Profit & Loss |
Date of Accounts |
2021-12-31 | 2022-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 1 342 544 | 456 671 |
Current Assets | 3 341 250 | 2 779 623 |
Debtors | 14 733 | 14 733 |
Net Assets Liabilities | 1 485 626 | 1 485 626 |
Other Debtors | 5 789 | 1 371 |
Total Inventories | 422 153 | 314 280 |
|
Other Financial Data |
Audit Fees Expenses | 13 750 | 20 250 |
Accrued Income | 13 640 | 20 027 |
Accumulated Amortisation Impairment Intangible Assets | 5 931 | 8 684 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 799 121 | 1 758 920 |
Additional Provisions Increase From New Provisions Recognised | | 29 598 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 309 385 |
Administration Support Average Number Employees | 15 | 15 |
Administrative Expenses | 2 088 231 | 2 772 191 |
Amortisation Expense Intangible Assets | 2 640 | 2 753 |
Amounts Owed By Related Parties | 14 733 | 14 733 |
Amounts Owed To Related Parties | 36 715 | |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 129 | 125 |
Balances With Banks | 1 340 799 | 456 598 |
Cash Cash Equivalents | 1 342 544 | 456 671 |
Cash Cash Equivalents Cash Flow Value | 1 342 544 | |
Cash On Hand | 1 745 | 73 |
Comprehensive Income Expense | 115 521 | -1 076 221 |
Comprehensive Income Expense Attributable To Owners Parent | 115 521 | -1 076 221 |
Cost Sales | 10 139 649 | 10 941 460 |
Creditors | 2 699 805 | 1 523 712 |
Current Tax For Period | 12 000 | -127 000 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 36 843 | 9 358 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 25 604 | 29 631 |
Deferred Tax Liabilities | -66 881 | -60 061 |
Depreciation Amortisation Expense | 243 480 | 246 466 |
Depreciation Expense Property Plant Equipment | 240 840 | 243 713 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -270 007 |
Disposals Property Plant Equipment | | -284 353 |
Distribution Costs | 220 913 | 234 899 |
Finance Lease Liabilities Present Value Total | 97 414 | 97 181 |
Finance Lease Payments Owing Minimum Gross | 235 344 | 220 893 |
Financial Liabilities | 2 561 875 | |
Fixed Assets | 1 559 462 | 1 633 614 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | 33 467 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -1 159 969 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 104 587 | 90 613 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | -2 381 | -2 611 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -692 339 | 321 984 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -466 505 | 432 119 |
Gain Loss In Cash Flows From Change In Inventories | -55 502 | -107 873 |
Gain Loss On Disposals Property Plant Equipment | | -14 346 |
Government Grant Income | 30 586 | |
Gross Profit Loss | 2 509 634 | 1 881 633 |
Income Taxes Paid Refund Classified As Operating Activities | 12 000 | -124 179 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | 42 740 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -78 346 | -885 873 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -298 | -9 391 |
Increase Decrease In Net Debt From Cash Flows | | -1 025 998 |
Increase From Amortisation Charge For Year Intangible Assets | | 2 753 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 196 339 |
Intangible Assets | 8 029 | 5 276 |
Intangible Assets Gross Cost | 13 960 | 13 960 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 27 206 | 31 491 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 056 | 11 243 |
Interest Income On Bank Deposits | 237 | |
Interest Paid Classified As Financing Activities | -39 262 | -42 734 |
Interest Paid Classified As Operating Activities | 39 262 | 42 734 |
Interest Payable Similar Charges Finance Costs | 39 262 | 42 734 |
Interest Received Classified As Investing Activities | 237 | |
Interest Received Classified As Operating Activities | 237 | |
Investments Fixed Assets | 1 470 893 | 1 470 893 |
Investments In Subsidiaries | 1 470 893 | 1 470 893 |
Minimum Operating Lease Payments Recognised As Expense | 20 689 | 103 850 |
Net Cash Flows From Used In Financing Activities | -54 294 | 97 391 |
Net Cash Flows From Used In Investing Activities | -316 276 | -240 536 |
Net Cash Flows From Used In Operating Activities | 292 224 | -742 728 |
Net Cash Generated From Operations | 304 224 | -866 907 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 474 556 | -864 645 |
Net Current Assets Liabilities | 2 514 244 | 1 619 282 |
Net Debt Funds | -1 454 675 | -1 164 222 |
New Finance Leases | | -85 455 |
Operating Profit Loss | 231 076 | -1 125 457 |
Other Comprehensive Income Expense Net Tax | -2 381 | -2 611 |
Other Creditors | 32 612 | 37 699 |
Other Departments Average Number Employees | 8 | 9 |
Other Interest Receivable Similar Income Finance Income | 237 | |
Other Items Increase Decrease In Net Debt In Period | | 1 401 906 |
Other Operating Income Format1 | 30 586 | |
Other Payables Accrued Expenses | 153 466 | 288 698 |
Other Remaining Borrowings | | 1 400 000 |
Ownership Interest In Subsidiary Percent | 100 | 100 |
Payments Finance Lease Liabilities Classified As Financing Activities | -15 032 | -99 906 |
Pension Costs Defined Contribution Plan | 138 716 | 117 318 |
Prepayments | 255 118 | 604 050 |
Production Average Number Employees | 106 | 101 |
Profit Loss | 117 902 | -1 073 610 |
Profit Loss Attributable To Owners Parent | 117 902 | -1 073 610 |
Profit Loss On Ordinary Activities Before Tax | 192 051 | -1 168 191 |
Property Plant Equipment Gross Cost | 2 999 778 | 3 067 550 |
Provisions | 153 511 | 183 109 |
Provisions For Liabilities Balance Sheet Subtotal | 153 511 | 183 109 |
Purchase Intangible Assets | -4 425 | |
Purchase Property Plant Equipment | -312 088 | -240 536 |
Raw Materials Consumables | 239 562 | 247 124 |
Revenue From Rendering Services | 12 649 283 | 12 823 093 |
Social Security Costs | 381 020 | 504 136 |
Staff Costs Employee Benefits Expense | 4 479 215 | 5 197 556 |
Taxation Social Security Payable | 172 211 | 192 614 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | 6 129 | 139 373 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 4 656 | |
Tax Decrease Increase From Effect Tax Incentives | -10 277 | -18 559 |
Tax Expense Credit Applicable Tax Rate | 36 490 | -221 956 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | 12 000 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 854 | 4 453 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -14 248 | 2 141 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 74 149 | -94 581 |
Total Assets Less Current Liabilities | 4 073 706 | 3 252 896 |
Total Borrowings | 137 930 | 1 523 712 |
Total Deferred Tax Expense Credit | 62 149 | 29 598 |
Total Operating Lease Payments | 521 383 | 560 034 |
Trade Creditors Trade Payables | 318 934 | 532 003 |
Trade Debtors Trade Receivables | 1 264 429 | 1 357 133 |
Turnover Revenue | 451 129 | 59 050 |
Unpaid Contributions To Pension Schemes | 15 654 | 12 146 |
Wages Salaries | 3 959 479 | 4 576 102 |
Work In Progress | 182 591 | 67 156 |
Company Contributions To Money Purchase Plans Directors | 7 269 | 7 684 |
Director Remuneration | 81 061 | 109 733 |