Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 694 076 | 1 025 481 | 1 554 606 | 789 086 | 1 489 549 |
Current Assets | 3 578 703 | 3 347 742 | 5 432 294 | 5 334 941 | 6 489 972 |
Debtors | 2 799 630 | 2 066 749 | 3 618 263 | 4 281 321 | 4 528 245 |
Net Assets Liabilities | 1 771 095 | 1 129 769 | 1 780 779 | 1 945 271 | 2 672 789 |
Other Debtors | 21 977 | 49 031 | 36 499 | 15 436 | 13 847 |
Property Plant Equipment | 894 988 | 960 897 | 696 760 | 1 043 898 | 1 044 260 |
Total Inventories | 84 997 | 255 512 | 259 425 | 264 534 | |
|
Other Financial Data |
Audit Fees Expenses | 9 500 | 9 500 | 9 500 | 18 250 | 20 000 |
Accrued Liabilities Deferred Income | | | 554 819 | 391 488 | 344 353 |
Accumulated Depreciation Impairment Property Plant Equipment | 918 869 | 1 124 158 | 1 409 776 | 1 285 774 | 1 425 624 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 624 930 | 293 387 |
Administrative Expenses | 3 010 315 | 3 349 828 | 3 467 864 | 4 065 042 | 4 446 213 |
Amounts Owed By Group Undertakings | 76 | 1 639 | 800 038 | 1 561 268 | 1 379 177 |
Amounts Owed To Group Undertakings | | | | 500 000 | |
Average Number Employees During Period | | | 77 | 94 | 100 |
Bank Borrowings | 245 340 | 59 316 | 460 110 | 350 000 | 250 000 |
Bank Borrowings Overdrafts | 57 854 | 41 873 | 350 000 | 250 000 | 150 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 238 346 | 484 517 | 353 459 |
Comprehensive Income Expense | 1 006 831 | 1 081 164 | 1 068 883 | 864 492 | 2 177 518 |
Corporation Tax Payable | 214 485 | 264 103 | 180 446 | 52 327 | 686 308 |
Corporation Tax Recoverable | | | | 60 000 | |
Cost Sales | 8 012 093 | 8 422 994 | 9 119 347 | 9 374 324 | 10 069 675 |
Creditors | 471 111 | 421 193 | 471 770 | 643 363 | 460 872 |
Current Tax For Period | 213 876 | 260 417 | 180 458 | 52 326 | 686 308 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | 15 973 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -12 274 | 140 264 | 11 679 |
Dividends Paid | 597 000 | 1 722 500 | 675 285 | 700 000 | 1 450 000 |
Dividends Paid On Shares Interim | 465 000 | 10 500 | 15 285 | 700 000 | 1 450 000 |
Finance Lease Liabilities Present Value Total | 413 257 | 379 320 | 121 770 | 393 363 | 310 872 |
Finance Lease Payments Owing Minimum Gross | | | 255 237 | 575 545 | 475 343 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -12 274 | 37 455 | -63 056 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 255 237 | 965 750 | 728 805 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -5 956 | -5 452 | 2 706 | -7 503 | -14 074 |
Gain Loss On Disposals Property Plant Equipment | -22 243 | -3 215 | 14 909 | -17 381 | |
Gross Profit Loss | 4 313 644 | 4 701 925 | 4 297 892 | 4 503 233 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 5 | 1 560 | -315 268 | -180 458 | 2 923 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 226 152 | | 152 911 | 224 221 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 14 205 | 15 697 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 23 404 | 20 273 | 12 447 | 11 398 | |
Interest Income On Bank Deposits | | | 933 | 57 | 1 091 |
Interest Payable Similar Charges Finance Costs | 37 085 | 27 771 | 26 652 | 27 095 | 54 875 |
Issue Equity Instruments | -400 | 10 | -60 | | |
Net Current Assets Liabilities | 1 471 757 | 697 804 | 1 652 201 | 1 781 412 | 2 337 756 |
Operating Profit Loss | 1 303 329 | 1 352 097 | 947 518 | 903 662 | |
Other Creditors | 73 468 | 133 592 | 167 846 | 64 536 | 38 837 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 276 913 | 84 371 |
Other Disposals Property Plant Equipment | | | | 401 794 | 153 175 |
Other Interest Receivable Similar Income Finance Income | 87 | 455 | 933 | 57 | 1 091 |
Other Operating Income Format1 | | | 117 490 | 465 471 | |
Other Taxation Social Security Payable | 67 546 | 64 716 | 214 115 | 181 259 | 326 638 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 25 110 | 42 674 | 176 559 | 186 404 | 190 993 |
Prepayments Accrued Income | | | 23 778 | 26 111 | 22 188 |
Profit Loss | 1 024 431 | 1 081 164 | 1 068 883 | 864 492 | 2 177 518 |
Profit Loss On Ordinary Activities Before Tax | 1 266 331 | 1 324 781 | 921 799 | 876 624 | 2 878 428 |
Property Plant Equipment Gross Cost | 1 813 857 | 2 085 055 | 2 106 536 | 2 329 672 | 2 469 884 |
Raw Materials Consumables | | | 259 425 | 264 534 | |
Social Security Costs | 264 629 | 284 382 | 306 088 | 363 230 | |
