Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 293 678 | 188 773 | 63 940 | 1 717 954 | 525 467 | 997 754 |
Current Assets | 2 451 256 | 2 438 072 | 2 655 921 | 4 653 427 | 4 709 095 | 4 401 899 |
Debtors | 1 895 179 | 1 922 650 | 2 098 952 | 2 578 840 | 3 703 201 | 2 623 914 |
Net Assets Liabilities | 1 163 768 | 923 570 | 702 996 | 911 030 | 1 273 854 | 1 443 899 |
Other Debtors | 136 769 | 166 349 | 22 669 | 222 | 736 792 | 155 594 |
Property Plant Equipment | 911 831 | 874 450 | 808 923 | 772 505 | 762 839 | 662 258 |
Total Inventories | 262 399 | 326 649 | 493 029 | 356 633 | 480 427 | 780 231 |
|
Other Financial Data |
Audit Fees Expenses | | | | 9 500 | 11 500 | 14 000 |
Accrued Liabilities Deferred Income | | | | 396 417 | 157 864 | 133 913 |
Accumulated Depreciation Impairment Property Plant Equipment | 195 084 | 200 468 | 187 392 | 207 828 | 225 956 | 143 267 |
Additional Provisions Increase From New Provisions Recognised | | | | | 53 728 | 6 159 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 101 986 | 71 450 | | 8 462 | 65 316 |
Administration Support Average Number Employees | | | | 7 | 8 | 8 |
Administrative Expenses | | | | 1 178 896 | 1 383 336 | 1 522 148 |
Advances On Invoice Discounting Facilities | | | | 1 416 510 | 1 852 851 | 1 389 589 |
Amounts Owed By Group Undertakings Participating Interests | 128 139 | | | | | |
Amounts Owed To Group Undertakings Participating Interests | | 20 000 | | | | |
Amounts Owed To Other Related Parties Other Than Directors | 733 633 | 926 473 | | | | |
Applicable Tax Rate | | 19 | 19 | 38 | 38 | 19 |
Average Number Employees During Period | 15 | 14 | 13 | 13 | 13 | 13 |
Bank Borrowings Overdrafts | 31 296 | 31 366 | 32 320 | 34 963 | 35 794 | 32 302 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 710 480 |
Cash Cash Equivalents Cash Flow Value | | | | 1 828 469 | 750 565 | 1 015 115 |
Comprehensive Income Expense | | | | 285 220 | 222 045 | 217 601 |
Corporation Tax Payable | 7 326 | | | 7 931 | 12 288 | 57 160 |
Cost Sales | | | | 9 733 347 | 10 279 658 | 11 767 631 |
Creditors | 1 873 255 | 2 162 577 | 2 607 405 | 4 363 886 | 4 029 390 | 3 466 096 |
Current Tax For Period | 7 359 | | | -5 502 | 17 246 | 64 378 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -48 631 | -39 603 | 42 886 | 52 530 | 6 159 |
Deferred Tax Liabilities | | | | -55 339 | -1 611 | 4 548 |
Depreciation Expense Property Plant Equipment | | | | 32 944 | 24 904 | 30 386 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 60 719 | 74 720 | | | 106 047 |
Disposals Property Plant Equipment | | 133 983 | 150 053 | | | 118 106 |
Finance Lease Liabilities Present Value Total | | | | | | 4 652 |
Finance Lease Payments Owing Minimum Gross | | | | | | 14 731 |
Finished Goods | | | | 356 633 | 480 427 | 780 231 |
Fixed Assets | 911 891 | 894 510 | 828 983 | 792 565 | 782 899 | 682 318 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 42 886 | 52 530 | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | -130 480 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | 318 079 | -393 270 | -34 275 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 424 486 | -139 403 | -588 951 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -566 887 | -678 037 | 827 698 |
Gain Loss In Cash Flows From Change In Inventories | | | | 147 909 | -131 837 | -291 858 |
Gain Loss On Disposals Property Plant Equipment | | | | 341 | | 17 338 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 4 183 | 10 735 | 4 537 |
Gross Profit Loss | | | | 1 522 842 | 1 668 218 | 1 799 467 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 8 570 | 7 931 | 17 024 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 637 329 | -1 077 904 | 264 550 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -5 796 | | -1 575 | -7 931 | -226 |
