Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 43 059 | 284 147 | 214 253 | 369 194 | 258 909 | 808 545 |
Current Assets | 17 868 457 | 15 831 687 | 15 620 430 | 17 111 068 | 29 515 350 | 31 364 339 |
Debtors | 10 975 594 | 9 466 731 | 9 787 436 | 9 939 415 | 16 371 377 | 18 291 544 |
Net Assets Liabilities | 4 747 612 | 4 704 569 | 4 913 884 | 6 011 994 | 7 251 577 | 8 132 431 |
Other Debtors | 1 150 | 2 214 | 1 230 | 36 232 | 50 031 | |
Property Plant Equipment | 26 804 | 1 690 370 | 1 197 095 | 53 726 | 87 590 | 74 243 |
Total Inventories | 6 849 804 | 6 080 809 | 5 618 741 | 6 802 459 | 12 885 064 | 12 264 250 |
|
Other Financial Data |
Audit Fees Expenses | 15 405 | 15 725 | 15 930 | 16 025 | 16 890 | 17 900 |
Fees For Non-audit Services | | | | | 13 690 | 13 390 |
Accrued Liabilities Deferred Income | 881 442 | 767 960 | 666 309 | 1 222 978 | 585 220 | 839 364 |
Accumulated Amortisation Impairment Intangible Assets | | | | 411 | 2 295 | 4 711 |
Accumulated Depreciation Impairment Property Plant Equipment | 347 783 | 915 966 | 1 431 860 | 449 552 | 489 731 | 529 675 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 231 749 | 89 199 | 183 133 | 76 145 | 26 597 |
Administrative Expenses | 4 338 719 | 4 400 877 | 4 369 914 | 4 504 548 | 5 490 642 | 5 848 285 |
Amortisation Expense Intangible Assets | | | | 411 | 1 884 | 2 416 |
Amounts Owed By Group Undertakings | | 191 728 | 1 327 542 | | 8 794 | 43 463 |
Amounts Owed By Group Undertakings Participating Interests | 9 150 | 17 440 | 39 022 | 12 207 | 8 794 | |
Amounts Owed To Group Undertakings Participating Interests | 946 477 | 1 267 303 | 945 524 | 1 482 989 | 3 281 335 | 5 993 203 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 24 |
Average Number Employees During Period | 53 | 53 | 55 | 54 | 56 | 61 |
Bank Borrowings | | | | | 17 778 940 | 14 070 879 |
Bank Borrowings Overdrafts | 10 917 302 | 8 570 513 | 8 570 513 | 7 960 604 | 17 778 940 | 14 070 879 |
Carrying Amount Property Plant Equipment With Restricted Title | | 1 579 883 | 1 116 544 | 751 360 | | |
Corporation Tax Payable | | | | | | 35 431 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 28 927 412 | 26 364 160 | 24 578 267 | | 33 741 642 | 36 230 556 |
Cost Sales | 30 276 111 | 27 787 937 | 25 668 403 | 25 221 331 | 34 518 468 | 36 682 210 |
Creditors | 13 147 649 | 11 563 404 | 11 187 688 | 11 653 297 | 22 552 828 | 23 806 359 |
Current Tax For Period | | | | 574 | 366 941 | 436 519 |
Depreciation Expense Property Plant Equipment | 17 596 | 29 924 | 36 059 | 35 786 | 42 281 | 39 944 |
Exceptional Items Free-text Comment | 132 069 | 21 338 | 77 425 | | | |
Finance Lease Liabilities Present Value Total | | 535 302 | 509 117 | 511 411 | 189 215 | 788 440 |
Finished Goods Goods For Resale | 6 849 804 | 6 080 809 | 5 618 741 | 6 802 459 | 12 885 064 | 12 264 250 |
Fixed Assets | | | 1 197 095 | 811 832 | 462 044 | 6 423 695 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | 11 928 | 11 928 | 11 928 | | |
Further Item Interest Expense Component Total Interest Expense | 216 342 | 188 663 | 158 746 | 81 007 | 160 287 | 567 848 |
Further Operating Expense Item Component Total Operating Expenses | | | | | 495 877 | -26 557 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 17 164 | | | | | |
Gross Profit Loss | 3 906 579 | 4 558 425 | 4 737 533 | 5 695 501 | 7 269 381 | 7 876 389 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -574 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -333 042 | 241 088 | -69 894 | 154 941 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -282 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 411 | 1 884 | 2 416 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 568 183 | 582 474 | 575 142 | 42 281 | 39 944 |
Intangible Assets | | | | 6 746 | 7 370 | 4 954 |
Intangible Assets Gross Cost | | | | 7 157 | 9 665 | 9 665 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 11 928 | 11 928 | 11 928 | 11 928 | 143 389 |
Interest Paid Classified As Operating Activities | 216 342 | 188 663 | 158 746 | 81 007 | | |
Interest Payable Similar Charges Finance Costs | 216 342 | 200 591 | 170 674 | 92 935 | 172 215 | 711 237 |
Interest Received Classified As Operating Activities | 29 | | 2 485 | 578 | | |
Interest Similar Expense Payable | 17 996 | 96 449 | 35 489 | 23 732 | 73 965 | 216 040 |
Issue Equity Instruments | 3 423 000 | | | | | |
Key Management Personnel Compensation Total | 112 500 | 143 098 | 130 372 | 135 555 | 158 337 | 172 587 |
Loans From Group Undertakings | 10 917 302 | 8 570 513 | 8 570 513 | 7 960 604 | 17 778 940 | |
