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 | 1 498 025 | 300 603 | 1 389 828 | 4 553 | 162 965 |
Current Assets | 4 607 691 | 967 606 | 2 109 758 | 524 662 | 714 244 |
Debtors | 3 109 666 | 190 644 | 217 571 | 17 701 | 48 871 |
Net Assets Liabilities | 10 936 936 | 7 924 977 | 7 657 060 | 11 771 458 | 10 318 591 |
Other Debtors | 3 109 666 | 190 644 | 200 000 | 130 | 4 071 |
Property Plant Equipment | 4 150 000 | 4 829 433 | 4 877 643 | 10 113 352 | 8 481 264 |
Total Inventories | | 476 359 | 502 359 | 502 359 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 16 390 | 12 873 | 12 873 | 151 814 | 13 750 |
Accumulated Amortisation Impairment Intangible Assets | | | -2 194 | -2 194 | -2 194 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 159 098 | 2 088 | 4 176 |
Acquired Through Business Combinations Property Plant Equipment | | | | 12 900 | |
Additions Other Than Through Business Combinations Intangible Assets | | | | 804 467 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 679 433 | 48 210 | 10 000 | 205 000 |
Administrative Expenses | | | 5 063 520 | 5 366 830 | 5 756 408 |
Amounts Owed To Group Undertakings | 908 209 | 750 141 | 1 472 489 | 237 584 | 201 708 |
Average Number Employees During Period | 187 | 188 | | | |
Bank Borrowings | 3 265 635 | 3 432 886 | 3 924 056 | 3 537 299 | 4 025 536 |
Bank Borrowings Overdrafts | 2 954 368 | 3 164 323 | 2 898 665 | 3 996 499 | 4 310 285 |
Bank Overdrafts | | | 2 492 538 | 3 587 420 | 4 130 285 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 2 847 587 | 2 923 250 | 3 493 886 |
Cash Cash Equivalents | | -2 744 455 | -719 663 | -3 380 260 | -3 696 336 |
Comprehensive Income Expense | 3 317 323 | | -396 312 | 4 134 398 | -1 342 867 |
Corporation Tax Recoverable | | | 5 467 | 5 467 | 5 467 |
Cost Sales | | | 15 078 173 | 19 603 089 | 18 787 380 |
Creditors | 2 954 368 | 3 164 323 | 2 188 922 | 789 846 | 537 891 |
Current Asset Investments | | | 469 004 | 49 | 49 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 1 400 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -1 500 | -1 400 |
Dividends Paid Classified As Financing Activities | -495 000 | -3 610 000 | -532 500 | -20 000 | -110 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -20 000 | -110 000 |
Equity Securities Held | 198 610 | 198 610 | 198 610 | 198 610 | 198 610 |
Finance Lease Liabilities Present Value Total | | | 1 604 420 | 1 507 381 | 2 223 697 |
Finance Lease Payments Owing Minimum Gross | | | 871 368 | 869 896 | 1 185 245 |
Finished Goods Goods For Resale | | | 2 175 769 | 1 906 116 | 2 187 898 |
Fixed Assets | 10 626 510 | 11 305 943 | 11 354 153 | 16 589 862 | 14 957 774 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -26 245 | -104 453 | -295 387 |
Gain Loss On Disposals Property Plant Equipment | | | 12 967 | 9 874 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 5 227 797 | -1 835 000 |
Government Grant Income | | | 667 586 | 129 028 | |
Gross Profit Loss | | | 4 282 265 | 5 663 519 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 2 900 | 185 362 |
Income Tax Expense Credit On Components Other Comprehensive Income | 100 000 | | | 1 325 000 | -455 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -255 362 | -685 039 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 324 370 | 324 370 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 2 088 | 2 088 |
Intangible Assets | | | 1 213 311 | 1 693 408 | 1 369 038 |
Intangible Assets Gross Cost | | | -2 194 | -2 194 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 95 456 | 80 702 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 204 759 | 199 122 | |
Interest Income On Bank Deposits | | | 41 | | |
Interest Paid Classified As Operating Activities | | | -300 248 | -279 824 | -362 539 |
Interest Payable Similar Charges Finance Costs | | | 300 248 | 279 824 | 362 539 |
Interest Received Classified As Investing Activities | | | -17 605 | | |
Investments | 6 476 510 | 6 476 510 | 6 476 510 | 6 476 510 | 6 476 510 |
Investments Fixed Assets | 6 476 510 | 6 476 510 | 6 476 510 | 6 476 510 | 6 476 510 |
Investments In Subsidiaries | 6 277 900 | 6 277 900 | 6 277 900 | 6 277 900 | 6 277 900 |
Net Assets Liabilities Subsidiaries | | | | | 4 960 857 |
Net Cash Generated From Operations | | | | 1 122 050 | -1 147 761 |
Net Current Assets Liabilities | 3 364 794 | -116 643 | -79 164 | | |
Net Finance Income Costs | | | 17 605 | | |
Operating Profit Loss | | | -113 669 | 436 389 | |
Other Comprehensive Income Expense Before Tax | | | | 3 902 797 | -1 380 000 |
Other Creditors | 7 031 | 52 672 | 306 245 | 283 821 | 373 761 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 150 181 | 669 755 |
Other Disposals Property Plant Equipment | | | | 11 321 | 722 578 |
Other Interest Receivable Similar Income Finance Income | | | 17 605 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 129 307 | 153 785 | 158 438 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | 891 209 | 565 900 | 563 402 |
Profit Loss | 3 417 323 | 598 041 | 264 583 | 231 601 | 37 133 |
Profit Loss On Ordinary Activities Before Tax | | | -396 312 | 156 565 | |
Profit Loss Subsidiaries | | 83 956 | | | |
Property Plant Equipment Gross Cost | 4 150 000 | 4 829 433 | 4 877 643 | 10 115 440 | 8 485 440 |
Provisions For Liabilities Balance Sheet Subtotal | 100 000 | 100 000 | | | |
Raw Materials Consumables | | | 621 481 | 599 350 | |
Social Security Costs | 3 640 | 123 | 123 | -123 | |
Staff Costs Employee Benefits Expense | 3 640 | 123 | 123 | -123 | 6 357 663 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 100 000 | 100 000 | 1 425 000 | 970 000 |
Tax Decrease From Utilisation Tax Losses | | | -97 238 | -61 043 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 11 928 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -180 000 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 4 306 | 2 178 | 61 600 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 423 652 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -256 862 | -686 439 |
Total Assets Less Current Liabilities | 13 991 304 | 11 189 300 | 11 274 989 | | |
Total Borrowings | | | 2 898 665 | 3 996 499 | 4 310 285 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 5 227 797 | -1 835 000 |
Trade Creditors Trade Payables | | | 4 506 775 | 3 729 113 | 4 561 358 |
Trade Debtors Trade Receivables | | | 4 127 365 | 5 900 462 | 5 238 520 |
Turnover Revenue | | | 19 360 438 | 25 266 608 | |
Wages Salaries | | | 5 438 527 | 6 228 062 | 5 675 065 |