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 |
Debtors | 1 250 000 | 1 650 000 | 1 920 709 | 2 547 202 | 3 301 364 | 3 374 539 | 3 151 734 |
Net Assets Liabilities | 10 679 307 | 10 869 796 | 11 426 912 | 11 232 095 | 11 375 403 | 11 495 890 | 11 421 038 |
Other Debtors | | | 270 709 | 887 429 | 1 586 815 | 1 582 778 | 1 412 456 |
Property Plant Equipment | 14 150 352 | 15 880 747 | 16 484 379 | 16 405 850 | 16 286 498 | 16 072 345 | 15 880 375 |
Total Inventories | | | | | 3 770 580 | 2 990 612 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 2 298 230 | 2 296 986 | 4 262 599 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 15 826 | 29 026 | 43 561 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 215 160 | 1 537 500 | 2 082 136 | 2 342 575 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 24 977 | 2 093 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 730 395 | | 136 631 | 80 003 | 192 836 | 158 558 |
Administrative Expenses | | | | | 18 223 957 | 29 325 588 | 31 594 093 |
Amounts Owed By Subsidiaries | 1 250 000 | 1 650 000 | 1 650 000 | 1 650 000 | 1 650 000 | 1 650 000 | 1 650 000 |
Amounts Owed To Group Undertakings | 7 164 070 | 9 031 087 | | | | | |
Average Number Employees During Period | | | 87 | 123 | | | |
Bank Borrowings | | | | | 1 012 313 | 2 212 776 | 238 434 |
Bank Borrowings Overdrafts | | | 9 272 134 | 10 020 384 | 136 492 | 1 482 672 | 120 258 |
Cash Cash Equivalents | | | | 3 708 830 | 3 599 850 | 3 136 778 | 5 257 181 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 2 | | | | | | 528 |
Corporation Tax Payable | | | | 38 399 | 288 274 | 32 392 | 53 |
Corporation Tax Recoverable | | | | | | 48 877 | 159 614 |
Cost Sales | | | | | 7 815 765 | 3 995 992 | 2 573 911 |
Creditors | 7 423 191 | 9 290 208 | 9 272 134 | 10 020 384 | 10 451 282 | 10 291 831 | 9 970 669 |
Current Asset Investments | | | | | 1 376 932 | 1 599 041 | 2 210 898 |
Current Tax For Period | | | | | 227 183 | 40 003 | 258 236 |
Deferred Income | | | | | | | 826 677 |
Deferred Tax Asset Debtors | | | | | 281 000 | 340 455 | 532 813 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 314 530 | -266 587 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 324 258 | -264 703 | 146 715 |
Depreciation Expense Property Plant Equipment | | | | | 6 793 411 | 7 172 371 | |
Dividend Income | | | | | 50 742 | 56 865 | 52 377 |
Dividends Received Classified As Investing Activities | | | | | | -56 865 | -52 377 |
Double Taxation Relief | | | | | | | -723 |
Finished Goods Goods For Resale | | | | | 3 770 580 | 2 990 612 | 1 984 496 |
Fixed Assets | 17 087 903 | 18 818 298 | 19 421 930 | 19 343 401 | 19 224 049 | 19 009 896 | 18 818 454 |
Further Item Creditors Component Total Creditors | | | | | 1 307 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 15 072 | 963 853 | 50 773 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -182 470 | -115 277 | -392 990 |
Gain Loss On Disposals Property Plant Equipment | | | | | 8 363 | -1 071 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -14 333 | -150 767 | -7 249 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 13 200 | 14 535 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 215 160 | 199 355 | 666 312 | 493 918 |
Intangible Assets | | | | | 100 400 | 659 108 | 1 587 146 |
Intangible Assets Gross Cost | | | | | 116 226 | 141 203 | 143 296 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 42 237 | 56 838 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 522 466 | 558 791 | |
Interest Income On Bank Deposits | | | | | 11 269 | 1 578 | 15 965 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | 146 946 | 335 131 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 11 269 | 1 578 | 15 965 |
