Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 249 | 819 | 215 | 6 | 29 | 3 637 |
Current Assets | 3 569 935 | 3 986 826 | 3 782 717 | 3 507 698 | 4 076 152 | 3 108 816 |
Debtors | 429 035 | 662 384 | 382 363 | 464 063 | 450 326 | 461 327 |
Net Assets Liabilities | 1 063 119 | 1 074 586 | 1 107 414 | 1 081 543 | 1 133 715 | 1 215 422 |
Other Debtors | | | | 10 932 | 20 708 | 2 000 |
Property Plant Equipment | 1 324 490 | 1 277 036 | 1 264 557 | 1 981 217 | 2 095 956 | 2 113 391 |
Total Inventories | 3 140 651 | 3 323 623 | 3 400 139 | 3 043 629 | 3 625 797 | 2 643 852 |
|
Other Financial Data |
Audit Fees Expenses | | | | 6 000 | 6 800 | 6 800 |
Accrued Liabilities Deferred Income | | | | 6 135 | 7 039 | 18 574 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 020 672 | 1 028 668 | 1 058 334 | 1 055 646 | 1 062 984 | 1 119 140 |
Additional Provisions Increase From New Provisions Recognised | | | | | 5 186 | 19 407 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 162 742 | 73 591 |
Administrative Expenses | | | | 1 234 186 | 1 157 384 | 1 167 577 |
Amortisation Government Grants | | | | | -221 714 | |
Amounts Owed To Directors | | | | 7 539 | 9 311 | 21 977 |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | 41 | 43 | 38 | 40 | 42 | 44 |
Bank Borrowings Overdrafts | | | | 464 095 | 358 469 | 139 580 |
Bank Overdrafts | | | | 368 609 | 226 725 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 1 555 853 | 1 555 853 | 1 555 853 |
Cash Cash Equivalents Cash Flow Value | | | | -368 603 | -226 696 | 3 637 |
Commitments For Acquisition Property Plant Equipment | | | -513 234 | -70 803 | | |
Cost Sales | | | | 14 585 345 | 11 487 249 | 14 405 667 |
Creditors | 3 442 239 | 3 911 785 | 3 721 666 | 3 540 813 | 4 061 572 | 3 151 204 |
Current Tax For Period | | | | -10 932 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -10 835 | 5 186 | 19 407 |
Deferred Tax Liabilities | | | | 21 647 | 26 833 | 46 240 |
Depreciation Expense Property Plant Equipment | | | | 28 688 | 48 003 | 56 156 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | 15 | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 25 964 | | 31 376 | 40 665 | |
Disposals Property Plant Equipment | | 62 351 | | 32 424 | 40 665 | |
Dividends Paid | | | | 44 000 | 36 000 | 34 000 |
Dividends Paid Classified As Financing Activities | | | | 44 000 | 36 000 | 34 000 |
Dividends Paid On Shares | | | | 44 000 | 36 000 | 34 000 |
Finance Lease Liabilities Present Value Total | | | | | 22 623 | 19 392 |
Finance Lease Payments Owing Minimum Gross | | | | | 22 623 | 19 392 |
Finished Goods | | | | 3 043 629 | 3 625 797 | 2 643 852 |
Fixed Assets | 1 324 490 | 1 277 036 | 1 264 557 | 1 981 217 | 2 095 956 | 2 113 391 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 28 119 | 28 119 | 28 119 | 19 054 | 19 054 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | -221 | 904 | 11 535 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -147 477 | 620 478 | -715 680 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -81 700 | 13 737 | -11 001 |
Gain Loss In Cash Flows From Change In Inventories | | | | 356 510 | -582 168 | 981 945 |
Gain Loss On Disposals Property Plant Equipment | | | | -1 048 | | |
Government Grant Income | | | | | 221 714 | |
Gross Profit Loss | | | | 1 353 248 | 1 154 322 | 1 395 567 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 62 887 | 141 907 | 230 333 |
Increase Decrease In Net Debt From Cash Flows | | | | | 4 430 | 350 478 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 33 960 | 29 666 | 28 688 | 48 003 | 56 156 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 6 321 | 8 459 | 2 667 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 215 | | |
