Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 144 224 | 3 272 179 | 3 750 875 | 365 137 |
Current Assets | 11 680 541 | 19 046 456 | 22 883 921 | 16 023 671 |
Debtors | 6 167 072 | 9 607 179 | 11 932 060 | 8 355 860 |
Net Assets Liabilities | 4 613 907 | 7 268 897 | 8 395 242 | 6 471 906 |
Other Debtors | 36 460 | 250 279 | 1 417 066 | 235 779 |
Property Plant Equipment | 4 405 072 | 4 985 193 | 4 889 674 | 5 188 076 |
Total Inventories | 5 369 245 | 6 182 951 | 7 200 986 | |
|
Other Financial Data |
Audit Fees Expenses | 21 951 | 25 000 | 24 500 | 26 500 |
Accrued Liabilities Deferred Income | 609 244 | 405 125 | 321 616 | 754 788 |
Accumulated Amortisation Impairment Intangible Assets | 20 327 | 24 103 | 27 211 | 30 112 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 582 199 | 1 692 954 | 1 857 001 | 2 486 698 |
Additions Other Than Through Business Combinations Intangible Assets | | 523 | 620 | 96 949 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 750 371 | 138 866 | 64 769 |
Administrative Expenses | 2 409 347 | 3 032 624 | 3 120 243 | 2 882 940 |
Amortisation Expense Intangible Assets | 3 262 | 3 776 | 3 108 | |
Amounts Owed By Group Undertakings | 3 019 044 | 4 559 191 | 5 608 603 | 4 452 368 |
Amounts Owed To Group Undertakings | 995 043 | 995 046 | 995 046 | 995 046 |
Average Number Employees During Period | 41 | 41 | 41 | 45 |
Bank Borrowings | 2 380 000 | 2 430 000 | 2 276 250 | 1 968 750 |
Bank Borrowings Overdrafts | 2 380 000 | 1 978 750 | 1 968 750 | 1 661 250 |
Bank Overdrafts | 2 435 436 | 5 078 227 | 7 153 487 | 4 179 030 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 32 791 | 566 044 | 487 273 | 40 996 |
Comprehensive Income Expense | | 2 766 960 | 1 434 224 | -1 923 336 |
Corporation Tax Payable | 249 784 | 598 183 | 855 011 | 323 849 |
Corporation Tax Recoverable | | 277 | | 15 005 |
Cost Sales | 21 319 440 | 27 203 258 | 22 856 318 | 29 079 912 |
Creditors | 2 392 523 | 2 298 196 | 2 109 540 | 1 661 250 |
Current Tax For Period | 279 007 | 587 930 | 123 396 | |
Deferred Tax Asset Debtors | | 15 853 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -267 635 | | -54 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 62 202 | -15 316 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -220 553 | 64 448 | 212 825 | -285 470 |
Depreciation Expense Property Plant Equipment | 24 015 | 25 079 | 37 577 | |
Derivative Liabilities | 816 810 | 598 871 | | |
Distribution Costs | 1 843 378 | 1 486 556 | 1 075 319 | 1 091 773 |
Finance Lease Liabilities Present Value Total | 12 523 | 319 446 | 140 790 | 151 185 |
Finance Lease Payments Owing Minimum Gross | 50 099 | 496 494 | 315 462 | 151 185 |
Finished Goods Goods For Resale | 5 366 245 | 6 180 951 | 7 198 986 | 7 297 660 |
Fixed Assets | 4 637 710 | 5 165 480 | 5 067 473 | 5 300 903 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -267 635 | | -54 |
Further Item Interest Expense Component Total Interest Expense | | 1 664 | 9 896 | 14 021 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | 159 020 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -56 601 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 206 869 | 141 989 | 134 829 | 90 074 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -187 187 | 217 939 | 698 246 | -547 081 |
Gain Loss On Disposals Property Plant Equipment | 31 677 | 7 334 | 6 807 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 11 140 | 943 345 |
Government Grant Income | | | 450 | |
Gross Profit Loss | 5 477 680 | 7 906 676 | 5 705 802 | |
Impairment Loss Property Plant Equipment | | | | -485 605 |
Impairment Loss Reversal On Investments | | 50 298 | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | 282 375 | 91 956 | 235 836 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -29 230 | -134 795 | -22 955 | -131 371 |
