Profit & Loss |
Date of Accounts |
2018-12-30 | 2019-12-30 | 2020-12-30 | 2021-12-30 | 2022-12-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 41 | 41 | | | |
Current Assets | 178 089 | 179 855 | 177 934 | | |
Debtors | 178 048 | 179 814 | 177 934 | 322 934 | 1 186 143 |
Net Assets Liabilities | | | -32 972 | -43 129 | -53 277 |
Other Debtors | 214 | 1 980 | 1 180 698 | 1 064 525 | 938 751 |
Total Inventories | | | 8 392 564 | 4 809 311 | 6 348 532 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 10 102 | 9 988 | 9 988 | 10 002 | 1 127 682 |
Accumulated Amortisation Impairment Intangible Assets | | | -4 260 649 | -4 421 081 | -4 581 513 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 131 114 | 157 255 | 171 156 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 13 295 | 33 952 |
Administrative Expenses | | | 2 936 047 | 2 680 319 | 3 034 963 |
Amounts Owed To Group Undertakings | | | | 1 072 065 | 63 956 |
Amounts Recoverable On Contracts | | | 1 970 049 | 2 680 380 | 1 986 456 |
Bank Borrowings | | | 11 623 054 | 9 647 194 | 8 276 016 |
Bank Borrowings Overdrafts | | | 1 861 249 | 1 158 694 | 1 014 255 |
Bank Overdrafts | | | 8 094 | 163 237 | 1 494 391 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 6 200 | 3 800 | 1 400 |
Cash Cash Equivalents | 41 | 41 | -8 094 | 4 063 217 | 7 984 031 |
Cash Cash Equivalents Cash Flow Value | | | -8 094 | -163 237 | -1 494 391 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | -869 231 | -10 005 | | | -457 898 |
Corporation Tax Payable | | | 208 554 | 462 875 | 552 295 |
Cost Sales | | | 13 617 141 | 27 127 795 | 21 652 417 |
Creditors | 1 057 667 | 1 081 953 | 1 090 147 | 1 311 304 | 2 642 559 |
Current Tax For Period | | | 208 406 | 460 183 | 515 702 |
Deferred Income | | | 300 260 | 238 937 | 184 046 |
Deferred Tax Asset Debtors | | | 14 307 | 3 528 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | -4 164 | 8 790 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 38 197 | 11 375 | 68 947 |
Distribution Costs | | | 398 405 | 482 476 | 534 333 |
Finance Lease Liabilities Present Value Total | | | 55 831 | 45 465 | 75 643 |
Finance Lease Payments Owing Minimum Gross | | | 55 014 | 57 194 | 63 000 |
Further Item Creditors Component Total Creditors | | | 147 686 | 246 686 | 99 000 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -31 017 | 17 820 | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | -462 629 | -1 902 289 | -731 660 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | -3 085 470 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -214 161 | -60 754 | -82 958 |
Gain Loss On Disposals Property Plant Equipment | | | 8 268 | 29 533 | 35 391 |
Government Grant Income | | | 304 389 | 21 868 | 6 000 |
Impairment Loss Reversal On Investments | | | | -54 901 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -160 010 | -185 951 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | 150 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -111 359 | -45 852 | -240 331 |
Increase From Amortisation Charge For Year Intangible Assets | | | | -160 432 | -160 432 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 25 473 | 13 901 |
Intangible Assets | | | -601 801 | -441 279 | -280 847 |
Intangible Assets Gross Cost | | | -4 862 360 | -4 862 360 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 408 342 | 402 402 | 386 014 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 9 379 | 580 | 4 841 |
Interest Income On Bank Deposits | | | 595 | 3 201 | 4 291 |
Interest Paid Classified As Operating Activities | | | -537 814 | -589 607 | -558 802 |
Interest Payable Similar Charges Finance Costs | | | 537 814 | 589 607 | 558 802 |
Interest Received Classified As Investing Activities | | | -306 320 | -286 106 | -171 958 |
Investment Property | | | 3 100 000 | 3 100 000 | 2 964 276 |
Investments | 869 236 | 879 241 | 879 241 | 1 044 241 | 1 502 139 |
Investments Fixed Assets | 869 236 | 879 241 | 879 241 | 1 044 241 | 1 502 139 |
Investments In Joint Ventures | | | 992 885 | 1 140 449 | 1 213 899 |
Investments In Subsidiaries | 869 236 | 879 241 | 879 241 | 1 044 241 | 1 502 139 |
Loans From Group Undertakings Participating Interests | | | | | 1 008 209 |
Loans To Joint Ventures | | | 375 491 | 308 824 | 242 157 |
Net Cash Generated From Operations | | | 8 135 | 155 143 | 1 881 465 |
Net Current Assets Liabilities | -879 578 | -902 098 | -912 213 | | |
Net Finance Income Costs | | | 306 320 | 286 106 | 171 958 |
Other Creditors | 1 047 565 | 1 071 965 | 1 072 065 | 1 138 065 | 3 302 313 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -668 | 138 507 |
Other Disposals Property Plant Equipment | | | | 134 339 | 168 450 |
Other Interest Receivable Similar Income Finance Income | | | 306 320 | 286 106 | 171 958 |
Other Remaining Borrowings | | | 533 334 | 266 667 | 1 008 209 |
Other Remaining Investments | | | 4 064 798 | 1 504 811 | 1 239 669 |
Payments Received On Account | | | 713 820 | 838 880 | 709 616 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 120 109 | 124 502 | 110 353 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | 801 944 | 830 802 | 714 464 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -1 008 209 |
Profit Loss | -4 139 | -12 515 | -10 115 | -10 157 | -10 148 |
Property Plant Equipment Gross Cost | | | 168 378 | 181 673 | 215 625 |
Raw Materials Consumables | | | 78 707 | 115 645 | 137 220 |
Social Security Costs | | | 118 013 | 152 753 | 171 383 |
Staff Costs Employee Benefits Expense | | | 2 870 286 | 3 098 507 | 3 339 423 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 12 947 | 40 153 | 105 572 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 162 031 | 105 475 | 139 015 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 780 856 | -183 494 | -3 767 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 100 063 | 452 316 | 344 318 |
Total Assets Less Current Liabilities | -10 342 | -22 857 | -32 972 | | |
Total Borrowings | | | 2 127 915 | 2 020 010 | 1 280 921 |
Total Current Tax Expense Credit | | | 97 047 | 414 331 | 275 371 |
Total Deferred Tax Expense Credit | | | 3 016 | 37 985 | 68 947 |
Trade Creditors Trade Payables | | | 3 906 921 | 4 142 392 | 3 915 627 |
Trade Debtors Trade Receivables | | | 1 582 804 | 1 458 850 | 2 772 551 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 435 630 |
Turnover Revenue | | | 17 872 870 | 32 221 458 | 27 912 295 |
Voting Power In Joint Venture If Different From Ownership Interest Percent | | 50 | 50 | 50 | 50 |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | 100 | | | |
Wages Salaries | | | 2 632 164 | 2 821 252 | 3 057 687 |