Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 8 393 | 311 756 | 533 991 | 12 042 |
Current Assets | 2 593 008 | 3 007 687 | 3 670 655 | 4 941 694 |
Debtors | 2 306 662 | 2 499 297 | 3 013 154 | 4 595 967 |
Net Assets Liabilities | 1 150 076 | 1 164 635 | 1 245 389 | 1 428 279 |
Other Debtors | 106 237 | 35 506 | 28 089 | 101 116 |
Property Plant Equipment | 631 470 | 797 353 | 590 255 | 556 595 |
Total Inventories | 277 953 | 196 634 | 123 510 | 333 685 |
|
Other Financial Data |
Audit Fees Expenses | 12 125 | 11 000 | 10 982 | 17 125 |
Amount Specific Advance Or Credit Directors | | | 9 959 | 36 226 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 46 923 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 1 075 | 738 |
Company Contributions To Money Purchase Plans Directors | 47 807 | 73 630 | 52 050 | 25 739 |
Director Remuneration | 393 247 | 428 375 | 433 735 | 410 482 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 7 | 7 | 9 | 7 |
Accrued Liabilities | 145 967 | 126 353 | 178 113 | 216 670 |
Accumulated Depreciation Impairment Property Plant Equipment | 672 094 | 593 512 | 724 107 | 710 671 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -2 500 |
Amounts Recoverable On Contracts | | | 89 965 | 297 839 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 72 | 76 | 74 | 76 |
Bank Borrowings | 222 713 | 200 712 | 64 372 | 65 011 |
Bank Borrowings Overdrafts | 200 923 | 178 587 | 464 495 | 400 338 |
Bank Overdrafts | 239 571 | | | 307 285 |
Capital Commitments | 11 742 | | | |
Cash Cash Equivalents Cash Flow Value | -231 178 | | 533 991 | -295 243 |
Comprehensive Income Expense | 90 040 | 84 559 | 103 496 | 212 890 |
Corporation Tax Payable | 32 851 | | 17 000 | 47 226 |
Creditors | 219 401 | 203 902 | 491 162 | 419 113 |
Current Tax For Period | 32 851 | | 17 000 | 35 000 |
Depreciation Amortisation Expense | 58 174 | 71 833 | 86 593 | 72 883 |
Depreciation Amortisation Impairment Expense | 52 094 | 71 485 | 83 249 | 72 894 |
Depreciation Expense Property Plant Equipment | 53 029 | 58 862 | 74 605 | 58 913 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 150 414 | | 86 319 |
Disposals Investment Property Fair Value Model | | 70 000 | | |
Disposals Property Plant Equipment | | 150 441 | | 86 330 |
Dividends Paid | | 70 000 | 60 000 | 30 000 |
Dividends Paid Classified As Financing Activities | | -70 000 | -60 000 | -30 000 |
Dividends Paid On Shares Interim | | 70 000 | 60 000 | 30 000 |
Finance Lease Liabilities Present Value Total | 18 478 | 25 315 | 28 098 | 23 379 |
Fixed Assets | 891 572 | 1 012 455 | 805 257 | 806 597 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | 32 739 |
Further Item Operating Income Component Total Other Operating Income | | | 82 342 | 5 767 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -100 | |
Further Operating Expense Item Component Total Operating Expenses | | | 13 634 | 18 133 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 6 640 | 7 362 | 3 220 | 6 440 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -8 041 | 847 014 | 708 881 | 840 566 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 024 517 | -192 635 | -595 580 | -1 548 884 |
Gain Loss On Disposal Assets Income Statement Subtotal | 6 080 | 348 | 3 344 | -11 |
Gain Loss On Disposals Property Plant Equipment | 6 080 | 348 | 3 344 | -11 |
Income Taxes Paid Refund Classified As Operating Activities | -4 752 | -29 895 | | 12 226 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -385 090 | 542 934 | 115 845 | -829 234 |
Increase Decrease In Property Plant Equipment | | 40 144 | | 16 895 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -71 865 | -81 319 | -14 301 | 210 175 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 71 832 | | 72 883 |
