Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 214 677 | 508 268 | 513 884 | 107 551 | 90 974 |
Current Assets | 14 776 472 | 12 896 508 | 21 430 822 | 48 969 575 | 59 486 300 |
Debtors | 8 779 532 | 6 953 583 | 12 832 412 | 24 871 331 | 31 696 359 |
Net Assets Liabilities | 1 207 144 | 1 167 208 | 2 799 522 | 11 883 940 | 11 927 605 |
Other Debtors | 100 | 614 436 | 598 529 | 132 657 | 398 728 |
Property Plant Equipment | 37 937 | 29 133 | 257 294 | 934 549 | 1 299 434 |
Total Inventories | 5 782 263 | 5 434 657 | 8 084 526 | 23 990 693 | 27 698 967 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | 40 000 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | 40 100 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 100 | 40 000 | | |
Company Contributions To Money Purchase Plans Directors | | | 5 667 | 72 471 | |
Director Remuneration | 80 000 | 80 000 | 124 167 | 507 869 | 585 564 |
Dividend Recommended By Directors | | | 215 000 | 7 450 000 | 4 300 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | |
Accrued Liabilities | 108 008 | 24 302 | 44 498 | 1 192 151 | 736 912 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 4 206 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 529 | 12 833 | 28 481 | 91 076 | 220 565 |
Additional Provisions Increase From New Provisions Recognised | | 3 000 | | 95 000 | -20 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 39 500 | | |
Administrative Expenses | 872 586 | 544 404 | 807 618 | 2 315 517 | 2 025 431 |
Amortisation Expense Intangible Assets | | | | | 4 206 |
Amounts Owed By Group Undertakings | 1 386 712 | 250 000 | 250 000 | | 90 387 |
Amounts Owed To Group Undertakings | 5 444 | | | 6 142 | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 22 | 25 | 25 | 32 | 40 |
Bank Borrowings Overdrafts | 3 359 145 | 3 664 174 | 9 352 040 | 13 404 753 | 20 786 739 |
Bank Overdrafts | 3 359 145 | 3 664 174 | 9 352 040 | 13 404 753 | 20 786 739 |
Cash Cash Equivalents Cash Flow Value | -3 144 468 | -3 155 906 | -8 838 156 | | |
Cash Receipts From Government Grants | | | 1 | | |
Comprehensive Income Expense | 486 855 | -39 936 | 1 847 314 | | |
Corporation Tax Payable | 135 000 | -23 000 | 400 000 | 2 325 000 | -285 000 |
Cost Sales | 26 248 530 | 27 424 546 | 32 863 200 | 72 743 470 | 107 605 233 |
Creditors | 13 604 765 | 11 752 933 | 18 843 594 | 22 349 | 22 349 |
Current Tax For Period | 135 000 | -23 000 | 400 000 | 3 750 000 | 385 000 |
Deferred Tax Liabilities | 2 500 | 5 500 | 45 000 | 140 000 | 120 000 |
Depreciation Amortisation Expense | 2 529 | 10 304 | 15 647 | | |
Depreciation Expense Property Plant Equipment | 2 529 | 10 304 | 15 648 | 70 184 | 177 579 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 7 589 | 48 090 |
Disposals Property Plant Equipment | | | | 182 125 | 349 884 |
Dividend Per Share Interim | | | 215 000 | 74 500 | 43 000 |
Dividends Paid | | | 215 000 | 7 450 000 | 4 300 000 |
Dividends Paid Classified As Financing Activities | | | -215 000 | | |
Dividends Paid On Shares Interim | | | 215 000 | 7 450 000 | 4 300 000 |
Finance Lease Liabilities Present Value Total | | | | 22 349 | 22 349 |
Fixed Assets | | | 257 294 | 950 078 | 1 310 757 |
Further Operating Expense Item Component Total Operating Expenses | 10 000 | 10 000 | 10 000 | 2 880 | 8 950 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 30 046 | 30 046 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 3 876 350 | -1 993 417 | 979 795 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 377 740 | 729 237 | -5 918 829 | | |
Gain Loss On Disposals Property Plant Equipment | | | | 3 464 | 17 125 |
Gross Profit Loss | 1 549 818 | 568 498 | 3 143 756 | 22 996 908 | 7 278 138 |
Income From Related Parties | 1 138 849 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -178 652 | -132 321 | 22 787 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -866 814 | -11 438 | -5 682 250 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -2 679 | 213 | -1 076 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 2 581 417 | -347 606 | 2 649 869 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 4 206 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 304 | 15 648 | 70 184 | 177 579 |
