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 | 427 023 | 941 705 | 821 436 | 314 745 | 676 428 | 1 596 973 | 991 481 | 742 830 |
Current Assets | 1 324 424 | 1 837 407 | 1 691 243 | 1 421 210 | 1 834 073 | 2 501 652 | 2 491 769 | 3 470 373 |
Debtors | 850 363 | 856 344 | 805 395 | 1 040 014 | 1 108 753 | 836 066 | 1 405 541 | 2 644 202 |
Net Assets Liabilities | 1 326 077 | 2 302 532 | 2 369 197 | 2 266 865 | 2 369 715 | 2 609 719 | 2 995 405 | 3 525 437 |
Other Debtors | 192 874 | 144 050 | 117 399 | 177 783 | 181 526 | 268 051 | 254 897 | 5 261 |
Property Plant Equipment | 2 530 419 | 2 476 737 | 2 373 655 | 2 434 492 | 2 349 948 | 2 285 079 | 2 839 859 | 2 851 957 |
Total Inventories | 47 038 | 39 358 | 64 412 | 66 451 | 48 892 | 68 613 | 94 747 | 83 341 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 129 | | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 129 | | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 112 | 129 | | | | | | |
Audit Fees Expenses | | | | | | | 8 200 | 8 400 |
Fees For Non-audit Services | | | | | | | 4 005 | 2 400 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 3 239 | 2 895 |
Director Remuneration | | | | | | | 180 425 | 172 636 |
Dividend Recommended By Directors | | | | | | | | 191 202 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 4 | 4 |
Accumulated Amortisation Impairment Intangible Assets | 35 777 | 38 177 | | 5 018 | 9 242 | 6 116 | 8 435 | 11 405 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 163 242 | 2 072 974 | 2 232 583 | 2 487 875 | 2 639 510 | 2 274 703 | 2 546 855 | 2 830 205 |
Average Number Employees During Period | 94 | 102 | 89 | 94 | 90 | 85 | 93 | 103 |
Bank Borrowings | 903 092 | 204 654 | 177 080 | 148 311 | 118 468 | 386 969 | 93 949 | 64 950 |
Bank Borrowings Overdrafts | 819 422 | 177 080 | 148 347 | 118 348 | 86 953 | 334 364 | 240 327 | 898 551 |
Capital Commitments | 382 239 | 67 000 | | | 223 578 | | 99 078 | |
Creditors | 1 393 813 | 782 383 | 647 683 | 596 331 | 516 708 | 757 331 | 588 074 | 1 255 032 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 38 177 | | | 5 165 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 331 863 | 109 603 | | 122 101 | 616 234 | -5 032 | |
Disposals Intangible Assets | | | 38 177 | | | 17 550 | | |
Disposals Property Plant Equipment | | 540 578 | 118 791 | | 125 917 | 664 559 | -5 032 | |
Finance Lease Liabilities Present Value Total | 104 549 | 197 303 | 127 336 | 141 983 | 129 755 | 195 101 | 165 220 | 178 878 |
Fixed Assets | 2 557 742 | 2 501 660 | 2 394 098 | 2 487 852 | 2 399 084 | 2 319 791 | 2 877 850 | 3 838 101 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 44 452 | 96 199 | 94 882 | 81 408 | 97 311 | 97 434 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | -11 587 | | | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | 11 587 | | | | |
Increase Decrease In Property Plant Equipment | | 381 888 | 122 909 | 44 715 | 184 938 | 234 883 | 144 330 | 261 920 |
Increase From Amortisation Charge For Year Intangible Assets | | 2 400 | | 2 933 | 4 224 | 2 039 | 2 319 | 2 970 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 241 595 | 269 212 | 257 377 | 273 736 | 251 427 | 267 120 | 283 350 |
Intangible Assets | 2 400 | | | 32 917 | 28 693 | 14 269 | 17 548 | 14 578 |
Intangible Assets Gross Cost | 38 177 | 38 177 | | 37 935 | 37 935 | 20 385 | 25 983 | |
Investments Fixed Assets | 24 923 | 24 923 | 20 443 | 20 443 | 20 443 | 20 443 | 20 443 | 971 566 |
Net Current Assets Liabilities | 337 459 | 770 486 | 799 816 | 551 915 | 669 815 | 1 236 921 | 909 577 | 1 229 452 |
Nominal Value Shares Issued Specific Share Issue | | 1 | | | | | | |
Number Shares Issued Fully Paid | | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Number Shares Issued Specific Share Issue | | 5 | | | | | | |
Other Creditors | 469 842 | 408 000 | 372 000 | 336 000 | 300 000 | 264 000 | 228 000 | |
Other Investments Other Than Loans | 24 923 | 24 923 | 20 443 | 20 443 | 20 443 | 20 443 | 20 443 | 971 566 |
Other Taxation Social Security Payable | 135 721 | 300 720 | 167 928 | 138 893 | 196 212 | 252 249 | 106 072 | 103 531 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | 4 693 661 | 4 549 711 | 4 606 238 | 4 922 367 | 4 989 458 | 4 559 782 | 5 386 714 | 5 682 162 |
Provisions For Liabilities Balance Sheet Subtotal | 175 311 | 187 231 | 177 034 | 176 571 | 182 476 | 189 662 | 203 948 | 287 084 |
Total Additions Including From Business Combinations Intangible Assets | | | | 26 348 | | | 5 598 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 396 628 | 175 318 | 327 716 | 193 008 | 234 883 | 821 900 | 295 448 |