Staff Costs Employee Benefits Expense | 4 072 423 | 4 424 452 | 4 377 989 | 4 790 784 | 5 559 177 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 96 412 | 236 676 | 248 355 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 23 554 | |
Tax Expense Credit Applicable Tax Rate | 240 603 | 251 708 | 175 142 | 166 559 | 719 607 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -28 036 | 4 148 | 6 920 | 6 406 | 8 208 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 304 | 3 001 | 489 | 5 724 | 17 255 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 241 900 | 243 617 | -147 084 | 12 132 | 700 910 |
Total Assets Less Current Liabilities | 2 366 745 | 1 658 701 | 2 348 961 | 2 825 310 | 3 382 016 |
Total Borrowings | | | 350 000 | 250 000 | 150 000 |
Total Current Tax Expense Credit | | | -134 810 | -128 132 | 689 231 |
Total Operating Lease Payments | 202 926 | 223 477 | 232 128 | 242 262 | |
Trade Creditors Trade Payables | 1 167 369 | 1 675 298 | 2 419 290 | 2 081 737 | 2 491 609 |
Trade Debtors Trade Receivables | 1 618 147 | 2 016 079 | 2 757 948 | 2 618 506 | 3 113 033 |
Turnover Revenue | 12 325 737 | 13 124 919 | 13 417 239 | 13 877 557 | |
Wages Salaries | 3 782 684 | 4 097 396 | 3 895 342 | 4 241 150 | 4 974 618 |
Company Contributions To Defined Benefit Plans Directors | | | 120 000 | 120 000 | |
Director Remuneration | 41 520 | 81 427 | 63 568 | 63 738 | 92 002 |
Director Remuneration Benefits Including Payments To Third Parties | | | 183 568 | 183 738 | 212 002 |
Amount Specific Advance Or Credit Directors | 1 159 430 | 46 756 | | | |
Amount Specific Advance Or Credit Made In Period Directors | 1 232 580 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 505 000 | 1 206 186 | | | |
Dividend Recommended By Directors | | 1 722 500 | | | |
Additional Provisions Increase From New Provisions Recognised | | -16 800 | | | |
Applicable Tax Rate | 19 | 19 | | | |
Cash Cash Equivalents Cash Flow Value | 694 076 | | | | |
Depreciation Amortisation Expense | 230 410 | 226 152 | | | |
Depreciation Expense Property Plant Equipment | 56 391 | 57 168 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 20 863 | | | |
Disposals Property Plant Equipment | | 25 036 | | | |
Dividend Per Share Interim | | 1 050 | | | |
Dividends Paid Classified As Financing Activities | -597 000 | -1 722 500 | | | |
Dividends Paid On Shares | 597 000 | 1 722 500 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 76 | -26 893 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -18 000 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -197 091 | 611 443 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -85 171 | -424 986 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -22 243 | -3 215 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -230 778 | -210 799 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -420 361 | 331 405 | | | |
Increase Decrease In Property Plant Equipment | | 232 630 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -18 995 | 170 515 | | | |
Interest Expense On Bank Loans Similar Borrowings | 13 681 | 7 498 | | | |
Interest Paid Classified As Operating Activities | -13 681 | -7 498 | | | |
Merchandise | 84 997 | 255 512 | | | |
Net Cash Flows From Used In Financing Activities | 1 164 658 | 732 610 | | | |
Net Cash Flows From Used In Investing Activities | 280 555 | 294 821 | | | |
Net Cash Flows From Used In Operating Activities | -1 024 852 | -1 358 836 | | | |
Net Cash Generated From Operations | -1 292 715 | -1 597 406 | | | |
Net Interest Received Paid Classified As Investing Activities | -87 | -455 | | | |
Nominal Value Shares Issued Specific Share Issue | | 1 | | | |
Number Shares Issued Fully Paid | | 10 | | | |
Other Comprehensive Income Expense Net Tax | -17 600 | | | | |
Other Deferred Tax Expense Credit | 28 024 | -16 800 | | | |
Par Value Share | | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 106 153 | -39 631 | | | |
Payments To Redeem Own Shares | -18 000 | | | | |
Proceeds From Borrowings Classified As Financing Activities | -150 000 | -50 000 | | | |
Proceeds From Issuing Shares | 400 | -10 | | | |
Proceeds From Sales Property Plant Equipment | -94 500 | -958 | | | |
Provisions | 124 539 | 107 739 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 124 539 | 107 739 | | | |
Purchase Property Plant Equipment | -375 142 | -296 234 | | | |
Repayments Borrowings Classified As Financing Activities | -91 326 | -252 005 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 296 234 | | | |