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 | 182 877 | 598 106 | 120 451 | 98 096 | 161 861 |
Current Assets | 14 013 289 | 15 724 421 | 14 918 506 | 14 030 793 | 12 269 248 |
Debtors | 11 294 402 | 12 422 493 | 12 075 819 | 11 287 064 | 10 261 624 |
Net Assets Liabilities | 2 971 926 | 3 122 781 | 3 622 019 | 2 373 162 | 1 970 301 |
Other Debtors | 11 871 | 11 469 | 10 507 | 10 308 | 13 408 |
Property Plant Equipment | 1 500 189 | 1 982 579 | 1 555 325 | 2 143 080 | 1 720 200 |
Total Inventories | 2 536 010 | 2 703 822 | 2 722 236 | 2 645 633 | 1 845 763 |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 23 000 | 20 700 | 28 000 | |
Other Non-audit Services Fees | 1 875 | 3 000 | 2 600 | 2 250 | |
Taxation Compliance Services Fees | 1 900 | 3 000 | 2 600 | 4 750 | |
Accrued Liabilities Deferred Income | 1 058 591 | 788 088 | 2 853 812 | 1 155 868 | 1 417 475 |
Accumulated Amortisation Impairment Intangible Assets | 2 525 216 | 2 761 435 | 2 997 651 | 3 238 410 | 3 474 627 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 993 148 | 2 417 208 | 2 983 501 | 3 533 712 | 3 836 346 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 999 083 | 139 039 | 1 196 273 | 202 086 |
Administrative Expenses | 12 363 277 | 12 327 204 | 15 036 612 | 16 661 521 | 17 848 199 |
Amortisation Expense Intangible Assets | 236 217 | 236 219 | 236 216 | 240 759 | 236 217 |
Amortisation Impairment Expense Intangible Assets | 236 217 | 236 219 | 236 216 | 240 759 | 236 217 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | 230 403 | 163 867 | 145 408 |
Amounts Owed By Group Undertakings | 128 096 | 184 639 | | 198 642 | 365 000 |
Amounts Owed To Group Undertakings | 246 994 | 366 321 | 111 994 | 323 070 | 111 994 |
Average Number Employees During Period | 532 | 572 | 593 | 623 | 634 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 40 000 | 8 210 | 2 834 | 477 200 | 96 664 |
Cash Cash Equivalents Cash Flow Value | 182 877 | 598 106 | 120 451 | 98 096 | 161 861 |
Comprehensive Income Expense | 3 208 158 | 2 675 855 | 1 524 238 | 891 143 | 1 132 139 |
Corporation Tax Payable | 481 053 | 232 838 | 95 611 | | |
Corporation Tax Recoverable | | | | 215 263 | 231 965 |
Cost Sales | 35 702 211 | 37 031 524 | 33 624 841 | 42 603 511 | 46 819 330 |
Creditors | 321 991 | 193 797 | 250 121 | 344 140 | 208 116 |
Current Tax For Period | 838 751 | 645 949 | 490 227 | 89 015 | 388 299 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -4 328 | 69 900 | -28 655 | 139 723 | -8 343 |
Depreciation Expense Property Plant Equipment | 369 965 | 399 492 | 448 619 | 432 375 | 467 747 |
Depreciation Impairment Expense Property Plant Equipment | 450 212 | 501 950 | 566 293 | 550 211 | 588 332 |
Dividends Paid | 2 040 000 | 2 525 000 | 1 025 000 | 2 140 000 | 1 535 000 |
Dividends Paid Classified As Financing Activities | -2 040 000 | -2 525 000 | -1 025 000 | -2 140 000 | -1 535 000 |
Dividends Paid On Shares Final | 2 040 000 | 2 525 000 | 1 025 000 | 2 140 000 | 1 535 000 |
Finance Lease Liabilities Present Value Total | 321 991 | 193 797 | 250 121 | 344 140 | 208 116 |
Finance Lease Payments Owing Minimum Gross | 475 435 | 374 112 | 462 787 | 521 124 | 360 079 |
Finished Goods Goods For Resale | 123 502 | 129 537 | 117 850 | 186 892 | 122 348 |
