Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 018 663 | 986 107 | 752 657 | 1 308 898 |
Current Assets | 1 071 087 | 1 050 303 | 867 753 | 1 483 657 |
Debtors | 29 964 | 22 082 | 80 987 | 122 494 |
Net Assets Liabilities | 500 456 | 676 260 | 543 645 | 462 885 |
Other Debtors | 25 035 | 20 426 | 77 546 | 62 431 |
Property Plant Equipment | 686 684 | 947 702 | 1 531 925 | 2 428 269 |
Total Inventories | 22 460 | 42 114 | 34 109 | 52 265 |
|
Other Financial Data |
Audit Fees Expenses | | | | 1 500 |
Accrued Liabilities Deferred Income | | | 158 244 | 377 872 |
Accumulated Amortisation Impairment Intangible Assets | 173 935 | 233 566 | 315 834 | 398 103 |
Accumulated Depreciation Impairment Property Plant Equipment | 757 603 | 897 691 | 825 125 | 1 258 515 |
Additional Provisions Increase From New Provisions Recognised | | | | 132 095 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 354 839 |
Administrative Expenses | 2 669 407 | 3 313 143 | 4 184 453 | 4 865 217 |
Amortisation Expense Intangible Assets | 46 253 | 59 631 | 82 268 | 82 269 |
Amortisation Rate Used For Intangible Assets | | 5 | 5 | 5 |
Amounts Owed To Directors | | | 132 892 | 51 871 |
Applicable Tax Rate | | | | 19 |
Average Number Employees During Period | 215 | 183 | 185 | 435 |
Bank Borrowings Overdrafts | 219 188 | 287 865 | 395 558 | 607 383 |
Cash Cash Equivalents Cash Flow Value | | | 752 657 | 1 308 898 |
Comprehensive Income Expense | 374 401 | 425 804 | 252 385 | |
Corporation Tax Payable | 89 737 | 93 077 | 72 280 | |
Cost Sales | 3 552 890 | 4 533 869 | 5 849 194 | 6 658 196 |
Creditors | 1 101 533 | 1 383 101 | 1 494 300 | 1 879 012 |
Current Tax For Period | | | 72 280 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 15 765 | 132 095 |
Deferred Tax Liabilities | | | 126 134 | 258 229 |
Depreciation Expense Property Plant Equipment | 168 475 | 159 162 | 280 085 | 458 495 |
Depreciation Rate Used For Property Plant Equipment | | 14 | 14 | 14 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 19 074 | 352 651 | 25 105 |
Disposals Property Plant Equipment | | 19 074 | 352 651 | 25 105 |
Dividends Paid | 200 000 | 250 000 | 385 000 | 250 000 |
Dividends Paid Classified As Financing Activities | | | 385 000 | 250 000 |
Dividends Paid On Shares | | | 385 000 | 250 000 |
Finished Goods | | | 34 109 | 52 265 |
Fixed Assets | 1 660 624 | 2 362 011 | 2 865 216 | 3 679 291 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 5 449 676 | 10 430 252 |
Gain Loss In Cash Flows From Change In Accrued Items | | | -157 795 | 219 628 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 106 805 | 106 560 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -58 905 | 20 924 |
Gain Loss In Cash Flows From Change In Inventories | | | 8 005 | -18 156 |
Gross Profit Loss | 3 171 317 | 3 874 417 | 4 571 717 | 5 171 483 |
Income Expense Recognised Directly In Equity | -200 000 | -250 000 | -385 000 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 93 077 | 72 280 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -233 450 | 556 241 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -62 431 |
Increase Decrease In Net Debt From Cash Flows | | | | 568 495 |
Increase From Amortisation Charge For Year Intangible Assets | | 59 631 | 82 268 | 82 269 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 159 162 | 280 085 | 458 495 |
Intangible Assets | 971 440 | 1 411 809 | 1 329 541 | 1 247 272 |
