Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 651 815 | 152 355 | 890 627 | 1 138 650 | 906 179 |
Current Assets | 3 164 652 | 2 804 618 | 3 273 296 | 3 957 625 | 4 191 569 |
Debtors | 280 942 | 285 021 | 189 921 | 316 809 | 448 887 |
Net Assets Liabilities | 4 066 224 | 3 866 527 | 3 991 441 | 4 907 667 | 5 430 284 |
Other Debtors | 92 789 | 89 964 | 107 368 | 180 739 | 142 340 |
Property Plant Equipment | 2 508 940 | 4 198 201 | 4 095 672 | 3 445 450 | 3 398 810 |
Total Inventories | 2 231 895 | 2 367 242 | 2 192 748 | 2 502 166 | |
|
Other Financial Data |
Audit Fees Expenses | | 7 000 | 8 800 | | |
Accrued Liabilities Deferred Income | 205 249 | 283 461 | 249 399 | | |
Accumulated Amortisation Impairment Intangible Assets | 120 000 | 160 000 | 200 000 | 200 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 235 012 | 1 360 653 | 1 475 513 | 1 378 090 | 1 448 688 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 814 902 | 12 331 | 108 900 | 96 288 |
Administrative Expenses | 2 155 076 | 2 419 601 | 2 030 317 | | |
Amortisation Expense Intangible Assets | 40 000 | 40 000 | 40 000 | | |
Amortisation Impairment Expense Intangible Assets | 40 000 | 40 000 | 40 000 | | |
Average Number Employees During Period | 52 | 51 | 49 | 39 | 39 |
Bank Borrowings | 468 803 | 1 973 852 | 1 945 483 | | |
Bank Borrowings Overdrafts | 344 597 | 1 809 519 | 1 772 725 | 819 012 | 702 080 |
Cash Cash Equivalents Cash Flow Value | 651 815 | 152 355 | 890 627 | | |
Corporation Tax Payable | 139 955 | 40 599 | 118 231 | | |
Cost Sales | 2 403 530 | 2 432 815 | 2 115 492 | | |
Creditors | 344 597 | 1 809 519 | 1 772 725 | 819 012 | 749 143 |
Current Tax For Period | 139 955 | 40 599 | 118 231 | | |
Deferred Tax Asset Debtors | | 626 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 624 | -15 270 | 3 268 | | |
Depreciation Expense Property Plant Equipment | 92 288 | 125 641 | 114 860 | | |
Depreciation Impairment Expense Property Plant Equipment | 92 288 | 125 641 | 114 860 | | |
Dividends Paid | 254 000 | 254 044 | 238 444 | | |
Dividends Paid Classified As Financing Activities | -254 000 | -254 044 | -238 444 | | |
Dividends Paid On Shares Interim | 254 000 | 254 044 | 238 444 | | |
Finished Goods Goods For Resale | 2 231 895 | 2 367 242 | 2 192 748 | | |
Fixed Assets | 2 588 940 | 4 238 201 | 4 095 672 | 3 445 450 | 3 398 810 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 120 175 | 194 951 | 78 369 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 17 922 | 7 600 | 28 997 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 427 278 | 101 992 | 31 040 | 1 097 521 | 989 530 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 11 112 | 13 438 | 19 743 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 257 615 | -97 875 | -149 330 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 46 662 | 3 453 | -94 474 | | |
Gain Loss In Cash Flows From Change In Inventories | 74 515 | 135 347 | -174 494 | | |
Gain Loss On Disposals Property Plant Equipment | -866 | | | | |
Government Grant Income | | | 219 148 | | |
Gross Profit Loss | 2 821 620 | 2 511 445 | 2 320 559 | | |
Income Taxes Paid Refund Classified As Operating Activities | -134 691 | -140 200 | -40 599 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 154 458 | 499 460 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -14 | 245 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 40 000 | 40 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 125 641 | 114 860 | 94 223 | 128 015 |
Intangible Assets | 80 000 | 40 000 | | | |
Intangible Assets Gross Cost | 200 000 | 200 000 | 200 000 | 200 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 15 997 | 11 923 | 24 533 | | |
Interest Payable Similar Charges Finance Costs | 15 997 | 11 923 | 24 533 | | |
Interest Received Classified As Investing Activities | -19 | | | | |
Net Cash Flows From Used In Financing Activities | 374 175 | -1 251 005 | | | |
Net Cash Flows From Used In Investing Activities | 50 501 | 1 814 902 | | | |
Net Cash Flows From Used In Operating Activities | -270 218 | -64 437 | -1 017 416 | | |
Net Cash Generated From Operations | -420 906 | -216 560 | -1 082 548 | | |
Net Current Assets Liabilities | 1 836 525 | 1 437 845 | 1 671 136 | 2 304 739 | 2 810 075 |
Net Finance Income Costs | 19 | | | | |
Net Interest Paid Received Classified As Operating Activities | -15 997 | -11 923 | -24 533 | | |
Operating Profit Loss | 666 544 | 91 844 | 509 390 | | |
Other Creditors | 364 490 | 215 153 | 290 939 | 616 792 | 47 063 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 191 646 | 57 417 |
Other Disposals Property Plant Equipment | | | | 856 545 | 72 330 |
Other Interest Income | 19 | | | | |
Other Interest Receivable Similar Income Finance Income | 19 | | | | |
Other Operating Income Format1 | | | 219 148 | | |
Other Taxation Social Security Payable | 160 979 | 144 960 | 423 590 | 442 678 | 375 476 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 16 816 | 21 765 | 38 222 | | |
Prepayments Accrued Income | 82 835 | 72 976 | 13 584 | | |
Proceeds From Sales Property Plant Equipment | -2 000 | | | | |
Profit Loss | 510 001 | 54 347 | 363 358 | | |
Profit Loss On Ordinary Activities Before Tax | 650 566 | 79 921 | 484 857 | | |
Property Plant Equipment Gross Cost | 3 743 952 | 5 558 854 | 5 571 185 | 4 823 540 | 4 847 498 |
Provisions For Liabilities Balance Sheet Subtotal | 14 644 | | 2 642 | 23 510 | 29 458 |
Purchase Property Plant Equipment | -52 520 | -1 814 902 | -12 331 | | |
Social Security Costs | 80 309 | 86 152 | 79 016 | | |
Staff Costs Employee Benefits Expense | 1 087 575 | 1 104 002 | 1 088 848 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 14 644 | | | | |
Tax Expense Credit Applicable Tax Rate | 123 608 | 15 185 | 92 123 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -1 723 | 1 723 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 772 | 821 | 379 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 140 565 | 25 574 | 121 499 | | |
Total Assets Less Current Liabilities | 4 425 465 | 5 676 046 | 5 766 808 | 5 750 189 | 6 208 885 |
Total Borrowings | 344 597 | 1 809 519 | 1 772 725 | | |
Total Current Tax Expense Credit | 139 941 | 40 844 | 118 231 | | |
Total Operating Lease Payments | 168 094 | 167 837 | 86 663 | | |
Trade Creditors Trade Payables | 333 248 | 518 267 | 465 474 | 469 529 | 529 242 |
Trade Debtors Trade Receivables | 105 318 | 121 455 | 82 553 | 136 070 | 306 547 |
Turnover Revenue | 5 225 150 | 4 944 260 | 4 436 051 | | |
Wages Salaries | 990 450 | 996 085 | 971 610 | | |
Director Remuneration | 30 669 | 24 012 | 24 001 | | |