Fixed Assets | 2 557 029 | 2 803 200 | 2 139 730 | 2 486 726 | 1 827 629 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -27 145 | -4 290 | | |
Further Item Interest Expense Component Total Interest Expense | | | 304 | 2 325 | |
Further Item Tax Increase Decrease Component Adjusting Items | 13 320 | -26 | | -44 358 | -5 508 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 457 289 | 1 772 134 | 1 784 018 | 872 042 | 1 227 898 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 858 | 11 431 | -36 244 | -24 977 | 63 246 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 148 856 | -2 113 231 | 1 887 126 | -605 691 | 1 848 393 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 690 595 | 1 128 091 | -346 674 | -1 004 018 | -1 042 142 |
Gain Loss In Cash Flows From Change In Inventories | -227 150 | 167 812 | 18 414 | -76 603 | -799 870 |
Gain Loss On Disposals Property Plant Equipment | -39 666 | 4 537 | -1 847 | -39 911 | 28 773 |
Government Grant Income | | | 2 346 739 | 34 232 | |
Gross Profit Loss | 16 505 134 | 15 794 588 | 13 863 365 | 17 829 286 | 19 523 312 |
Income Taxes Paid Refund Classified As Operating Activities | -668 685 | -894 164 | -611 785 | -400 000 | -405 001 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -53 284 | -415 229 | 477 655 | 22 355 | -63 765 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -12 300 | -19 958 | 111 | |
Increase From Amortisation Charge For Year Intangible Assets | | 236 219 | 236 216 | 240 759 | 236 217 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 501 950 | 566 293 | 550 211 | 588 332 |
Intangible Assets | 949 411 | 713 192 | 476 976 | 236 217 | |
Intangible Assets Gross Cost | 3 474 627 | 3 474 627 | 3 474 627 | 3 474 627 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 80 968 | 73 780 | 48 055 | 64 510 | 147 066 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 18 525 | 17 806 | 18 027 | 15 120 | 15 792 |
Interest Income On Bank Deposits | 217 | 1 199 | 501 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 217 | 1 199 | | | |
Interest Payable Similar Charges Finance Costs | 99 493 | 91 586 | 66 386 | 81 955 | 162 858 |
Interest Received Classified As Investing Activities | -217 | -1 199 | -501 | | |
Investments Fixed Assets | 107 429 | 107 429 | 107 429 | 107 429 | 107 429 |
Investments In Subsidiaries | 107 429 | 107 429 | 107 429 | 107 429 | 107 429 |
Key Management Personnel Compensation Total | 944 858 | 954 821 | 716 978 | 725 154 | 984 161 |
Net Assets Liabilities Subsidiaries | | 111 994 | | | |
Net Cash Flows From Used In Financing Activities | 1 920 147 | 2 626 323 | 936 325 | 2 081 663 | 1 696 045 |
Net Cash Flows From Used In Investing Activities | 514 042 | 978 604 | 140 385 | 1 177 877 | 136 679 |
Net Cash Flows From Used In Operating Activities | -2 487 473 | -4 020 156 | -599 055 | -3 237 185 | -1 896 489 |
Net Cash Generated From Operations | -3 255 651 | -5 005 903 | -1 277 226 | -3 719 140 | -2 464 348 |
Net Current Assets Liabilities | 760 228 | 579 473 | 1 765 560 | 403 449 | 515 318 |
Net Finance Income Costs | 217 | 1 199 | 501 | | |
Net Interest Paid Received Classified As Operating Activities | -99 493 | | -66 386 | -81 955 | -162 858 |
Operating Profit Loss | 4 141 857 | 3 454 946 | 2 031 736 | 1 201 947 | 1 674 953 |