Intangible Assets Gross Cost | 1 145 375 | 1 645 375 | 1 645 375 | 1 645 375 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 46 734 | 67 107 |
Interest Paid Classified As Operating Activities | | | 46 834 | 67 362 |
Interest Payable Similar Charges Finance Costs | 19 459 | 24 430 | 46 834 | 67 362 |
Investments | 2 500 | 2 500 | 3 750 | 3 750 |
Investments Fixed Assets | 2 500 | 2 500 | 3 750 | 3 750 |
Net Cash Flows From Used In Financing Activities | | | 124 292 | 874 736 |
Net Cash Flows From Used In Investing Activities | | | -865 558 | -1 354 839 |
Net Cash Flows From Used In Operating Activities | | | 507 816 | 1 036 344 |
Net Cash Generated From Operations | | | 647 727 | 1 175 986 |
Net Current Assets Liabilities | -30 446 | -332 798 | -626 547 | -395 355 |
Net Debt Funds | | | 1 344 683 | 1 913 178 |
Net Deferred Tax Liability Asset | | | 126 134 | 258 229 |
Operating Profit Loss | 501 910 | 561 274 | 387 264 | 306 266 |
Other Creditors | 372 879 | 474 112 | 5 124 | 1 875 |
Other Departments Average Number Employees | | | 15 | 18 |
Other Finance Costs | | | 100 | 255 |
Other Investments Other Than Loans | 2 500 | 2 500 | 3 750 | 3 750 |
Other Taxation Social Security Payable | 343 536 | 396 099 | 368 676 | 622 444 |
Par Value Share | | | | 1 |
Pension Costs Defined Contribution Plan | | | 49 723 | 61 367 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 49 723 | 61 367 |
Prepayments Accrued Income | | | 77 546 | 52 090 |
Proceeds From Borrowings Classified As Financing Activities | | | 509 292 | 1 124 736 |
Profit Loss | 374 401 | 425 804 | 252 385 | 169 240 |
Profit Loss On Ordinary Activities Before Tax | 482 451 | 536 844 | 340 430 | 238 904 |
Property Plant Equipment Gross Cost | 1 444 287 | 1 845 393 | 2 357 050 | 3 686 784 |
Provisions | | | 126 134 | 258 229 |
Provisions For Liabilities Balance Sheet Subtotal | 92 325 | 110 369 | 126 134 | 258 229 |
Purchase Financial Investments Other Than Trading Investments | | | 1 250 | |
Purchase Property Plant Equipment | | | 864 308 | 1 354 839 |
Revenue Arising From Exchanges Goods Or Services Sale Goods | | | 152 281 | 155 442 |
Revenue From Sale Goods | | | 10 268 630 | 11 674 237 |
Selling Average Number Employees | | | 394 | 417 |
Social Security Costs | | | 130 973 | 133 817 |
Staff Costs Employee Benefits Expense | | | 3 055 874 | 3 412 298 |
Tax Decrease From Utilisation Tax Losses | | | | -62 431 |
Tax Expense Credit Applicable Tax Rate | | | 64 682 | 45 392 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 7 598 | -107 823 |
Tax Increase Decrease From Other Short-term Timing Differences | | | 15 765 | 132 095 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 108 050 | 111 040 | 88 045 | 69 664 |
Total Assets Less Current Liabilities | 1 630 178 | 2 029 213 | 2 238 669 | 3 283 936 |
Total Current Tax Expense Credit | | | 72 280 | -62 431 |
Total Operating Lease Payments | | | 1 464 197 | 1 565 327 |
Trade Creditors Trade Payables | 76 193 | 131 948 | 361 526 | 217 567 |
Trade Debtors Trade Receivables | 4 929 | 1 656 | 3 441 | 7 973 |
Turnover Revenue | 6 724 207 | 8 408 286 | 10 420 911 | 11 829 679 |
Wages Salaries | | | 2 875 178 | 3 217 114 |
Advances Credits Directors | 40 622 | 57 599 | 132 892 | 51 871 |
Advances Credits Made In Period Directors | | 16 977 | 75 293 | |
Advances Credits Repaid In Period Directors | 9 652 | | | |
Company Contributions To Money Purchase Plans Directors | | | 24 000 | 24 000 |
Director Remuneration | | | 9 000 | 9 000 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 33 000 | 33 000 |