Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 3 502 065 | 262 974 |
Current Assets | 22 236 096 | 26 050 927 |
Debtors | 11 576 831 | 14 415 681 |
Net Assets Liabilities | 6 857 958 | 8 874 937 |
Other Debtors | 8 142 298 | 4 583 158 |
Property Plant Equipment | 666 467 | 903 366 |
Total Inventories | 7 157 200 | 11 372 272 |
|
Other Financial Data |
Audit Fees Expenses | 10 500 | 14 500 |
Accumulated Depreciation Impairment Property Plant Equipment | 459 449 | 625 605 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 486 337 |
Administration Support Average Number Employees | 7 | 9 |
Administrative Expenses | 5 054 582 | 8 587 138 |
Amounts Owed By Related Parties | | 4 133 821 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 54 | 103 |
Balances Amounts Owed By Related Parties | 4 | 8 841 866 |
Balances Amounts Owed To Related Parties | 1 216 574 | 953 134 |
Balances With Banks | 3 499 982 | 253 240 |
Bank Borrowings | 2 228 788 | 1 718 182 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | 666 467 | 903 366 |
Cash Cash Equivalents | 3 502 065 | 262 974 |
Cash Cash Equivalents Cash Flow Value | 3 502 065 | |
Cash On Hand | 2 083 | 9 734 |
Cost Sales | 27 749 167 | 43 782 178 |
Creditors | 2 444 558 | 1 823 503 |
Current Tax For Period | 457 000 | 429 000 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 26 232 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 58 000 | 48 768 |
Deferred Tax Liabilities | 83 000 | 158 000 |
Depreciation Amortisation Expense | 147 862 | 225 188 |
Depreciation Expense Property Plant Equipment | 123 499 | 238 357 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -72 201 |
Disposals Property Plant Equipment | | -83 282 |
Distribution Average Number Employees | 22 | 63 |
Finance Lease Liabilities Present Value Total | 102 906 | 119 816 |
Finance Lease Payments Owing Minimum Gross | 332 564 | 229 658 |
Finished Goods Goods For Resale | 7 157 200 | 11 372 272 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 2 500 000 | |
Further Item Creditors Component Total Creditors | 301 515 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 5 223 471 | 9 021 759 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -5 086 851 | -2 542 577 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 148 577 | 2 838 850 |
Gain Loss In Cash Flows From Change In Inventories | 3 363 676 | 4 215 072 |
Gain Loss In Cash Flows From Change In Provisions | -294 736 | |
Gain Loss On Disposals Property Plant Equipment | | 13 169 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 555 741 | 1 284 100 |
Government Grant Income | 191 197 | 31 506 |
Gross Profit Loss | 7 230 314 | 11 151 486 |
Income From Related Parties | 3 612 | 17 892 528 |
Income Taxes Paid Refund Classified As Operating Activities | 293 182 | 626 279 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 3 337 053 | -3 239 091 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -280 | -641 |
Increase Decrease In Existing Provisions | | 75 000 |
Increase Decrease In Net Debt From Cash Flows | | -384 906 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 238 357 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 13 050 | 32 564 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 966 | -966 |
Interest Paid Classified As Financing Activities | -51 245 | -75 516 |
Interest Paid Classified As Operating Activities | 51 245 | 75 516 |
Interest Payable Similar Charges Finance Costs | 51 245 | 75 516 |
Inventories Pledged As Security For Liabilities Carrying Amount | 7 157 200 | 11 372 272 |
Key Management Personnel Compensation Short-term Employee Benefits | 820 142 | 730 202 |
Minimum Operating Lease Payments Recognised As Expense | 471 270 | 742 638 |
Net Cash Flows From Used In Financing Activities | 1 441 408 | -460 422 |
Net Cash Flows From Used In Investing Activities | -4 010 263 | -462 087 |
Net Cash Flows From Used In Operating Activities | 5 905 908 | -2 316 582 |
Net Cash Generated From Operations | 6 199 090 | -1 690 303 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 622 074 | 2 821 042 |
Net Current Assets Liabilities | 8 719 049 | 9 953 074 |
Net Debt Funds | 2 817 515 | 2 432 609 |
Number Shares Issued Fully Paid | 100 | 100 |
Operating Profit Loss | 2 474 212 | 2 595 854 |
Other Cash Inflow Outflow Classified As Investing Activities | -3 800 000 | |
Other Finance Costs | 37 229 | 43 918 |
Other Operating Income Format1 | 298 480 | 31 506 |
Other Payables Accrued Expenses | 1 797 924 | 2 380 642 |
Other Revenue | | 1 656 180 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -7 163 | -103 088 |
Payments To Related Parties | 27 | 100 000 |
Pension Costs Defined Contribution Plan | 76 428 | 108 328 |
Prepayments | 346 350 | 1 136 100 |
Proceeds From Sales Property Plant Equipment | 2 663 | 24 250 |
Profit Loss | 1 908 247 | 2 016 979 |
Profit Loss On Ordinary Activities Before Tax | 2 422 967 | 2 520 338 |
Property Plant Equipment Gross Cost | 1 125 916 | 1 528 971 |
Provisions | 83 000 | 158 000 |
Provisions For Liabilities Balance Sheet Subtotal | 83 000 | 158 000 |
Purchase Property Plant Equipment | -212 926 | -486 337 |
Repayments Borrowings Classified As Financing Activities | -1 000 184 | -281 818 |
Revenue From Sale Goods | 34 979 481 | 53 277 484 |
Selling Average Number Employees | 25 | 31 |
Social Security Costs | 287 320 | 401 231 |
Staff Costs Employee Benefits Expense | 2 669 363 | 4 115 251 |
Taxation Social Security Payable | 588 813 | 133 192 |
Tax Expense Credit Applicable Tax Rate | 460 364 | 478 864 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | 11 601 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 54 636 | 9 350 |
Tax Increase Decrease From Effect Joint Ventures Associates Results Reported Net Tax | | -22 047 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 514 720 | 503 359 |
Total Assets Less Current Liabilities | 9 385 516 | 10 856 440 |
Total Borrowings | 2 444 558 | 1 823 503 |
Total Deferred Tax Expense Credit | 58 000 | 75 000 |
Trade Creditors Trade Payables | 10 361 860 | 12 777 340 |
Trade Debtors Trade Receivables | 3 088 183 | 4 562 602 |
Turnover Revenue | 34 979 481 | 54 933 664 |
Wages Salaries | 2 305 615 | 3 605 692 |
Amount Specific Advance Or Credit Directors | 4 | 4 |
Amount Specific Advance Or Credit Made In Period Directors | 38 439 | 57 985 |
Amount Specific Advance Or Credit Repaid In Period Directors | -38 435 | -57 985 |
Company Contributions To Money Purchase Plans Directors | 17 507 | 17 701 |
Director Remuneration | 467 116 | 426 867 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 |