Increase Decrease In Net Debt From Cash Flows | | | | | 1 042 681 | -284 077 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 66 103 | 61 644 | | 18 128 | 23 358 |
Interest Paid Classified As Operating Activities | | | | 21 342 | | |
Interest Payable Similar Charges Finance Costs | | | | 21 342 | | |
Interest Received Classified As Operating Activities | | | | | 5 370 | 10 819 |
Investments | 60 | 20 060 | 20 060 | 20 060 | 20 060 | 20 060 |
Investments Fixed Assets | 60 | 20 060 | 20 060 | 20 060 | 20 060 | 20 060 |
Investments In Group Undertakings | 60 | 20 060 | 20 060 | 20 060 | 20 060 | 20 060 |
Management Fee Income | | | | | 840 199 | 680 409 |
Net Cash Flows From Used In Financing Activities | | | | -33 678 | -35 223 | -19 527 |
Net Cash Flows From Used In Investing Activities | | | | 783 | -8 928 | -43 179 |
Net Cash Flows From Used In Operating Activities | | | | 1 670 224 | -1 033 753 | 327 256 |
Net Cash Generated From Operations | | | | 1 700 136 | -1 031 192 | 333 461 |
Net Current Assets Liabilities | 578 001 | 275 495 | 48 516 | 289 541 | 679 705 | 935 803 |
Net Debt Funds | | | | -1 567 091 | -524 410 | -808 487 |
Net Deferred Tax Liability Asset | | | | -53 346 | -1 611 | 4 548 |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 |
Operating Profit Loss | | | | 343 946 | 286 451 | 277 319 |
Other Creditors | 170 636 | 926 473 | 318 303 | 656 091 | 19 040 | 21 815 |
Other Interest Receivable Similar Income Finance Income | | | | | 5 370 | 10 819 |
Other Operating Income Format1 | | | | | 1 569 | |
Other Taxation Social Security Payable | 287 603 | 259 949 | 323 544 | 385 379 | 290 330 | 283 051 |
Par Value Share | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -14 731 |
Pension Costs Defined Contribution Plan | | | | 15 286 | 44 316 | 41 965 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 15 286 | 44 316 | 41 965 |
Prepayments Accrued Income | | | | 19 779 | 4 932 | 19 024 |
Proceeds From Borrowings Classified As Financing Activities | | | | -33 678 | -35 223 | -34 258 |
Proceeds From Sales Property Plant Equipment | | | | 10 833 | | 29 397 |
Profit Loss | | | | 208 034 | 362 824 | 170 045 |
Profit Loss On Ordinary Activities Before Tax | | -294 625 | -260 177 | 322 604 | 291 821 | 288 138 |
Property Plant Equipment Gross Cost | 1 106 915 | 1 074 918 | 996 315 | 980 333 | 988 795 | 805 525 |
Provisions | | | | -55 339 | -1 611 | 4 548 |
Provisions For Liabilities Balance Sheet Subtotal | | | | -55 339 | -1 611 | 4 548 |
Purchase Property Plant Equipment | | | | 10 050 | 8 928 | 72 576 |
Revenue From Sale Goods | | | | 11 256 189 | 11 947 876 | 12 886 689 |
Social Security Costs | | | | 73 126 | 72 675 | 69 467 |
Staff Costs Employee Benefits Expense | | | | 623 563 | 707 646 | 758 014 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | -48 631 | -88 233 | | | |
Tax Decrease From Utilisation Tax Losses | | | | 48 809 | 31 316 | |
Tax Expense Credit Applicable Tax Rate | | | | 41 550 | 55 446 | 51 966 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -2 146 | -3 726 | -14 264 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 5 478 | 4 773 | 26 902 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 52 530 | 6 159 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 7 359 | -54 427 | -39 603 | 37 384 | 69 776 | 70 537 |
Total Assets Less Current Liabilities | 1 489 892 | 1 170 005 | 877 499 | 1 082 106 | 1 462 604 | 1 618 121 |
Total Current Tax Expense Credit | 7 359 | -5 796 | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | -130 480 |
Trade Creditors Trade Payables | 642 761 | 746 813 | 1 728 304 | 1 474 526 | 1 680 263 | 1 543 614 |
Trade Debtors Trade Receivables | 1 630 271 | 1 756 301 | 2 076 283 | 2 559 061 | 2 961 477 | 2 449 296 |
Turnover Revenue | | | | 11 256 189 | 11 947 876 | 13 567 098 |
Wages Salaries | | | | 535 151 | 590 655 | 646 582 |
Work In Progress | | | | 8 914 | 16 957 | 9 011 |