Interest Paid Classified As Operating Activities | | | | 122 700 | 125 294 | 92 957 |
Interest Payable Similar Charges Finance Costs | | | | 122 700 | 125 294 | 92 957 |
Interest Received Classified As Operating Activities | | | | | | 81 |
Net Cash Flows From Used In Financing Activities | | | | 656 073 | 332 051 | -154 145 |
Net Cash Flows From Used In Investing Activities | | | | -746 396 | -162 742 | -73 591 |
Net Cash Flows From Used In Operating Activities | | | | 153 210 | -27 402 | 458 069 |
Net Cash Generated From Operations | | | | 275 910 | 97 892 | 550 945 |
Net Current Assets Liabilities | 127 696 | 75 041 | 61 051 | -33 115 | 14 580 | -42 388 |
Net Debt Funds | | | | 1 316 540 | 1 320 970 | 970 492 |
Net Deferred Tax Liability Asset | | | | -30 643 | -27 227 | -10 767 |
Operating Profit Loss | | | | 119 062 | 218 652 | 227 990 |
Other Creditors | | | | | | 62 018 |
Other Departments Average Number Employees | | | | | 4 | 4 |
Other Finance Costs | | | | 115 164 | 116 835 | 90 290 |
Other Finance Income | | | | | | 81 |
Other Interest Receivable Similar Income Finance Income | | | | | | 81 |
Other Operating Income Format1 | | | | | 221 714 | |
Other Taxation Social Security Payable | | | | 36 169 | 33 760 | 90 887 |
Par Value Share | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 4 829 | -22 623 | 3 231 |
Payments To Related Parties | | 60 000 | 4 000 | 44 000 | 36 000 | 34 000 |
Pension Costs Defined Contribution Plan | | | | 16 290 | 16 418 | 17 995 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 16 290 | 16 418 | 17 995 |
Prepayments Accrued Income | | | | 325 420 | 303 076 | 190 901 |
Proceeds From Borrowings Classified As Financing Activities | | | | 704 902 | 123 714 | -116 914 |
Proceeds From Government Grants Classified As Financing Activities | | | | | 221 714 | |
Profit Loss | | | | 18 129 | 88 172 | 115 707 |
Profit Loss On Ordinary Activities Before Tax | | | | -3 638 | 93 358 | 135 114 |
Property Plant Equipment Gross Cost | 2 345 162 | 2 305 704 | 2 322 891 | 3 036 863 | 3 158 940 | 3 232 531 |
Provisions | | | | 21 647 | 26 833 | 46 240 |
Provisions For Liabilities Balance Sheet Subtotal | 47 727 | 34 776 | 32 482 | 21 647 | 26 833 | 46 240 |
Purchase Property Plant Equipment | | | | 746 396 | 162 742 | 73 591 |
Revenue From Sale Goods | | | | 15 938 593 | 12 641 571 | 15 801 234 |
Selling Average Number Employees | | | | | 38 | 40 |
Social Security Costs | | | | 55 730 | 53 318 | 58 455 |
Staff Costs Employee Benefits Expense | | | | 780 423 | 773 983 | 802 780 |
Tax Decrease From Utilisation Tax Losses | | | | -10 932 | 33 | 16 460 |
Tax Expense Credit Applicable Tax Rate | | | | -691 | 17 738 | 25 672 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -32 008 | -12 519 | 10 195 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -21 767 | 5 186 | 19 407 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 746 396 | | |
Total Assets Less Current Liabilities | 1 452 186 | 1 352 077 | 1 325 608 | 1 948 102 | 2 110 536 | 2 071 003 |
Trade Creditors Trade Payables | | | | 3 026 875 | 3 649 762 | 2 814 937 |
Trade Debtors Trade Receivables | | | | 127 711 | 126 542 | 268 426 |
Turnover Revenue | | | | 15 938 593 | 12 641 571 | 15 801 234 |
Wages Salaries | | | | 708 403 | 704 247 | 726 330 |
Advances Credits Directors | 618 | 16 045 | 4 323 | 7 539 | 9 311 | 21 977 |
Advances Credits Made In Period Directors | 1 044 | 15 427 | | 6 259 | 1 772 | 12 666 |
Advances Credits Repaid In Period Directors | | | 11 722 | 3 043 | | |
Director Remuneration | | | | 60 000 | 69 854 | 61 357 |