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 | 319 058 | 984 694 | 1 168 467 | 2 734 756 | 1 621 328 | 4 260 586 |
Current Assets | 6 198 618 | 5 900 850 | 4 524 627 | 6 932 069 | 7 194 217 | 7 982 085 |
Debtors | 3 640 769 | 3 001 761 | 1 493 747 | 2 555 786 | 3 101 745 | 1 126 591 |
Net Assets Liabilities | 1 230 765 | 1 528 020 | 1 866 983 | 2 840 482 | 3 455 552 | 4 919 264 |
Other Debtors | 2 236 849 | 1 608 265 | 422 854 | 1 443 732 | 2 619 046 | 46 407 |
Property Plant Equipment | 988 164 | 989 223 | 903 315 | 811 891 | 600 831 | 3 284 984 |
Total Inventories | 2 238 791 | 1 914 395 | 1 862 413 | 1 641 527 | 2 471 144 | |
|
Other Financial Data |
Audit Fees Expenses | 12 500 | 12 500 | 12 500 | 12 500 | 12 500 | 15 750 |
Accrued Liabilities Deferred Income | 702 522 | 266 620 | 91 487 | 224 358 | 211 104 | 372 032 |
Accumulated Depreciation Impairment Property Plant Equipment | 760 018 | 982 629 | 1 182 196 | 1 427 639 | 1 566 261 | 1 346 266 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 232 170 | 151 857 | 154 019 | 91 154 | 2 971 752 |
Administrative Expenses | 4 310 823 | 4 680 125 | 4 975 719 | 3 847 126 | 4 059 213 | 4 933 490 |
Average Number Employees During Period | | 50 | 50 | 47 | 46 | 51 |
Bank Borrowings | 761 917 | 615 809 | 468 160 | 1 005 868 | 812 264 | 590 211 |
Bank Borrowings Overdrafts | 613 778 | 455 117 | 307 120 | 811 439 | 591 468 | 369 415 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 52 892 | 99 674 | 147 948 | 155 132 | 65 916 | 49 865 |
Cash Cash Equivalents Cash Flow Value | 319 058 | 984 694 | 1 168 467 | 2 734 756 | 1 621 328 | 4 260 586 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | -500 480 |
Cash Receipts From Sales Interests In Associates | | | | | 500 480 | |
Comprehensive Income Expense | 330 114 | 377 255 | 338 963 | 973 499 | 615 070 | 1 463 712 |
Corporation Tax Payable | 191 493 | 89 685 | 72 458 | 253 048 | 103 044 | 210 697 |
Cost Sales | 11 839 569 | 11 906 462 | 12 442 033 | 10 912 860 | 7 620 861 | 10 182 906 |
Creditors | 665 226 | 549 136 | 427 753 | 929 231 | 634 141 | 369 415 |
Current Tax For Period | 99 460 | 109 667 | 102 638 | 259 610 | 183 127 | 327 169 |
Debt Securities Held | 3 538 075 | 2 919 673 | 1 365 966 | 2 382 366 | 3 049 094 | 892 837 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 1 122 | 3 699 | -6 864 | -11 366 | 28 033 | 97 472 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 1 122 | 3 699 | -6 864 | -11 366 | 28 033 | 97 472 |
Depreciation Expense Property Plant Equipment | 185 882 | 205 178 | 196 593 | 197 898 | | |
Depreciation Impairment Expense Property Plant Equipment | | 228 646 | 224 983 | 245 443 | 214 637 | 188 456 |
Dividends Paid | | 80 000 | | | | |
Dividends Paid Classified As Financing Activities | | -80 000 | | | | |
Dividends Paid On Shares Interim | | 80 000 | | | | |
Finance Lease Liabilities Present Value Total | 51 448 | 94 019 | 120 633 | 117 792 | 42 673 | 11 297 |
Finance Lease Payments Owing Minimum Gross | 59 727 | 109 378 | 152 156 | 189 804 | 65 916 | 11 297 |
Finished Goods Goods For Resale | 2 238 791 | 1 914 395 | 1 862 413 | 1 641 527 | 2 471 144 | 2 594 908 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 140 564 | 146 108 | 147 649 | -537 708 | 193 604 | 222 053 |
Further Item Interest Expense Component Total Interest Expense | | | | 956 | 1 964 | 483 |
Further Item Tax Increase Decrease Component Adjusting Items | 1 355 | 20 472 | 42 747 | 46 634 | 40 781 | 35 807 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 450 400 | 387 200 | 100 000 | 50 000 | 381 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 23 780 | 8 572 | 8 583 | 11 152 | 45 073 | 13 973 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 399 398 | 1 672 132 | -597 939 | 124 519 | -2 079 856 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -278 864 | -1 673 614 | 1 227 639 | 45 479 | -1 474 674 |
Gain Loss In Cash Flows From Change In Inventories | | | -51 982 | -220 886 | 829 617 | 123 764 |
Gain Loss On Disposals Property Plant Equipment | | -1 265 | -417 | | 4 922 | |
Government Grant Income | | | | 285 276 | 45 976 | |
Gross Profit Loss | 4 790 178 | 5 208 429 | 5 438 736 | 4 811 618 | 4 831 124 | |