Total Assets Less Current Liabilities | 2 895 201 | 3 272 146 | 3 193 914 | 3 039 767 | 3 068 899 | 3 556 712 | 3 787 427 | 5 067 553 |
Total Borrowings | | | 474 739 | 478 935 | 413 142 | 741 037 | 129 949 | 100 950 |
Trade Creditors Trade Payables | 453 070 | 497 105 | 488 443 | 475 798 | 735 612 | 728 776 | 928 620 | 1 550 747 |
Trade Debtors Trade Receivables | 657 489 | 712 294 | 687 996 | 862 231 | 927 227 | 568 015 | 1 150 644 | 2 271 289 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | -2 085 | | | | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | 2 085 | | | | |
Administrative Expenses | | | | | | | 1 070 834 | 1 292 454 |
Amortisation Expense Intangible Assets | | | | | | | 280 | 933 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 991 481 | |
Comprehensive Income Expense | | | | | | | 669 632 | 721 234 |
Corporation Tax Payable | | | | | | | 137 048 | 162 723 |
Cost Sales | | | | | | | 7 198 399 | 9 290 192 |
Current Tax For Period | | | | | | | 137 048 | 162 723 |
Depreciation Amortisation Expense | | | | | | | 269 440 | 286 320 |
Depreciation Expense Property Plant Equipment | | | | | | | 186 578 | 214 413 |
Dividends Paid | | | | | | | 283 946 | 191 202 |
Dividends Paid Classified As Financing Activities | | | | | | | -283 946 | -191 202 |
Dividends Paid On Shares Interim | | | | | | | 283 946 | 191 202 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 8 505 | 7 479 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 6 943 | -3 819 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 244 731 | 648 395 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -569 475 | -1 238 661 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 300 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 300 | |
Gross Profit Loss | | | | | | | 1 832 312 | 2 303 294 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -75 781 | -137 048 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -605 492 | -248 651 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 26 134 | -11 406 |
Interest Expense On Loan Capital | | | | | | | 9 678 | 27 888 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 12 980 | 11 660 |
Interest Paid Classified As Operating Activities | | | | | | | -18 183 | -35 367 |
Interest Payable Similar Charges Finance Costs | | | | | | | 31 163 | 47 027 |
Merchandise | | | | | | | 94 747 | 83 341 |
Net Cash Flows From Used In Financing Activities | | | | | | | 576 662 | -223 093 |
Net Cash Flows From Used In Investing Activities | | | | | | | 689 794 | 1 006 605 |
Net Cash Flows From Used In Operating Activities | | | | | | | -660 964 | -534 861 |
Net Cash Generated From Operations | | | | | | | -767 908 | -718 936 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -2 483 | -2 644 |
Operating Profit Loss | | | | | | | 849 646 | 1 011 476 |
Other Deferred Tax Expense Credit | | | | | | | 14 286 | 18 731 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 2 483 | 2 644 |
Other Operating Income Format1 | | | | | | | 88 168 | 636 |
Other Remaining Borrowings | | | | | | | 228 000 | 192 000 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -204 022 | -178 930 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 51 130 | 60 797 |
Percentage Class Share Held In Subsidiary | | | | | | | | 35 |
Prepayments | | | | | | | 250 738 | 367 652 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -1 000 000 |
Proceeds From Sales Property Plant Equipment | | | | | | | -300 | |
Profit Loss | | | | | | | 669 632 | 721 234 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 820 966 | 967 093 |
Provisions | | | | | | | 203 948 | 287 084 |
Purchase Intangible Assets | | | | | | | -5 598 | |
Purchase Property Plant Equipment | | | | | | | -686 979 | -58 126 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -88 694 | -406 775 |
Social Security Costs | | | | | | | 251 532 | 302 204 |
Staff Costs Employee Benefits Expense | | | | | | | 3 066 061 | 3 499 771 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 155 984 | 183 748 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -19 556 | -22 129 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 135 | 480 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 151 334 | 245 859 |
Total Deferred Tax Expense Credit | | | | | | | 14 286 | 83 136 |
Total Operating Lease Payments | | | | | | | 50 215 | 63 250 |
Turnover Revenue | | | | | | | 9 030 711 | 11 593 486 |
Wages Salaries | | | | | | | 2 763 399 | 3 136 770 |