Increase From Amortisation Charge For Year Intangible Assets | | 3 776 | 3 108 | 2 901 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 157 418 | 177 375 | 224 107 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | 485 605 |
Intangible Assets | 24 520 | 21 267 | 18 779 | 112 827 |
Intangible Assets Gross Cost | 44 847 | 45 370 | 45 990 | 142 939 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 71 139 | 221 378 | 196 842 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 206 591 | 22 983 | 31 150 | 33 908 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 5 371 | 10 682 | 1 671 | |
Interest Paid To Group Undertakings | | | 80 724 | 78 000 |
Interest Payable Similar Charges Finance Costs | 283 101 | 256 707 | 233 069 | 463 932 |
Investments | 208 118 | 159 020 | | |
Investments Fixed Assets | 208 118 | 159 020 | 159 020 | |
Investments In Subsidiaries | 159 020 | 159 020 | 159 020 | |
Net Current Assets Liabilities | 2 444 084 | 4 965 635 | 6 373 013 | 3 400 754 |
Operating Profit Loss | 1 224 955 | 3 387 496 | 1 429 966 | |
Other Creditors | 1 753 983 | 4 587 228 | 5 215 695 | 3 580 599 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | 1 574 227 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 46 663 | 13 328 | 80 015 |
Other Disposals Property Plant Equipment | | 59 495 | 81 478 | 80 015 |
Other Interest Income | | 853 | 622 | 773 |
Other Interest Receivable Similar Income Finance Income | | 853 | 622 | 773 |
Other Operating Income Format1 | | | 450 | 40 550 |
Other Taxation Social Security Payable | 286 329 | 429 614 | 719 216 | 942 933 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 63 160 | 73 917 | 77 935 | 86 406 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | 458 550 | 442 724 | 499 194 | 367 589 |
Profit Loss | 95 820 | 2 937 365 | 1 509 360 | -2 630 845 |
Profit Loss On Ordinary Activities Before Tax | 125 044 | 3 299 283 | 1 895 765 | -3 063 056 |
Property Plant Equipment Gross Cost | 5 987 271 | 6 678 147 | 6 746 675 | 7 674 774 |
Raw Materials Consumables | 3 000 | 2 000 | 2 000 | |
Redundancy Costs | | 65 500 | 17 757 | |
Social Security Costs | 181 060 | 184 277 | 177 888 | |
Staff Costs Employee Benefits Expense | 1 860 488 | 2 046 795 | 1 912 178 | 2 135 320 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 75 364 | 266 522 | 633 505 | 568 501 |
Tax Expense Credit Applicable Tax Rate | 23 758 | 626 864 | 358 962 | -581 981 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -36 358 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -2 770 | -1 290 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | 34 696 | | 62 202 | -15 588 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 25 514 | 15 154 | 252 852 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 101 822 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 29 224 | 249 948 | 374 235 | -432 211 |
Total Assets Less Current Liabilities | 7 081 794 | 10 131 115 | 11 138 287 | 8 701 657 |
Total Borrowings | 4 815 436 | 7 508 227 | 9 429 737 | 6 147 780 |
Total Current Tax Expense Credit | 249 777 | 453 135 | 99 208 | -131 371 |
Total Deferred Tax Expense Credit | -220 553 | -203 187 | 275 027 | -300 840 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 11 140 | 943 345 |
Total Operating Lease Payments | 4 758 | 54 448 | 59 620 | |
Trade Creditors Trade Payables | 2 052 252 | 1 057 729 | 1 070 864 | 1 387 987 |
Trade Debtors Trade Receivables | 2 653 018 | 4 338 855 | 4 307 821 | 3 222 786 |
Turnover Revenue | 26 797 120 | 35 109 934 | 28 562 120 | |
Wages Salaries | 1 616 268 | 1 788 601 | 1 656 355 | 1 833 964 |
Company Contributions To Defined Benefit Plans Directors | 18 817 | 18 749 | 17 429 | |
Director Remuneration | 522 564 | 596 027 | 418 277 | 347 946 |
Director Remuneration Benefits Including Payments To Third Parties | 541 381 | 614 776 | 435 706 | 363 909 |