Income Taxes Paid Refund Classified As Operating Activities | -111 647 | -211 475 | -119 865 | -79 020 | -315 373 | -219 516 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 1 113 428 | -2 639 258 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -17 758 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 228 646 | 224 983 | 245 443 | 214 637 | 188 456 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 44 550 | 36 849 | 29 681 | 22 921 | 24 289 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 478 | 1 540 | 2 249 | 5 645 | 13 409 | |
Interest Income On Bank Deposits | | 616 | 3 377 | 1 497 | 1 319 | 3 132 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 616 | 3 377 | 1 497 | 1 319 | 3 132 |
Interest Payable Similar Charges Finance Costs | 48 659 | 38 389 | 31 930 | 29 522 | 39 662 | 39 014 |
Interest Received Classified As Investing Activities | | -706 | -3 650 | -1 497 | -1 319 | -3 132 |
Key Management Personnel Compensation Total | | 431 598 | 506 713 | 492 052 | 507 962 | 603 171 |
Net Cash Flows From Used In Operating Activities | -523 047 | -712 214 | -590 086 | -977 855 | 298 119 | |
Net Cash Generated From Operations | -683 353 | -962 078 | -741 881 | -1 086 397 | -56 916 | -5 642 602 |
Net Current Assets Liabilities | 963 334 | 1 147 139 | 1 443 763 | 2 998 798 | 3 557 871 | 2 170 176 |
Net Finance Income Costs | | 706 | 3 650 | 1 497 | 1 319 | 3 132 |
Net Interest Paid Received Classified As Operating Activities | -48 659 | -38 389 | -31 930 | -29 522 | -39 662 | |
Operating Profit Loss | 479 355 | 528 304 | 463 017 | 1 249 768 | 846 815 | |
Other Creditors | 597 201 | 128 953 | 202 126 | 731 317 | 322 225 | 685 600 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 6 035 | 25 416 | | 76 015 | 408 451 |
Other Disposals Property Plant Equipment | | 8 500 | 38 198 | | 163 592 | 507 594 |
Other Interest Income | | 90 | 273 | | | |
Other Interest Receivable Similar Income Finance Income | | 706 | 3 650 | 1 497 | 1 319 | 3 132 |
Other Operating Income Format1 | | | | 285 276 | 74 904 | 4 089 |
Other Taxation Social Security Payable | 159 686 | 155 367 | 140 737 | 200 610 | 190 468 | 540 744 |
Payments Finance Lease Liabilities Classified As Financing Activities | 49 267 | 49 651 | 42 778 | 37 648 | -123 888 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 317 | 28 202 | 44 007 | 42 996 | 42 695 | 48 806 |
Prepayments Accrued Income | 102 694 | 82 088 | 127 781 | 173 420 | 52 651 | 233 754 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 360 144 | -360 144 | 165 600 | -165 600 | 500 480 | |
Proceeds From Sales Property Plant Equipment | | -1 200 | -12 365 | | -92 499 | |
Profit Loss | 330 114 | 377 255 | 338 963 | 973 499 | 615 070 | 1 463 712 |
Profit Loss On Ordinary Activities Before Tax | 430 696 | 490 621 | 434 737 | 1 221 743 | 808 472 | 1 888 353 |
Property Plant Equipment Gross Cost | 1 748 182 | 1 971 852 | 2 085 511 | 2 239 530 | 2 167 092 | 4 631 250 |
Provisions For Liabilities Balance Sheet Subtotal | 55 507 | 59 206 | 52 342 | | | |
Purchase Property Plant Equipment | -124 774 | -232 170 | -151 857 | -154 019 | -91 154 | -2 971 752 |
Raw Materials Consumables Used | | 11 906 462 | 12 442 033 | 10 912 860 | | |
Social Security Costs | 210 064 | 258 954 | 253 658 | 245 649 | 244 846 | |
Staff Costs Employee Benefits Expense | 2 147 498 | 2 414 949 | 2 512 179 | 2 357 354 | 2 508 475 | 2 857 001 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 55 507 | 59 206 | 52 342 | 40 976 | 69 009 | 166 481 |
Tax Expense Credit Applicable Tax Rate | | 93 218 | 82 600 | 232 131 | 153 610 | 358 787 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -9 099 | -12 827 | -30 366 | -22 742 | -12 650 | -93 705 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 572 | 7 819 | 7 059 | 2 908 | 1 040 | 25 990 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 100 582 | 113 366 | 95 774 | 248 244 | 193 402 | 424 641 |
Total Assets Less Current Liabilities | 1 951 498 | 2 136 362 | 2 347 078 | 3 810 689 | 4 158 702 | 5 455 160 |
Total Borrowings | 613 778 | 455 117 | 307 120 | 811 439 | 591 468 | 369 415 |
Total Current Tax Expense Credit | | | | 259 610 | 165 369 | 327 169 |
Total Operating Lease Payments | 248 151 | 239 612 | 220 795 | 120 909 | 50 293 | |
Trade Creditors Trade Payables | 3 427 964 | 3 937 035 | 2 381 493 | 2 257 497 | 2 565 466 | 3 770 743 |
Trade Debtors Trade Receivables | 1 301 226 | 1 311 408 | 943 112 | 938 634 | 430 048 | 846 430 |
Turnover Revenue | 16 629 747 | 17 114 891 | 17 880 769 | 15 724 478 | 12 451 985 | |
Wages Salaries | 1 927 117 | 2 127 793 | 2 214 514 | 2 068 709 | 2 220 934 | 2 506 002 |
Director Remuneration | | | 506 713 | 492 052 | 507 962 | 603 171 |