Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Net Worth | -2 970 157 | -1 804 588 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 266 187 | 5 928 450 | 6 525 202 | 6 625 697 | 5 445 641 | 6 092 225 |
Current Assets | 8 810 056 | 7 086 082 | 9 393 947 | 11 641 453 | 13 337 612 | 14 570 221 | 14 968 874 | 16 418 914 |
Debtors | 1 831 233 | 2 184 170 | 3 250 330 | 2 524 305 | 3 242 642 | 3 663 527 | 5 308 777 | 5 434 756 |
Net Assets Liabilities | | | -1 715 266 | -1 090 468 | 120 343 | 1 052 790 | 4 363 733 | 7 829 494 |
Other Debtors | 232 682 | 117 367 | 1 502 001 | 927 131 | 1 214 169 | 1 630 677 | 2 418 339 | 2 694 703 |
Property Plant Equipment | | | 353 065 | 332 299 | 464 954 | 485 345 | 527 112 | 632 133 |
Total Inventories | | | 2 877 430 | 3 188 698 | 3 569 768 | 4 280 997 | 4 214 456 | 4 891 933 |
Cash Bank In Hand | 572 129 | 243 932 | | | | | | |
Intangible Fixed Assets | 472 763 | 444 777 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -2 970 157 | -1 804 588 | | | | | | |
Stocks Inventory | 6 406 694 | 4 657 980 | | | | | | |
Tangible Fixed Assets | 468 677 | 473 336 | | | | | | |
Trade Debtors | 1 598 551 | 2 066 803 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 62 976 | 62 976 | | | | | | |
Profit Loss Account Reserve | -3 033 133 | -1 867 564 | | | | | | |
Shareholder Funds | -2 970 157 | -1 804 588 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 000 | 9 000 | 9 000 | 9 000 | 9 000 | 9 000 | 9 000 |
Fees For Non-audit Services | | | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
Accrued Liabilities Deferred Income | | | 14 400 | 67 207 | 268 409 | 304 463 | 70 143 | 352 131 |
Accumulated Amortisation Impairment Intangible Assets | | | 2 635 664 | 2 479 962 | 2 709 392 | 2 873 022 | 3 118 259 | 3 448 555 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 084 259 | 1 154 759 | 1 167 510 | 1 310 663 | 1 489 618 | 1 615 118 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 49 734 | 203 482 | 163 544 | 220 722 | 230 521 |
Administration Support Average Number Employees | | | 16 | 16 | 12 | 13 | 14 | 17 |
Administrative Expenses | 3 619 263 | 3 597 532 | 3 352 061 | 2 019 944 | 2 137 974 | 5 147 174 | 4 907 900 | 4 619 601 |
Amortisation Expense Intangible Assets | | | 227 123 | 25 699 | 229 430 | 163 630 | 245 237 | 330 296 |
Amount Specific Bank Loan | | | | 1 638 365 | 2 505 992 | 3 244 330 | 1 895 289 | 653 426 |
Applicable Tax Rate | | | 29 | 29 | 24 | 24 | 29 | 22 |
Average Number Employees During Period | | | 67 | 62 | 40 | 45 | 44 | 51 |
Business Divestiture Decrease In Amortisation Impairment Intangible Assets | | | | -181 401 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 353 065 | 288 392 | | | | |
Comprehensive Income Expense | | | 1 332 819 | 624 798 | 1 270 811 | 1 000 313 | 3 469 943 | 3 465 761 |
Corporation Tax Payable | | | 30 | 665 572 | 52 694 | 216 747 | 191 565 | 494 689 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | 2 566 479 | 1 750 069 | 2 339 262 | 1 900 062 | 2 512 223 | 1 928 848 |
Cost Sales | 7 943 200 | 6 651 813 | 7 069 991 | 8 394 490 | 9 709 419 | 9 730 273 | 8 657 879 | 8 939 398 |
Creditors | | | 11 775 346 | 12 068 497 | 11 724 949 | 11 251 510 | 11 743 361 | 11 822 588 |
Current Tax For Period | | | 30 | 665 572 | 202 740 | 216 747 | 191 565 | 494 689 |
Depreciation Expense Property Plant Equipment | | | 122 722 | 7 293 | 70 827 | 143 153 | 178 955 | 125 500 |
Disposals Through Business Divestiture Intangible Assets | | | | 268 390 | | | | |
Distribution Average Number Employees | | | 2 | 2 | 3 | 2 | 2 | 2 |
Distribution Costs | 593 497 | 451 547 | 399 829 | 218 851 | 235 744 | 79 626 | 55 554 | 74 673 |
Dividends Paid | | | | | 60 000 | 67 866 | 159 000 | |
Dividends Paid Classified As Financing Activities | | | | | 60 000 | 67 866 | 159 000 | |
Finished Goods Goods For Resale | 3 508 603 | 2 182 409 | 1 137 340 | 1 128 561 | 1 941 322 | 2 036 546 | 1 484 269 | 1 472 970 |
