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 | 237 183 | 255 650 | 611 069 | 1 090 668 | 675 288 |
Current Assets | 1 036 666 | 1 101 333 | 1 376 605 | 1 826 723 | 1 330 046 |
Debtors | 156 890 | 301 865 | 356 676 | 459 842 | 391 302 |
Net Assets Liabilities | 2 009 855 | 1 808 496 | 2 177 342 | 2 816 681 | 4 631 595 |
Other Debtors | 18 146 | 31 453 | | 18 489 | 53 445 |
Property Plant Equipment | 7 922 664 | 7 553 593 | 7 641 444 | 8 012 758 | 10 930 036 |
Total Inventories | 642 593 | 543 818 | 408 860 | 276 213 | 263 456 |
|
Other Financial Data |
Audit Fees Expenses | 8 115 | 8 360 | 8 610 | 10 650 | 11 700 |
Accumulated Amortisation Impairment Intangible Assets | 165 333 | 169 500 | 169 500 | 169 500 | 169 500 |
Accumulated Depreciation Impairment Property Plant Equipment | 458 573 | 578 975 | 683 541 | 784 970 | 544 962 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 255 618 | | 512 879 | 1 083 666 |
Administration Support Average Number Employees | 4 | 4 | 4 | 4 | 4 |
Administrative Expenses | 851 769 | 758 804 | 682 860 | 835 016 | 1 142 447 |
Amortisation Expense Intangible Assets | 23 475 | 4 167 | | | |
Amounts Owed To Related Parties | 2 468 075 | 2 811 842 | 2 975 017 | 2 967 851 | 3 020 619 |
Amount Specific Bank Loan | 2 751 664 | 2 593 280 | 2 508 903 | 2 333 369 | 2 175 236 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 58 | 54 | 48 | 55 | 62 |
Balances Amounts Owed To Related Parties | 371 628 | 371 628 | 371 628 | 371 628 | 330 594 |
Balances With Banks | 158 375 | 185 258 | 598 052 | 1 058 102 | 631 850 |
Bank Borrowings | 2 622 052 | 2 432 822 | 2 335 087 | 2 156 723 | 2 055 008 |
Capital Commitments | | | | 46 000 | |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | | 8 153 | 6 114 | 4 585 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 5 896 993 | 6 051 284 | 6 177 784 | 6 311 382 | 8 299 056 |
Cash Cash Equivalents | 237 183 | 255 650 | 611 069 | 1 090 668 | 675 288 |
Cash Cash Equivalents Cash Flow Value | 237 183 | 255 650 | 611 069 | 1 090 668 | |
Cash On Hand | 78 808 | 70 392 | 13 017 | 32 566 | 43 438 |
Comprehensive Income Expense | 412 957 | -201 359 | 368 846 | 639 339 | 1 814 914 |
Cost Sales | 1 588 396 | 1 517 254 | 1 310 540 | 2 047 251 | 2 298 718 |
Creditors | 2 634 343 | 2 438 436 | 2 335 087 | 2 156 723 | 2 055 008 |
Current Tax For Period | 22 559 | 48 715 | 67 506 | 82 431 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 3 828 | 7 075 | 24 713 | 70 266 | 34 814 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 5 370 | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 24 866 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 3 828 | 7 075 | 24 713 | 70 266 | 34 814 |
Deferred Tax Liabilities | 151 681 | 62 940 | 87 653 | 185 599 | 614 965 |
Depreciation Amortisation Expense | 142 929 | 124 569 | 109 437 | 133 382 | 179 742 |
Depreciation Expense Property Plant Equipment | 119 454 | 120 402 | 109 437 | 133 382 | 179 742 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -31 953 | -5 034 |
Disposals Property Plant Equipment | | | | -40 137 | -8 625 |
Finance Lease Liabilities Present Value Total | 6 613 | 6 677 | 5 554 | | |
Finance Lease Payments Owing Minimum Gross | 18 904 | 12 291 | | | |
Fixed Assets | 7 926 831 | 7 553 593 | | | |
Further Item Creditors Component Total Creditors | 1 921 977 | 1 735 037 | 1 592 495 | 1 400 513 | 1 496 657 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 13 031 | 8 432 | 3 066 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -795 935 | -202 910 | -67 795 | -250 310 | -457 920 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -19 507 | 144 975 | 54 811 | 103 166 | -68 540 |
Gain Loss In Cash Flows From Change In Inventories | 436 186 | -98 775 | -134 958 | -132 647 | -12 757 |