Interest Expense On Bank Loans Similar Borrowings | 8 192 | 4 786 | 6 393 | 21 494 |
Interest Expense On Bank Overdrafts | 5 324 | 3 534 | 2 415 | 3 475 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 310 | 1 466 | 2 817 | 3 037 |
Interest Paid Classified As Operating Activities | -13 516 | -8 320 | -8 808 | -24 969 |
Interest Payable Similar Charges Finance Costs | 13 826 | 9 786 | 11 625 | 28 006 |
Investment Property | 260 000 | 215 000 | 215 000 | 250 000 |
Investment Property Fair Value Model | 260 000 | 215 000 | 215 000 | 250 000 |
Investments Fixed Assets | 102 | 102 | 2 | 2 |
Merchandise | 10 500 | 10 500 | 10 500 | 10 500 |
Net Cash Flows From Used In Financing Activities | 34 116 | 141 090 | 86 727 | 152 313 |
Net Cash Flows From Used In Investing Activities | -418 585 | 167 238 | 104 157 | 38 437 |
Net Cash Flows From Used In Operating Activities | 769 559 | -851 262 | -306 729 | 638 484 |
Net Cash Generated From Operations | 750 981 | -890 943 | -318 354 | 655 443 |
Net Current Assets Liabilities | 504 405 | 400 082 | 961 294 | 1 068 295 |
Net Interest Received Paid Classified As Investing Activities | -87 | -129 | -241 | -797 |
Number Shares Issued Fully Paid | | 3 000 | | 3 000 |
Operating Profit Loss | 157 618 | 83 760 | 107 503 | 190 156 |
Other Creditors | 32 884 | 122 283 | 234 058 | 322 349 |
Other Deferred Tax Expense Credit | -500 | 17 500 | | -2 500 |
Other Interest Receivable Similar Income Finance Income | 87 | 129 | 241 | 797 |
Other Investments Other Than Loans | 102 | 102 | 2 | 2 |
Other Operating Expenses Format2 | 570 393 | 667 012 | 606 789 | 676 666 |
Other Operating Income Format2 | 47 771 | 10 742 | 99 312 | 22 941 |
Other Taxation Social Security Payable | 148 799 | 135 879 | 143 630 | 162 541 |
Par Value Share | | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -4 527 | -17 617 | -33 484 | -29 506 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 72 534 | 114 935 | 101 432 | 77 616 |
Prepayments | 23 665 | 19 471 | 23 457 | 16 221 |
Proceeds From Sales Investment Properties | -455 000 | -70 000 | | |
Proceeds From Sales Property Plant Equipment | -6 084 | -375 | -5 353 | |
Profit Loss | 90 040 | 84 559 | 103 496 | 212 890 |
Profit Loss On Ordinary Activities Before Tax | 113 879 | 99 103 | 96 119 | 197 947 |
Property Plant Equipment Gross Cost | 1 303 564 | 1 390 865 | 1 314 362 | 1 267 266 |
Provisions | 26 500 | 44 000 | 30 000 | 27 500 |
Provisions For Liabilities Balance Sheet Subtotal | 26 500 | 44 000 | 30 000 | 27 500 |
Purchase Property Plant Equipment | -42 586 | -237 742 | -109 851 | -39 234 |
Raw Materials Consumables Used | 6 440 724 | 11 555 379 | 10 082 707 | 14 227 521 |
Rental Leasing Income | 47 771 | 10 742 | 16 970 | 17 174 |
Social Security Costs | 209 359 | 226 408 | 253 839 | 276 654 |
Staff Costs Employee Benefits Expense | 2 505 129 | 2 756 525 | 2 881 085 | 3 121 221 |
Tax Expense Credit Applicable Tax Rate | 21 637 | 18 830 | 18 263 | 37 610 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 23 839 | 14 544 | -7 377 | -14 943 |
Total Additions Including From Business Combinations Property Plant Equipment | | 237 742 | | 39 234 |
Total Assets Less Current Liabilities | 1 395 977 | 1 412 537 | 1 766 551 | 1 874 892 |
Total Borrowings | 492 265 | 249 756 | 64 372 | 372 296 |
Total Current Tax Expense Credit | 24 339 | -2 956 | -7 377 | -12 443 |
Trade Creditors Trade Payables | 1 376 787 | 2 166 936 | 1 758 231 | 2 103 088 |
Trade Debtors Trade Receivables | 1 733 211 | 2 003 681 | 2 468 778 | 3 691 102 |
Turnover Revenue | 9 678 187 | 15 123 419 | 13 662 021 | 18 265 517 |
Wages Salaries | 2 223 236 | 2 415 182 | 2 525 814 | 2 766 951 |
Work In Progress | 267 453 | 186 134 | 113 010 | 323 185 |