Interest Payable Similar Charges Finance Costs | | | | | 42 237 | 56 838 | 452 945 |
Interest Received Classified As Investing Activities | | | | | | -336 709 | -15 965 |
Investments | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 938 079 |
Investments Fixed Assets | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 938 079 |
Investments In Subsidiaries | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 937 551 | 2 938 079 |
Issue Equity Instruments | 145 074 | 179 962 | 309 734 | 638 148 | 694 865 | 26 021 | |
Loans From Group Undertakings Participating Interests | | | 9 272 134 | 10 020 384 | 10 451 282 | 10 291 831 | 9 970 669 |
Net Cash Flows From Used In Financing Activities | -145 074 | -179 962 | | | | | |
Net Cash Flows From Used In Investing Activities | 3 673 755 | 1 730 395 | | | | | |
Net Cash Generated From Operations | | | | | 1 031 427 | -284 940 | -328 939 |
Net Current Assets Liabilities | -6 173 191 | -7 640 208 | 1 623 655 | 2 246 527 | 2 944 201 | 3 064 697 | 2 875 240 |
Net Finance Income Costs | | | | | 228 457 | 393 574 | 68 342 |
Net Interest Paid Received Classified As Operating Activities | | | | | -42 237 | -56 838 | -452 945 |
Other Creditors | | | | | 3 844 906 | 4 466 573 | 2 423 668 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 121 676 | 233 479 |
Other Disposals Property Plant Equipment | | | | | | 157 561 | 355 799 |
Other Interest Receivable Similar Income Finance Income | | | | | 228 457 | 393 574 | 68 342 |
Other Remaining Borrowings | | | 9 272 134 | 10 020 384 | 10 451 282 | 10 291 831 | 9 970 669 |
Other Remaining Investments | | | | | 3 976 771 | 4 102 899 | 5 596 588 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 610 471 | 672 022 | 678 424 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | 9 773 | 64 549 | 76 457 | 74 622 |
Profit Loss | -3 937 | 10 527 | 247 382 | 54 464 | 91 082 | 94 466 | -74 852 |
Property Plant Equipment Gross Cost | 14 150 352 | 15 880 747 | 16 484 379 | 16 621 010 | 9 588 812 | 9 624 087 | 9 426 846 |
Provisions For Liabilities Balance Sheet Subtotal | 235 405 | 308 294 | 346 539 | 337 449 | 341 565 | 286 872 | 301 987 |
Purchase Property Plant Equipment | -3 673 753 | -1 730 395 | -603 632 | -136 631 | -80 003 | -743 | |
Social Security Costs | | | | | 1 094 974 | 1 246 837 | |
Staff Costs Employee Benefits Expense | | | | | 12 465 702 | 15 307 515 | 15 989 428 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 235 405 | 308 294 | 346 539 | 337 449 | 341 565 | 286 872 | 301 987 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 4 380 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | 9 883 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 6 748 | -156 013 | -614 898 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 427 857 | -275 439 | -1 017 932 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | -1 239 370 | -550 801 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 50 000 | 72 889 | 38 245 | 29 309 | 23 454 | 3 793 | 71 294 |
Total Assets Less Current Liabilities | 10 914 712 | 11 178 090 | 21 045 585 | 21 589 928 | 22 168 250 | 22 074 593 | 21 693 694 |
Total Borrowings | | | | | 136 492 | 1 482 672 | 120 258 |
Trade Creditors Trade Payables | 259 121 | 259 121 | 297 054 | 262 276 | 313 759 | 309 842 | 276 441 |
Trade Debtors Trade Receivables | | | | | 5 419 062 | 16 427 | 14 656 |
Turnover Revenue | | | | | 26 766 762 | 28 286 894 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | 100 | 100 | 100 | |
Wages Salaries | | | | | 10 760 257 | 13 388 656 | 13 882 113 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 2 877 | |