 |
Proceeds From Sales Property Plant Equipment | -7 600 | -65 600 | -67 145 | -10 357 | | | -38 000 |
Profit Loss | 12 391 198 | 1 636 555 | 1 212 649 | 1 312 982 | 3 160 703 | 2 917 106 | 3 391 178 |
Profit Loss On Ordinary Activities Before Tax | 12 113 910 | 1 949 709 | 1 490 743 | 1 601 555 | 3 317 480 | 3 751 952 | 4 567 076 |
Property Plant Equipment Gross Cost | 13 659 631 | 14 787 249 | 15 704 874 | 16 715 983 | 848 275 | 2 881 963 | 7 607 276 |
Provisions For Liabilities Balance Sheet Subtotal | 201 870 | 252 988 | 301 328 | 445 798 | | | |
Purchase Property Plant Equipment | | | -1 089 955 | -1 208 938 | -848 275 | -2 033 688 | -4 773 240 |
Raw Materials Consumables | 902 000 | 944 000 | 996 471 | 958 120 | 1 010 264 | 1 027 364 | 1 466 901 |
Redemption Shares Decrease In Equity | 125 808 | | | | | | |
Social Security Costs | 328 282 | 437 186 | 481 061 | 462 653 | 386 937 | 558 198 | 671 585 |
Staff Costs Employee Benefits Expense | 4 214 060 | 5 755 630 | 6 148 940 | 6 752 332 | 6 135 232 | 6 922 306 | 7 994 980 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 201 870 | 252 988 | 301 328 | 445 798 | 151 624 | 586 209 | 1 053 772 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 2 083 139 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 283 241 | 304 295 | 630 321 | 712 871 | 867 744 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -55 277 | -72 012 | -47 615 | -159 685 | -181 978 | -334 421 | -191 997 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 55 038 | | 278 | 161 | 132 | 71 | 54 303 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -277 288 | 313 154 | 278 094 | 288 573 | 156 777 | 834 846 | 1 175 898 |
Total Assets Less Current Liabilities | 12 898 876 | 15 395 566 | 16 392 394 | 17 582 886 | 5 134 651 | 8 486 342 | 10 345 083 |
Total Current Tax Expense Credit | 275 562 | 262 036 | 229 754 | 144 103 | 450 951 | 400 261 | 708 335 |
Total Operating Lease Payments | | | | | 457 600 | 600 000 | 600 000 |
Trade Creditors Trade Payables | 426 301 | 635 488 | 567 120 | 1 325 591 | 1 209 866 | 684 963 | 956 365 |
Trade Debtors Trade Receivables | 2 791 392 | 2 575 756 | 3 540 943 | 3 150 217 | 3 142 523 | 3 371 812 | 3 657 013 |
Turnover Revenue | 13 646 725 | 18 850 178 | 19 961 557 | 20 971 946 | 19 628 828 | 23 660 143 | 28 318 790 |
Wages Salaries | 3 814 528 | 5 225 607 | 5 544 671 | 6 107 984 | 5 638 677 | 6 218 027 | 7 137 845 |
Director Remuneration | | | | | | | 20 000 |