Intangible Assets | | | | 15 529 | 11 323 |
Intangible Assets Gross Cost | | | | 15 529 | |
Interest Expense On Bank Overdrafts | 85 029 | 105 606 | 133 454 | 310 146 | 544 042 |
Interest Paid Classified As Operating Activities | -85 029 | -105 606 | -133 454 | | |
Interest Payable Similar Charges Finance Costs | 85 029 | 105 606 | 133 454 | 310 146 | 544 042 |
Loans Owed To Related Parties | -1 320 846 | | | | |
Merchandise | 5 782 263 | 5 434 657 | 8 084 526 | 23 990 693 | 27 698 967 |
Net Cash Flows From Used In Financing Activities | 190 425 | 40 000 | 175 000 | | |
Net Cash Flows From Used In Investing Activities | 9 662 | -1 148 665 | 228 809 | | |
Net Cash Flows From Used In Operating Activities | 666 727 | 1 120 103 | 5 278 441 | | |
Net Cash Generated From Operations | 403 046 | 882 176 | 5 167 774 | | |
Net Current Assets Liabilities | 1 171 707 | 1 143 575 | 2 587 228 | 11 096 211 | 10 759 197 |
Net Interest Received Paid Classified As Investing Activities | -30 804 | -18 897 | -15 000 | | |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 |
Operating Profit Loss | 677 232 | 24 094 | 2 405 481 | 20 688 488 | 5 252 707 |
Other Creditors | 3 108 | 11 865 | 148 540 | 13 350 | 113 061 |
Other Deferred Tax Expense Credit | 2 500 | 3 000 | 39 500 | 95 000 | -20 000 |
Other Interest Receivable Similar Income Finance Income | 30 804 | 18 897 | 15 000 | | |
Other Operating Income Format1 | | | 69 343 | 7 097 | |
Other Taxation Social Security Payable | 24 849 | 14 010 | 21 241 | 28 935 | 168 694 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments To Related Parties | 36 000 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 6 197 | 5 736 | 10 620 | 79 430 | 17 382 |
Prepayments | 3 640 | 60 258 | 72 337 | 168 740 | 87 228 |
Proceeds From Borrowings Classified As Financing Activities | 190 425 | | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | -250 000 | | | |
Profit Loss | 486 855 | -39 936 | 1 847 314 | 16 534 418 | 4 343 665 |
Profit Loss On Ordinary Activities Before Tax | 623 007 | -62 615 | 2 287 027 | 20 378 342 | 4 708 665 |
Property Plant Equipment Gross Cost | 40 466 | 41 966 | 285 775 | 1 025 625 | 1 519 999 |
Provisions | 2 500 | 5 500 | 45 000 | 140 000 | 120 000 |
Provisions For Liabilities Balance Sheet Subtotal | 2 500 | 5 500 | 45 000 | 140 000 | 120 000 |
Purchase Other Long-term Assets Classified As Investing Activities | | -1 381 268 | | | |
Purchase Property Plant Equipment | -40 466 | -1 500 | -243 809 | | |
Social Security Costs | 47 330 | 55 632 | 68 128 | 221 596 | 188 899 |
Staff Costs Employee Benefits Expense | 685 951 | 598 443 | 807 768 | 2 229 905 | 1 881 783 |
Tax Decrease From Utilisation Tax Losses | | | | 33 727 | 462 640 |
Tax Expense Credit Applicable Tax Rate | | -11 897 | 434 535 | 3 871 885 | 894 646 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 673 | -38 439 | -112 582 | -165 900 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -12 442 | 2 828 | 19 341 | 116 161 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 95 000 | -20 000 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 136 152 | -22 679 | 439 713 | 3 843 924 | 365 000 |
Total Additions Including From Business Combinations Intangible Assets | | | | 15 529 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 500 | 243 809 | 921 975 | 844 258 |
Total Assets Less Current Liabilities | 1 209 644 | 1 172 708 | 2 844 522 | 12 046 289 | 12 069 954 |
Total Borrowings | | | 9 352 040 | 13 427 102 | 20 809 088 |
Total Current Tax Expense Credit | 133 652 | -25 679 | 400 213 | 3 748 924 | 385 000 |
Total Operating Lease Payments | 40 549 | 39 331 | 36 487 | 39 732 | 132 090 |
Trade Creditors Trade Payables | 9 472 680 | 7 299 584 | 6 650 907 | 18 994 709 | 25 277 220 |
Trade Debtors Trade Receivables | 7 389 080 | 5 988 889 | 11 911 546 | 24 569 934 | 26 120 016 |
Turnover Revenue | 27 798 348 | 27 993 044 | 36 006 956 | 95 740 378 | 114 883 371 |
Wages Salaries | 632 424 | 537 075 | 729 020 | 1 928 879 | 1 675 502 |