Fixed Assets | 941 440 | 918 113 | 666 133 | 974 941 | 1 013 672 | 978 409 | 3 033 509 | 3 886 594 |
Further Item Gain Loss Before Tax Component Net Gain Loss Before Tax | | | | | -45 000 | | | |
Gain Loss On Disposals Property Plant Equipment | | | -408 | | -45 000 | | | |
Gross Profit Loss | 2 489 353 | 5 204 874 | 4 265 781 | 3 626 054 | 3 844 171 | 6 264 687 | 8 617 329 | 8 612 400 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -132 104 | -815 618 | -68 249 | -225 747 | -191 565 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 2 698 722 | 2 662 263 | 596 752 | 100 495 | -1 180 056 | 646 584 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 132 074 | -224 590 | 15 555 | 9 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 7 293 | 70 827 | 143 153 | 178 955 | 125 500 |
Intangible Assets | | | 268 068 | 642 642 | 548 718 | 493 064 | 2 506 397 | 3 254 461 |
Intangible Assets Gross Cost | | | 2 903 732 | 3 122 604 | 3 258 110 | 3 366 086 | 5 624 656 | 6 703 016 |
Interest Received Classified As Operating Activities | | | 737 | 16 328 | 23 718 | 14 589 | 3 315 | 359 |
Investments Fixed Assets | | | 45 000 | 345 000 | | | | |
Investments In Group Undertakings | | | 45 000 | 345 000 | 300 000 | 300 000 | 300 000 | 300 000 |
Marketing Average Number Employees | | | 3 | 3 | 3 | 3 | 3 | 2 |
Net Cash Flows From Used In Financing Activities | | | | | -60 000 | -67 866 | -159 000 | |
Net Cash Flows From Used In Investing Activities | | | 6 228 | -268 606 | -338 988 | -271 520 | -2 479 292 | -1 308 881 |
Net Cash Flows From Used In Operating Activities | | | 2 692 494 | 2 930 869 | 995 740 | 439 881 | 1 458 236 | 1 955 465 |
Net Cash Generated From Operations | | | 2 691 757 | 3 046 645 | 1 787 640 | 493 541 | 1 680 668 | 2 146 671 |
Net Current Assets Liabilities | -3 911 597 | -2 722 701 | -2 381 399 | -427 044 | 1 612 663 | 3 318 711 | 3 225 513 | 4 596 326 |
Nominal Value Allotted Share Capital | | | 62 976 | 62 976 | 62 976 | 62 976 | 62 976 | 62 976 |
Number Shares Issued Fully Paid | | | | 3 | 3 | 3 | 3 | 3 |
Operating Profit Loss | -1 717 129 | 1 165 047 | 1 332 520 | 1 406 116 | 1 494 833 | 1 218 026 | 3 667 193 | 3 960 091 |
Other Creditors | | | 3 715 084 | 3 304 002 | 3 080 973 | 3 744 638 | 4 095 198 | 3 804 134 |
Other Interest Receivable Similar Income Finance Income | | | 737 | 16 328 | 23 718 | 14 589 | 3 315 | 359 |
Other Operating Income Format1 | | | 18 629 | 18 857 | 24 380 | 20 031 | 13 318 | 136 965 |
Other Taxation Social Security Payable | | | 110 848 | 87 463 | 102 702 | 107 050 | 108 844 | 125 533 |
Par Value Share | | 13 500 | | 13 500 | 13 500 | 13 500 | 13 500 | 13 500 |
Percentage Class Share Held In Associate | | | | 100 | 100 | 100 | 100 | 100 |
Proceeds From Sales Intangible Assets | | | 124 682 | 268 390 | | | | |
Production Average Number Employees | | | | 16 | | | | |
Profit Loss | | | 1 332 819 | 624 798 | 1 270 811 | 1 000 313 | 3 469 943 | 3 465 761 |
Profit Loss On Ordinary Activities Before Tax | -1 711 991 | 1 165 597 | 1 332 849 | 1 422 444 | 1 473 551 | 1 072 507 | 3 670 508 | 3 960 450 |
Property Plant Equipment Gross Cost | | | 1 437 324 | 1 487 058 | 1 632 464 | 1 796 008 | 2 016 730 | 2 247 251 |
Purchase Intangible Assets | | | 93 433 | 487 262 | 135 506 | 107 976 | 2 258 570 | 1 078 360 |
Purchase Property Plant Equipment | | | 25 021 | 49 734 | 203 482 | 163 544 | 220 722 | 230 521 |
Raw Materials Consumables | | | 1 515 723 | 1 783 048 | 1 438 688 | 2 231 917 | 2 711 684 | 3 412 989 |
Research Development Average Number Employees | | | 9 | 9 | 20 | 25 | 25 | 30 |
Research Development Expense Recognised In Profit Or Loss | | | 705 654 | 860 433 | 487 174 | 4 164 458 | 2 439 977 | 2 081 123 |
Revenue From Rendering Services | | | 78 140 | 825 679 | 468 409 | 2 941 542 | 2 207 450 | 1 656 628 |
Revenue From Sale Goods | | | 11 257 632 | 11 194 865 | 13 085 181 | 13 053 418 | 15 067 758 | 15 895 170 |
