Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 10 419 | 60 | 96 198 |
Current Assets | 3 922 011 | 5 532 476 | 5 511 026 |
Debtors | 2 769 752 | 3 678 684 | 3 640 946 |
Net Assets Liabilities | 2 365 757 | 1 405 952 | 1 369 886 |
Other Debtors | 41 413 | 82 994 | 593 891 |
Property Plant Equipment | 1 660 903 | 1 586 728 | 1 279 827 |
Total Inventories | 1 141 840 | 1 853 732 | 1 773 882 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 200 | 13 700 |
Accrued Liabilities Deferred Income | 529 264 | 63 570 | 718 083 |
Accumulated Amortisation Impairment Intangible Assets | 120 918 | 128 325 | 131 144 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 711 393 | 3 020 575 | 3 313 707 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 235 007 | 10 101 |
Amortisation Expense Intangible Assets | 9 640 | 7 407 | 2 819 |
Amounts Owed By Group Undertakings | 1 743 340 | 2 407 449 | 1 467 405 |
Amounts Owed To Group Undertakings | | 1 701 798 | 2 159 220 |
Average Number Employees During Period | 111 | 114 | 114 |
Bank Borrowings Overdrafts | 1 708 284 | 2 700 776 | 1 819 711 |
Bank Overdrafts | 1 708 284 | 2 700 776 | 1 819 711 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 405 365 | 299 699 | 246 034 |
Corporation Tax Recoverable | 146 374 | 21 259 | 78 213 |
Creditors | 77 834 | 70 407 | 9 408 |
Current Tax For Period | -8 977 | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 13 854 | -10 530 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 1 306 | 9 842 | 59 154 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 19 977 | 61 714 | -4 598 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -4 198 | -257 142 | -14 561 |
Depreciation Amortisation Impairment Expense | 384 526 | 316 589 | 315 701 |
Depreciation Expense Property Plant Equipment | 305 523 | 258 287 | 256 996 |
Finance Lease Liabilities Present Value Total | 77 834 | 6 837 | 9 408 |
Finance Lease Payments Owing Minimum Gross | 234 181 | 114 122 | 33 682 |
Finished Goods Goods For Resale | 36 554 | 75 679 | 73 031 |
Fixed Assets | 1 672 380 | 1 590 798 | 1 281 078 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 1 306 | 9 842 | 59 154 |
Further Item Tax Increase Decrease Component Adjusting Items | -40 529 | -3 325 | -4 598 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 130 812 | 87 861 | 64 975 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 120 782 | -25 394 | -3 202 |
Gain Loss On Disposals Property Plant Equipment | | | -2 221 |
Government Grant Income | 30 171 | 12 008 | |
Group Tax Relief Received Paid | | 10 445 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 266 | -18 315 | -56 954 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -22 588 | 711 892 | -79 850 |
Increase From Amortisation Charge For Year Intangible Assets | | 7 407 | 2 819 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 309 182 | 310 661 |
Intangible Assets | 11 477 | 4 070 | 1 251 |
Intangible Assets Gross Cost | 132 395 | 132 395 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 2 877 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 21 205 | 14 711 | 10 390 |
Interest Paid To Group Undertakings | 24 000 | 24 000 | 24 000 |
Interest Payable Similar Charges Finance Costs | 48 082 | 38 711 | 34 390 |
Net Current Assets Liabilities | 956 797 | -114 439 | 138 211 |
Operating Profit Loss | 115 416 | -1 136 295 | -18 635 |
Other Creditors | 90 859 | | 104 882 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 17 529 |
Other Disposals Property Plant Equipment | | | 23 870 |
Other Interest Income | 3 546 | 855 | |
Other Interest Receivable Similar Income Finance Income | 3 546 | 855 | |
Other Operating Expenses Format2 | 2 105 507 | 2 337 946 | 1 619 541 |
Other Operating Income Format2 | 215 171 | 34 762 | 26 588 |
Other Taxation Social Security Payable | 83 021 | 87 780 | 144 846 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 59 688 | 51 066 | 56 777 |
Prepayments Accrued Income | 214 317 | 159 765 | 173 457 |
Profit Loss | 62 506 | -959 805 | -36 066 |
Profit Loss On Ordinary Activities Before Tax | 70 880 | -1 174 151 | -53 025 |
Property Plant Equipment Gross Cost | 4 372 296 | 4 607 303 | 4 593 534 |
Raw Materials Consumables | 973 098 | 1 342 182 | 1 211 810 |
Raw Materials Consumables Used | | 4 305 890 | 4 117 130 |
Research Development Expense Recognised In Profit Or Loss | 41 708 | -4 285 | 3 234 |
Social Security Costs | 301 895 | 300 152 | 326 806 |
Staff Costs Employee Benefits Expense | 3 840 334 | 3 560 266 | 3 717 100 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 185 586 | | 39 995 |
Tax Expense Credit Applicable Tax Rate | 13 467 | -223 089 | -10 075 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | 956 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 597 | 6 545 | 4 810 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 169 | 142 | 1 234 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 8 374 | -214 346 | -16 959 |
Total Assets Less Current Liabilities | 2 629 177 | 1 476 359 | 1 419 289 |
Total Borrowings | 1 708 284 | 2 700 776 | 1 819 711 |
Total Current Tax Expense Credit | -8 711 | -28 760 | -56 954 |
Total Deferred Tax Expense Credit | 17 085 | -185 586 | 39 995 |
Total Operating Lease Payments | 278 133 | 262 496 | 206 828 |
Trade Creditors Trade Payables | 397 439 | 581 201 | 401 799 |
Trade Debtors Trade Receivables | 624 308 | 1 007 217 | 1 327 980 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | -417 065 | 114 748 |
Turnover Revenue | 9 570 635 | 8 637 742 | 9 804 099 |
Wages Salaries | 3 478 751 | | 3 333 517 |
Work In Progress | 132 188 | 435 871 | 489 041 |