Net Cash Flows From Used In Financing Activities | 1 605 290 | -2 882 587 | -555 560 | -974 127 | | |
Net Cash Flows From Used In Investing Activities | -18 019 | -113 607 | -6 123 | -190 290 | | |
Net Cash Flows From Used In Operating Activities | -1 920 313 | 3 237 282 | 491 789 | 1 319 358 | | |
Net Cash Generated From Operations | -1 704 000 | 3 437 873 | 659 978 | 1 412 289 | | |
Net Current Assets Liabilities | 4 720 808 | 4 268 283 | 4 432 742 | 5 457 771 | 6 962 522 | 7 557 980 |
Nominal Value Allotted Share Capital | 6 245 321 | 6 245 321 | 6 245 321 | 6 245 321 | 6 245 321 | 6 245 321 |
Number Shares Issued Fully Paid | | 6 245 321 | 6 245 321 | 6 245 321 | 6 245 321 | 6 245 321 |
Operating Expenses Free-text Comment | | | 77 425 | 146 561 | 495 877 | |
Operating Profit Loss | -432 140 | 157 548 | 377 504 | 1 191 041 | 1 778 739 | 2 028 104 |
Other Creditors | | | | 1 226 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 66 580 | 150 705 | 2 102 | 9 000 |
Other Disposals Property Plant Equipment | | | 66 580 | 150 705 | 2 102 | 56 932 |
Other Interest Receivable Similar Income Finance Income | 29 | | 2 485 | 578 | | 224 |
Other Operating Income Format1 | | | 9 885 | 88 | | |
Other Taxation Social Security Payable | 188 726 | 234 745 | 117 644 | 116 617 | 258 534 | 1 376 135 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 535 798 | 555 560 | 538 390 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 191 695 | 313 961 | 271 757 | 311 239 | 395 413 | 463 898 |
Prepayments Accrued Income | 230 541 | 236 033 | 222 531 | 217 907 | 125 830 | 276 572 |
Proceeds From Finance Leases Classified As Financing Activities | | | | 174 172 | | |
Proceeds From Issuing Shares | 3 423 000 | | | | | |
Production Average Number Employees | 11 | 12 | 13 | 12 | 13 | 14 |
Profit Loss | -648 453 | -43 043 | 209 315 | 1 098 110 | 1 239 583 | 880 854 |
Profit Loss Attributable To Owners Parent | -648 453 | -43 043 | 209 315 | 1 098 110 | 1 239 583 | 880 854 |
Profit Loss On Ordinary Activities Before Tax | -648 453 | -43 043 | 209 315 | 1 098 684 | 1 606 524 | 1 317 091 |
Property Plant Equipment Gross Cost | 374 587 | 2 606 336 | 2 628 955 | 2 661 383 | 577 321 | 603 918 |
Purchase Intangible Assets | | | | 7 157 | | |
Purchase Property Plant Equipment | 18 019 | 113 607 | 6 123 | 183 133 | | |
Recoverable Value-added Tax | 29 242 | | | 451 459 | | |
Repayments Borrowings Classified As Financing Activities | 1 817 710 | 2 346 789 | | 609 909 | | |
Revenue From Sale Goods | 34 182 690 | 32 346 362 | 30 405 936 | 30 916 832 | 41 787 849 | 44 558 599 |
Selling Average Number Employees | 42 | 41 | 42 | 42 | 43 | 47 |
Social Security Costs | 236 304 | 256 669 | 272 135 | 275 300 | 316 019 | 339 587 |
Staff Costs Employee Benefits Expense | 2 630 561 | 2 891 756 | 2 910 676 | 2 963 938 | 3 421 399 | 3 903 364 |
Tax Decrease From Utilisation Tax Losses | 5 | 46 403 | 106 056 | 279 852 | | |
Tax Expense Credit Applicable Tax Rate | -123 206 | -8 178 | 39 770 | 208 750 | 305 240 | 309 516 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -530 | -13 677 | 5 386 | 4 849 | -6 355 | 2 931 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 55 390 | 68 258 | 60 900 | 66 827 | 68 056 | 124 072 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 68 351 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 574 | 366 941 | 436 237 |
Total Additions Including From Business Combinations Intangible Assets | | | | 7 157 | 2 508 | |
Total Assets Less Current Liabilities | 4 747 612 | 5 958 653 | 5 629 837 | 6 269 603 | 7 424 566 | 13 981 675 |
Total Current Tax Expense Credit | | | | 574 | 366 941 | 436 237 |
Total Operating Lease Payments | 171 421 | 73 079 | 21 356 | 29 517 | 28 205 | 32 168 |
Trade Creditors Trade Payables | 195 706 | 91 132 | 343 092 | 333 740 | 385 619 | 486 867 |
Trade Debtors Trade Receivables | 10 705 511 | 9 019 316 | 8 197 111 | 9 221 610 | 16 186 722 | 17 971 509 |
Turnover Revenue | 34 182 690 | 32 346 362 | 30 405 936 | 30 916 832 | 41 787 849 | 44 558 599 |
Wages Salaries | 2 202 562 | 2 321 126 | 2 366 784 | 2 377 399 | 2 709 967 | 3 099 879 |
Company Contributions To Money Purchase Plans Directors | 18 222 | 44 622 | 34 266 | 37 956 | 40 755 | 57 924 |
Director Remuneration | 94 278 | 98 476 | 96 106 | 97 599 | 117 582 | 114 663 |
Director Remuneration Benefits Including Payments To Third Parties | 112 500 | 143 098 | 130 372 | 135 555 | 158 337 | 172 587 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 |