Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 380 577 | 88 734 | 18 349 | 267 582 |
Current Assets | 5 446 205 | 5 203 137 | 5 241 957 | 6 170 274 |
Debtors | 2 969 677 | 2 783 381 | 2 863 411 | 3 881 643 |
Net Assets Liabilities | 5 878 555 | 5 766 423 | 4 557 620 | 5 694 499 |
Other Debtors | 577 940 | 665 014 | 809 117 | 952 455 |
Property Plant Equipment | 12 412 603 | 12 695 970 | 14 237 460 | 14 192 450 |
Total Inventories | 582 262 | 796 520 | 756 643 | 969 554 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 89 236 | 224 644 | 162 766 | 166 401 |
Accumulated Amortisation Impairment Intangible Assets | | 1 357 | 1 259 | 1 330 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 072 994 | 5 723 928 | 6 556 743 | 7 246 310 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 182 539 | 2 396 185 | 1 088 700 |
Administrative Expenses | | 3 028 392 | 3 436 442 | 3 485 711 |
Average Number Employees During Period | 171 | 184 | 192 | 182 |
Bank Borrowings | 7 854 810 | 8 029 135 | 7 776 607 | 7 528 194 |
Bank Borrowings Overdrafts | 7 631 325 | 1 074 784 | 2 056 715 | 2 121 679 |
Bank Overdrafts | 1 171 173 | 823 641 | 1 801 102 | 1 893 331 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 537 184 | 561 287 | 1 666 444 | 1 170 119 |
Cash Cash Equivalents | -790 596 | -734 907 | -1 782 753 | -1 468 669 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | -1 220 | 139 863 | |
Comprehensive Income Expense | | 142 200 | -1 179 046 | 1 278 506 |
Corporation Tax Payable | | 2 482 | 15 297 | 3 733 |
Corporation Tax Recoverable | 246 934 | | | 177 552 |
Cost Sales | | 16 288 406 | 19 522 105 | 19 509 955 |
Creditors | 4 511 240 | 4 510 042 | 6 069 789 | 6 359 139 |
Current Tax For Period | | 4 856 | 2 866 | |
Deferred Income | 244 050 | 230 813 | 228 379 | 183 657 |
Deferred Tax Asset Debtors | 117 293 | 76 938 | | 53 059 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 450 507 | -537 002 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 40 355 | -7 674 | 83 636 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 40 355 | 357 566 | 119 679 |
Dividends Paid Classified As Financing Activities | -160 000 | -170 000 | | -140 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -140 000 |
Equity Securities Held | | | 9 236 | 9 236 |
Finance Lease Liabilities Present Value Total | 367 676 | 360 698 | 1 658 441 | 1 943 385 |
Finance Lease Payments Owing Minimum Gross | 211 327 | 181 780 | 319 583 | 498 921 |
Fixed Assets | 12 988 553 | 13 271 920 | 14 845 910 | 14 923 045 |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | -98 | 71 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -3 074 | 7 825 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -453 366 |
Further Item Tax Increase Decrease Component Adjusting Items | | -12 315 | -38 493 | -16 776 |
Future Finance Charges On Finance Leases | 20 721 | 20 654 | 678 231 | 651 909 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | 9 395 | -12 583 | -1 814 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | 32 500 | 312 145 |
Gain Loss On Disposals Property Plant Equipment | | 31 559 | -3 887 | 75 711 |
Government Grant Income | | 73 826 | 59 033 | 114 989 |
Gross Profit Loss | | 2 825 787 | 2 435 233 | |
Impairment Loss Reversal On Investments | | | -1 037 | -312 145 |
Income Taxes Paid Refund Classified As Operating Activities | | 246 934 | 7 198 | 192 130 |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | -576 | 424 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | -10 444 | 15 321 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | 1 741 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -378 341 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 752 882 | 840 808 | 919 111 |
Intangible Assets | | 6 744 | 6 266 | 6 619 |
Intangible Assets Gross Cost | | 8 101 | 7 525 | 7 949 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 234 486 | 224 750 | 310 408 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 19 756 | 53 941 | 100 500 |
Interest Income On Bank Deposits | | 69 | 4 | |
Interest Paid Classified As Operating Activities | | -254 242 | -278 691 | -410 983 |
Interest Payable Similar Charges Finance Costs | 286 431 | 254 242 | 278 691 | 410 983 |
Interest Received Classified As Investing Activities | -22 254 | -69 | -4 | |
Investment Property | 557 500 | 557 500 | 590 000 | 712 145 |
Investments | | 18 450 | 18 450 | 18 450 |
Investments Fixed Assets | 18 450 | 18 450 | 18 450 | 18 450 |
Investments In Subsidiaries | 18 450 | 18 450 | 18 450 | 18 450 |
Net Cash Generated From Operations | | -1 069 051 | -704 476 | |
Net Current Assets Liabilities | 934 965 | 693 095 | | |
Net Finance Income Costs | 22 254 | 69 | 4 | |
Operating Profit Loss | | 432 189 | -528 381 | |
Other Creditors | 280 149 | 249 842 | 299 227 | 191 412 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 101 948 | 7 993 | 229 544 |
Other Disposals Property Plant Equipment | | 248 238 | 21 880 | 444 143 |
Other Interest Receivable Similar Income Finance Income | | 69 | 4 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 62 686 | 50 048 | 75 598 | 73 262 |
Percentage Class Share Held In Subsidiary | | 80 | 80 | 80 |
Prepayments Accrued Income | 153 530 | 265 180 | 86 968 | 67 647 |
Proceeds From Sales Property Plant Equipment | -487 499 | -177 849 | -10 000 | |
Profit Loss | -205 459 | 57 868 | -1 208 803 | 1 276 879 |
Profit Loss On Ordinary Activities Before Tax | | 178 016 | -806 031 | |
Property Plant Equipment Gross Cost | 17 485 597 | 18 419 898 | 20 794 203 | 21 438 760 |
Purchase Property Plant Equipment | -691 099 | -994 329 | -942 758 | |
Raw Materials Consumables | 582 262 | 796 520 | 756 643 | 969 554 |
Social Security Costs | 418 128 | 420 526 | 482 533 | 522 423 |
Staff Costs Employee Benefits Expense | 5 092 872 | 5 122 873 | 5 822 425 | 5 888 573 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 280 628 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 2 847 | | 21 848 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -15 452 | 29 580 | 32 285 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 647 | 11 035 | 8 426 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | -5 723 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -74 377 | 42 837 | 357 566 | -712 028 |
Total Assets Less Current Liabilities | 13 923 518 | 13 965 015 | | |
Total Borrowings | | 1 074 784 | 2 056 715 | 2 121 679 |
Total Current Tax Expense Credit | | | 2 866 | -378 341 |
Total Deferred Tax Expense Credit | | | 357 566 | -333 687 |
Trade Creditors Trade Payables | 2 435 675 | 2 816 522 | 3 198 890 | 3 382 887 |
Trade Debtors Trade Receivables | 2 195 340 | 2 087 924 | 2 300 100 | 3 129 536 |
Turnover Revenue | | 19 114 193 | 21 957 338 | 23 147 155 |
Wages Salaries | 4 612 058 | 4 652 299 | 5 264 294 | 5 292 888 |