Other Creditors | 5 406 623 | 6 635 044 | 3 264 878 | 5 515 127 | 3 418 120 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 77 890 | | | 285 698 |
Other Disposals Property Plant Equipment | | 92 633 | | 58 307 | 322 332 |
Other Interest Receivable Similar Income Finance Income | 217 | 1 199 | 501 | | |
Other Operating Income Format1 | | -12 438 | 2 346 489 | 34 182 | -160 |
Other Taxation Social Security Payable | 999 277 | 1 419 475 | 1 467 597 | 1 020 980 | 1 541 441 |
Payments Finance Lease Liabilities Classified As Financing Activities | 119 853 | -101 323 | 88 675 | 58 337 | -161 045 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 407 447 | 359 920 | 401 187 | 408 928 | 428 854 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 436 276 | 674 545 | 713 635 | 1 419 586 | 811 774 |
Proceeds From Sales Property Plant Equipment | -1 800 | -19 280 | 1 847 | -18 396 | -65 407 |
Profit Loss | 3 208 158 | 2 675 855 | 1 524 238 | 891 143 | 1 132 139 |
Profit Loss On Ordinary Activities Before Tax | 4 042 581 | 3 364 559 | 1 965 851 | 1 119 992 | 1 512 095 |
Property Plant Equipment Gross Cost | 3 493 337 | 4 399 787 | 4 538 826 | 5 676 792 | 5 556 546 |
Provisions For Liabilities Balance Sheet Subtotal | 23 340 | 66 095 | | | |
Purchase Property Plant Equipment | -516 059 | -999 083 | -139 039 | -1 196 273 | -202 086 |
Raw Materials Consumables | 2 287 826 | 2 355 568 | 2 125 935 | 2 321 885 | 1 507 022 |
Social Security Costs | 1 104 258 | 1 052 773 | 1 133 241 | 1 451 008 | 1 546 030 |
Staff Costs Employee Benefits Expense | 14 745 381 | 15 861 360 | 17 006 385 | 18 335 751 | 20 122 948 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 23 340 | 66 095 | 33 150 | 172 873 | 164 530 |
Tax Expense Credit Applicable Tax Rate | 768 090 | 639 266 | 373 512 | 212 798 | 287 298 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 7 271 | | 39 487 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 48 717 | 61 764 | 80 788 | 60 298 | 58 679 |
Tax Increase Decrease From Other Short-term Timing Differences | -48 122 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 834 423 | 688 704 | 441 613 | 228 849 | 379 956 |
Total Assets Less Current Liabilities | 3 317 257 | 3 382 673 | 3 905 290 | 2 890 175 | 2 342 947 |
Total Current Tax Expense Credit | | 645 949 | 474 558 | 89 126 | 388 299 |
Total Deferred Tax Expense Credit | -4 328 | 42 755 | -32 945 | 139 723 | |
Total Operating Lease Payments | 1 187 855 | 1 246 172 | 1 336 477 | 1 699 689 | 1 779 027 |
Trade Creditors Trade Payables | 4 907 079 | 5 522 867 | 5 146 388 | 5 435 315 | 5 112 937 |
Trade Debtors Trade Receivables | 10 718 159 | 11 551 840 | 11 121 274 | 9 279 398 | 8 694 069 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -361 075 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | -399 941 | |
Turnover Revenue | 52 207 345 | 52 826 112 | 47 488 206 | 60 432 797 | 66 342 642 |
Wages Salaries | 13 233 676 | 14 448 667 | 15 471 957 | 16 475 815 | 18 148 064 |
Work In Progress | 124 682 | 218 717 | 478 451 | 136 856 | 216 393 |
Company Contributions To Defined Benefit Plans Directors | 92 992 | 104 462 | 95 753 | 86 659 | 78 498 |
Director Remuneration | 851 866 | 850 359 | 621 225 | 638 495 | 905 663 |
Director Remuneration Benefits Including Payments To Third Parties | 944 858 | 954 821 | 716 978 | 725 154 | 984 161 |