Selling Average Number Employees | | | 37 | 16 | 2 | 2 | | |
Social Security Costs | 512 107 | 447 733 | 415 263 | 217 721 | 244 779 | | | |
Staff Costs Employee Benefits Expense | | | 1 798 496 | 713 540 | 865 034 | | | |
Tax Decrease From Utilisation Tax Losses | | | | -266 540 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 412 509 | 353 652 | 357 458 | 1 064 447 | 871 299 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | 30 | | | -40 655 | -615 947 | -376 610 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 30 | 797 646 | 202 740 | 232 302 | 200 565 | 494 689 |
Total Additions Including From Business Combinations Intangible Assets | | | | 487 262 | 135 506 | 107 976 | 2 258 570 | 1 078 360 |
Total Assets Less Current Liabilities | | | -1 715 266 | 547 897 | 2 626 335 | 4 137 012 | 6 259 022 | 8 482 920 |
Total Current Tax Expense Credit | | | 30 | 797 646 | 202 740 | 232 302 | 200 565 | 494 689 |
Total Operating Lease Payments | | | 56 102 | 59 584 | 62 045 | 62 045 | 62 045 | 55 861 |
Trade Creditors Trade Payables | | | 7 934 984 | 7 944 253 | 8 257 866 | 7 038 720 | 7 277 611 | 7 046 101 |
Trade Debtors Trade Receivables | | | 1 748 329 | 1 597 174 | 2 028 473 | 2 032 850 | 2 890 438 | 2 740 053 |
Turnover Revenue | | | 11 335 772 | 12 020 544 | 13 553 590 | 15 994 960 | 17 275 208 | 17 551 798 |
Wages Salaries | 1 734 707 | 1 483 631 | 1 383 233 | 495 819 | 865 034 | 113 915 | 1 488 204 | 1 446 590 |
Work In Progress | | 192 496 | 224 367 | 277 089 | 189 758 | 12 534 | 18 503 | 5 974 |
Director Remuneration | | | 120 644 | 120 644 | 86 014 | 161 419 | 166 679 | 166 679 |
Dividend Recommended By Directors | | | | | 60 000 | 67 866 | 159 000 | |
Accruals Deferred Income Within One Year | 14 400 | 14 400 | | | | | | |
Amortisation Impairment Reversal Intangible Fixed Assets | 238 976 | 182 737 | | | | | | |
Corporation Tax Due Within One Year | | 28 | | | | | | |
Creditors Due Within One Year | 12 721 653 | 9 808 783 | | | | | | |
Decrease Increase In Net Debt During Period | -184 836 | -328 197 | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 136 598 | 138 390 | | | | | | |
Increase Decrease In Net Cash For Period | -184 836 | -328 197 | | | | | | |
Intangible Fixed Assets Additions | | 154 751 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 809 186 | 1 991 923 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 182 737 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 281 949 | 2 436 700 | | | | | | |
Net Debt Funds | -572 129 | -243 932 | | | | | | |
Number Shares Allotted | | 3 | | | | | | |
Other Creditors Due Within One Year | 579 395 | 779 988 | | | | | | |
Other Interest Receivable Similar Income | 5 138 | 550 | | | | | | |
Other Operating Income | 6 278 | 9 252 | | | | | | |
Other Taxation Social Security Within One Year | 131 266 | 162 851 | | | | | | |
Profit Loss For Period | -1 711 991 | 1 165 569 | | | | | | |
Share Capital Allotted Called Up Paid | 62 976 | 62 976 | | | | | | |
Staff Costs | 2 246 814 | 1 931 364 | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | | | | | | |
Stocks Raw Materials Consumables | 2 898 091 | 2 283 075 | | | | | | |
Tangible Fixed Assets Additions | | 143 623 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 017 772 | 1 157 095 | | | | | | |
Tangible Fixed Assets Depreciation | 549 095 | 683 759 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 138 390 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 726 | | | | | | |
Tangible Fixed Assets Disposals | | 4 300 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | 233 119 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 28 | | | | | | |
Trade Creditors Within One Year | 11 996 592 | 8 851 516 | | | | | | |
Turnover Gross Operating Revenue | 10 432 553 | 11 856 687 | | | | | | |
U K Current Corporation Tax | | 28 | | | | | | |
U K Current Corporation Tax On Income For Period | | 28 | | | | | | |
Utilisation Tax Losses | | 268 087 | | | | | | |