Profit & Loss |
Date of Accounts |
2015-10-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
Net Worth | 2 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 444 682 | 1 088 481 | 2 471 334 | 1 486 317 |
Current Assets | | 775 740 | 1 433 410 | 2 808 121 | 1 818 217 |
Debtors | | 288 253 | 281 882 | 284 045 | 251 468 |
Net Assets Liabilities | | 571 942 | 1 069 041 | 2 849 981 | 1 773 953 |
Other Debtors | | 167 256 | 122 070 | 88 540 | 221 222 |
Property Plant Equipment | | 1 338 459 | 1 295 166 | 1 228 497 | 998 165 |
Total Inventories | | 42 805 | 63 047 | 52 742 | 80 432 |
Net Assets Liabilities Including Pension Asset Liability | 2 | | | | |
|
Capital & Reserves |
Shareholder Funds | 2 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 7 000 | 7 250 | 4 000 |
Accumulated Amortisation Impairment Intangible Assets | | 118 332 | 182 519 | 246 707 | 319 307 |
Accumulated Depreciation Impairment Property Plant Equipment | | 395 386 | 744 808 | 1 119 768 | 1 444 492 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 123 702 |
Administration Support Average Number Employees | | | | 12 | 14 |
Administrative Expenses | | 7 085 893 | 7 933 684 | 10 306 975 | 6 837 484 |
Amortisation Expense Intangible Assets | | 3 781 | 4 500 | 4 500 | 64 188 |
Amounts Owed To Related Parties | | | | 140 066 | 122 494 |
Amount Specific Bank Loan | | | | 479 651 | 309 782 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 377 | 366 | 389 | 412 |
Balances With Banks | | | | 2 462 244 | 1 477 227 |
Bank Borrowings | | 241 866 | 166 825 | 173 123 | 141 489 |
Cash Cash Equivalents | | | | 2 471 334 | 1 486 317 |
Cash Cash Equivalents Cash Flow Value | | 444 682 | 1 088 481 | 2 471 334 | |
Cash On Hand | | | | 9 090 | 9 090 |
Comprehensive Income Expense | | 92 678 | 547 099 | 1 830 940 | 223 972 |
Cost Sales | | 3 272 113 | 3 460 670 | 5 603 202 | 8 954 791 |
Creditors | | 1 145 243 | 789 560 | 306 529 | 141 489 |
Current Tax For Period | | -882 | 95 355 | 431 728 | 91 058 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 56 599 | -38 318 |
Deferred Tax Liabilities | | | | 254 172 | 215 855 |
Depreciation Amortisation Expense | | 194 441 | 413 611 | 439 148 | 397 324 |
Depreciation Expense Property Plant Equipment | | 148 710 | 349 422 | 374 960 | 333 136 |
Dividend Per Share Interim | | | 500 | 500 | 650 000 |
Dividends Paid | | 54 000 | 50 000 | 50 000 | -1 300 000 |
Dividends Paid Classified As Financing Activities | | -54 000 | -50 000 | -50 000 | -1 300 000 |
Financial Assets | | | | 3 750 | 3 750 |
Fixed Assets | | 2 507 633 | 2 400 153 | 2 269 296 | 1 995 674 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 268 932 | 268 932 | 268 932 | 3 847 508 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 332 153 | 330 735 | -397 253 | -361 350 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -132 045 | 6 371 | -2 163 | -32 577 |
Gain Loss In Cash Flows From Change In Inventories | | | | -10 305 | 27 690 |
Government Grant Income | | | | 134 322 | 23 200 |
Gross Profit Loss | | 7 279 182 | 8 154 506 | 12 515 547 | 7 101 787 |
Income Taxes Paid Refund Classified As Operating Activities | | -46 118 | | -95 355 | 431 728 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -133 712 | 643 799 | 1 382 853 | -985 017 |
Increase Decrease In Existing Provisions | | | | | -38 318 |
Increase Decrease In Net Debt From Cash Flows | | | | | -797 585 |
Increase From Amortisation Charge For Year Intangible Assets | | | 64 187 | 64 188 | 65 653 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 349 422 | 374 960 | 331 671 |
Intangible Assets | | 1 165 424 | 1 101 237 | 1 037 049 | 993 759 |
Intangible Assets Gross Cost | | 1 283 756 | 1 283 756 | 1 313 066 | 1 313 066 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 9 620 | 10 744 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | 14 007 | 47 |
Interest Paid Classified As Financing Activities | | | | -23 627 | -10 791 |
Interest Paid Classified As Operating Activities | | -57 861 | -40 602 | -23 627 | 10 791 |
Interest Payable Similar Charges Finance Costs | | 57 861 | 40 602 | 23 627 | 10 791 |
Net Cash Flows From Used In Financing Activities | | -696 178 | 489 825 | 582 805 | -1 480 651 |
Net Cash Flows From Used In Operating Activities | | -578 987 | -1 439 753 | -2 273 949 | 619 336 |
Net Cash Generated From Operations | | -682 966 | -1 480 355 | -2 392 931 | 1 051 064 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 2 782 042 | 684 827 |
