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 | 40 759 | 5 547 | 69 858 | 95 845 | 58 853 |
Current Assets | 291 032 | 453 438 | 219 642 | 419 666 | 196 311 |
Debtors | 250 273 | 447 891 | 149 784 | 323 821 | 137 458 |
Net Assets Liabilities | 4 676 572 | 7 388 814 | 8 763 007 | 11 290 538 | 13 495 231 |
Property Plant Equipment | | | | 8 765 234 | 8 549 754 |
Total Inventories | | | 2 722 236 | 2 645 633 | 1 845 763 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 361 262 | 692 754 | 3 649 432 | 2 098 113 | 2 437 875 |
Accumulated Amortisation Impairment Intangible Assets | | | 7 475 091 | 9 376 435 | 10 912 415 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 161 274 | 127 528 | 343 008 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 8 892 762 | 74 392 |
Administrative Expenses | | | 16 302 825 | 17 818 965 | 18 403 689 |
Amortisation Expense Intangible Assets | | | 1 896 801 | 1 901 344 | 1 535 980 |
Amounts Owed To Group Undertakings | 128 096 | 98 261 | | 198 642 | 365 000 |
Average Number Employees During Period | 532 | 7 | 6 | 6 | 6 |
Bank Borrowings | | | | 8 350 500 | 7 258 271 |
Bank Borrowings Overdrafts | | | | 342 000 | 342 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 2 834 | 477 200 | 96 664 |
Cash Cash Equivalents | 40 759 | 5 547 | 69 858 | 95 845 | 225 791 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 16 000 065 | | | | |
Cash Receipts From Sales Interests In Associates | | | | 450 000 | |
Comprehensive Income Expense | | | 105 317 | -381 236 | 775 593 |
Corporation Tax Payable | 21 464 | 30 991 | 203 376 | 77 497 | 162 171 |
Corporation Tax Recoverable | | | | 215 263 | 231 965 |
Cost Sales | | | 32 766 347 | 42 603 511 | 46 819 330 |
Creditors | 8 182 415 | 5 294 504 | 3 442 706 | 3 273 834 | 4 154 894 |
Current Tax For Period | | | 597 992 | 167 868 | 550 470 |
Deferred Tax Asset Debtors | 61 273 | 114 564 | 149 784 | 112 745 | 137 458 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -75 050 | 173 137 | -25 276 |
Dividend Income From Associates | | | | -107 573 | 86 529 |
Dividend Income From Joint Ventures | | | 66 307 | 339 431 | 535 184 |
Dividends Received Classified As Investing Activities | -5 040 000 | -2 770 000 | -1 270 000 | -2 447 500 | |
Finance Lease Liabilities Present Value Total | | | 250 121 | 344 140 | 208 116 |
Finance Lease Payments Owing Minimum Gross | | | 212 666 | 176 984 | 151 963 |
Finished Goods Goods For Resale | | | 117 850 | 186 892 | 122 348 |
Fixed Assets | | | 16 000 065 | 25 215 299 | 25 049 819 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | -66 307 | -231 858 | -621 713 |
Further Item Creditors Component Total Creditors | 8 182 415 | 5 294 504 | 4 013 994 | 3 062 093 | 679 734 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | 4 118 | | -3 262 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -44 358 | -16 440 |
Gain Loss On Disposals Property Plant Equipment | | | -1 847 | -39 911 | 28 773 |
Government Grant Income | | | 2 346 739 | 34 232 | |
Gross Profit Loss | | | 14 721 859 | 17 829 286 | 19 523 312 |
Income Taxes Paid Refund Classified As Operating Activities | | | -31 000 | -59 533 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -15 402 | -1 653 | -21 774 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 1 901 344 | 1 535 980 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 127 528 | 215 480 |
Intangible Assets | | | 3 437 324 | 1 535 980 | |
Intangible Assets Gross Cost | | | 10 912 415 | 10 912 415 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 48 055 | 64 521 | 147 066 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 18 027 | 15 120 | 15 792 |
Interest Income On Bank Deposits | | | 501 | | |
Interest Paid Classified As Operating Activities | | | -185 370 | -260 644 | -559 025 |
Interest Payable Similar Charges Finance Costs | 360 428 | 242 660 | 185 370 | 260 644 | 559 025 |
Interest Received Classified As Investing Activities | | -67 | -501 | | |
Investments | 16 000 065 | 16 000 065 | 16 000 065 | 16 450 065 | 16 500 065 |
Investments Fixed Assets | 16 000 065 | 16 000 065 | 16 000 065 | 16 450 065 | 16 500 065 |
Investments In Associates | | | | 450 000 | 500 000 |
Investments In Joint Ventures | | | 65 | 65 | 65 |
Investments In Subsidiaries | 16 000 065 | 16 000 065 | 16 000 000 | 16 000 000 | 16 000 000 |
Issue Equity Instruments | 10 000 | | | | |
Net Assets Liabilities Subsidiaries | | 31 047 | 4 709 595 | 4 574 556 | 4 422 723 |
Net Cash Generated From Operations | | | 989 319 | 1 109 074 | |
Net Current Assets Liabilities | -3 141 078 | -3 316 747 | -3 223 064 | | |
Net Finance Income Costs | 5 040 000 | 2 770 067 | 1 270 000 | 2 447 500 | 621 713 |
Operating Profit Loss | | | 801 923 | 68 868 | 1 213 063 |
Other Cash Inflow Outflow Classified As Investing Activities | | -67 | | | |
Other Creditors | 2 887 911 | 2 887 911 | 5 827 321 | 1 669 072 | 5 655 891 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 152 746 |
Other Disposals Property Plant Equipment | | | | 58 307 | 152 746 |
Other Interest Receivable Similar Income Finance Income | | | 66 808 | 231 858 | 621 713 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 401 187 | 408 928 | 428 854 |
Percentage Class Share Held In Associate | | | | 45 | 45 |
Percentage Class Share Held In Joint Venture | | | 65 | 65 | 65 |
Percentage Class Share Held In Subsidiary | | 65 | 100 | 100 | 100 |
Prepayments Accrued Income | | | 713 635 | 1 419 586 | 811 774 |
Profit Loss | 4 666 572 | 2 712 242 | 1 374 193 | 2 527 531 | 2 204 693 |
Profit Loss On Ordinary Activities Before Tax | | | 616 975 | -41 884 | 1 275 751 |
Profit Loss Subsidiaries | | 51 254 | 1 096 164 | 2 216 317 | 1 661 811 |
Property Plant Equipment Gross Cost | | | 1 642 946 | 8 892 762 | 2 156 645 |
Purchase Property Plant Equipment | | | | -8 892 762 | |
Raw Materials Consumables | | | 2 125 935 | 2 321 885 | 1 507 022 |
Social Security Costs | | | 1 133 241 | 1 451 008 | 1 546 030 |
Staff Costs Employee Benefits Expense | | | 17 006 385 | 18 335 751 | 20 122 948 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 65 080 | 201 178 | 197 353 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 103 939 | 121 863 | 126 497 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -39 809 | -22 300 | 24 452 | 66 304 | 500 158 |
Total Assets Less Current Liabilities | 12 858 987 | 12 683 318 | 12 777 001 | | |
Total Borrowings | | | | 342 000 | 342 000 |
Total Current Tax Expense Credit | | | 582 590 | 166 215 | 528 696 |
Total Deferred Tax Expense Credit | | | -70 932 | 173 137 | -28 538 |
Trade Creditors Trade Payables | 24 | 13 | 5 146 388 | 5 435 315 | 5 112 937 |
Trade Debtors Trade Receivables | | | 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 | | | 47 488 206 | 60 432 797 | 66 342 642 |
Wages Salaries | | | 15 471 957 | 16 475 815 | 18 148 064 |