Net Current Assets Liabilities | | -659 699 | -343 979 | 1 141 386 | 135 622 |
Net Debt Funds | | | | 1 851 616 | 1 054 031 |
Nominal Value Allotted Share Capital | | | | 2 | 2 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 |
Other Creditors | | | 197 347 | 150 170 | 159 537 |
Other Employee Expense | | | | 3 985 | 19 170 |
Other Inventories | | | | 52 742 | 80 432 |
Other Operating Income Format1 | | | 529 058 | 134 322 | 23 200 |
Other Payables Accrued Expenses | | | | 177 960 | 291 789 |
Par Value Share | 0 | | 0 | 0 | 0 |
Pension Costs Defined Contribution Plan | | | | 131 092 | 121 343 |
Prepayments | | 75 811 | 7 708 | 19 951 | 28 912 |
Production Average Number Employees | | | | 377 | 398 |
Profit Loss | | 92 678 | 547 099 | 1 830 940 | 223 972 |
Profit Loss On Ordinary Activities Before Tax | | 135 428 | 709 278 | 2 319 267 | 276 712 |
Property Plant Equipment Gross Cost | | 1 733 845 | 2 039 974 | 2 348 265 | 2 442 657 |
Provisions | | 130 749 | 197 573 | 254 172 | 215 854 |
Provisions For Liabilities Balance Sheet Subtotal | | 130 749 | 197 573 | 254 172 | 215 854 |
Purchase Property Plant Equipment | | -637 254 | -306 129 | -308 291 | -123 702 |
Repayments Borrowings Classified As Financing Activities | | -370 142 | -635 963 | -476 733 | -169 860 |
Revenue From Sale Goods | | | | 18 118 753 | 16 056 578 |
Social Security Costs | | 118 424 | 130 308 | 140 481 | 155 024 |
Staff Costs Employee Benefits Expense | | 2 933 638 | 3 552 032 | 4 128 868 | 4 284 277 |
Taxation Social Security Payable | | | | 182 458 | 329 313 |
Tax Expense Credit Applicable Tax Rate | | 25 731 | 134 763 | 440 661 | 52 575 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -98 145 | 32 109 | -8 800 | -12 068 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 7 298 | -6 401 | -133 | 12 233 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 42 750 | 162 179 | 488 327 | 52 740 |
Total Assets Less Current Liabilities | | 1 847 934 | 2 056 174 | 3 410 682 | 2 131 296 |
Total Borrowings | | | | 306 529 | 141 489 |
Total Operating Lease Payments | | 1 779 784 | 1 880 266 | 3 035 256 | 2 229 238 |
Trade Creditors Trade Payables | | 452 936 | 625 608 | 411 230 | 518 664 |
Trade Debtors Trade Receivables | | | | | 1 334 |
Turnover Revenue | | 10 551 295 | 11 615 176 | 18 118 749 | 16 056 578 |
Unpaid Contributions To Pension Schemes | | | | 1 240 | 1 437 |
Wages Salaries | | 2 740 395 | 3 333 336 | 3 853 310 | 3 988 740 |
Company Contributions To Money Purchase Plans Directors | | 36 674 | 43 326 | 80 000 | 80 000 |
Director Remuneration | | 8 064 | 8 064 | 16 064 | 8 064 |
Other Non-audit Services Fees | | | 6 913 | 7 000 | |
Dividend Recommended By Directors | | | 50 000 | 50 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 2 | |
Accrued Liabilities | | 264 575 | 408 943 | 177 960 | |
Additional Provisions Increase From New Provisions Recognised | | | 66 824 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 56 599 | |
Bank Borrowings Overdrafts | | 1 145 243 | 789 560 | 306 529 | |
Corporation Tax Payable | | | 95 355 | 431 728 | |
Dividends Paid On Shares Interim | | 54 000 | 50 000 | 50 000 | |
Further Item Interest Expense Component Total Interest Expense | | 35 801 | 20 000 | 14 007 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | -98 562 | | | |
Gain Loss On Disposals Property Plant Equipment | | -98 562 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 3 434 | 20 242 | -10 305 | |
Interest Expense On Bank Loans Similar Borrowings | | 22 060 | 20 602 | 9 620 | |
Investments Fixed Assets | | 3 750 | 3 750 | 3 750 | |
Net Cash Flows From Used In Investing Activities | | 1 408 877 | 306 129 | 308 291 | |
Operating Profit Loss | | 193 289 | 749 880 | 2 342 894 | |
Other Deferred Tax Expense Credit | | 43 632 | 66 824 | 56 599 | |
Other Investments Other Than Loans | | 3 750 | 3 750 | 3 750 | |
Other Taxation Social Security Payable | | 23 932 | 39 448 | 31 138 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 74 819 | 88 388 | 135 077 | |
Proceeds From Borrowings Classified As Financing Activities | | -1 120 320 | | | |
Purchase Intangible Assets | | -770 373 | | | |
Tax Decrease From Utilisation Tax Losses | | -65 116 | 65 116 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 306 129 | 308 291 | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 2 | | | | |
Number Shares Allotted | 100 | | | | |
Share Capital Allotted Called Up Paid | 2 | | | | |