Gain Loss On Disposals Property Plant Equipment | -14 325 | | 16 765 | 2 466 | 7 576 |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | 326 435 | -408 474 | | -2 814 | 1 622 394 |
Government Grant Income | | | 236 993 | 143 728 | 15 334 |
Gross Profit Loss | 1 061 841 | 1 099 907 | 979 235 | 1 550 041 | 1 432 438 |
Income Taxes Paid Refund Classified As Operating Activities | 72 318 | 28 331 | 48 715 | 67 506 | 82 431 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | 1 409 926 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | -414 716 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -205 650 | 18 467 | 355 419 | 479 599 | -415 380 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 5 370 | | | | |
Increase Decrease In Existing Provisions | | -88 741 | | 97 946 | 429 365 |
Increase Decrease In Net Debt From Cash Flows | | | | 660 687 | -216 213 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 167 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 120 402 | | 133 382 | 179 742 |
Intangible Assets | 4 167 | | | | |
Intangible Assets Gross Cost | 169 500 | 169 500 | 169 500 | 169 500 | 169 500 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 93 113 | 80 906 | 75 168 | 61 236 | 87 524 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 925 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 328 | 141 | 37 | 93 | |
Interest Paid Classified As Financing Activities | -94 366 | -81 047 | -75 205 | -61 329 | -87 524 |
Interest Paid Classified As Operating Activities | 94 366 | 81 047 | 75 205 | 61 329 | 87 524 |
Interest Payable Similar Charges Finance Costs | 94 366 | 81 047 | 75 205 | 61 329 | 87 524 |
Interest Received Classified As Investing Activities | 459 | | | 1 052 | 413 |
Interest Received Classified As Operating Activities | 459 | | | 1 052 | 413 |
Minimum Operating Lease Payments Recognised As Expense | 4 599 | 4 599 | 4 599 | 3 066 | |
Net Cash Flows From Used In Financing Activities | -340 226 | -322 815 | -192 227 | -242 418 | -286 691 |
Net Cash Flows From Used In Investing Activities | -541 802 | -255 618 | -180 523 | -501 177 | -1 072 086 |
Net Cash Flows From Used In Operating Activities | 676 378 | 596 900 | 728 169 | 1 223 194 | 943 397 |
Net Cash Generated From Operations | 748 696 | 625 231 | 776 884 | 1 290 700 | 1 025 828 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 369 440 | 468 521 | 628 942 | 1 010 909 | 486 611 |
Net Current Assets Liabilities | -3 130 952 | -3 243 721 | -3 041 362 | -2 853 755 | -3 628 469 |
Net Debt Funds | | | -2 275 016 | -1 614 329 | -1 830 542 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 |
Other Comprehensive Income Expense Net Tax | 326 435 | -408 474 | | -2 814 | 1 622 394 |
Other Creditors | 378 521 | 379 622 | 379 481 | 438 089 | 362 106 |
Other Finance Income | 459 | | | 1 052 | 413 |
Other Interest Receivable Similar Income Finance Income | 459 | | | 1 052 | 413 |
Other Inventories | 642 593 | 543 818 | 408 860 | 276 213 | 263 456 |
Other Operating Income Format1 | 2 114 | 2 849 | 239 895 | 166 321 | 24 454 |
Other Payables Accrued Expenses | 578 883 | 629 440 | 593 498 | 683 215 | 734 939 |
Other Remaining Borrowings | 371 628 | 371 628 | 371 628 | 371 628 | 330 594 |
Other Remaining Operating Income | 2 114 | 2 849 | 2 902 | 22 593 | 9 120 |
Par Value Share | | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -16 482 | -6 624 | -6 727 | -5 554 | |
Pension Costs Defined Contribution Plan | 6 401 | 9 406 | 8 955 | 11 937 | 14 012 |
Prepayments | 26 626 | 27 688 | 49 945 | 219 510 | 246 817 |
Proceeds From Sales Property Plant Equipment | 12 277 | | 19 994 | 10 650 | 11 167 |
Profit Loss | 86 522 | 207 115 | 368 846 | 642 153 | 192 520 |
Profit Loss On Ordinary Activities Before Tax | 118 279 | 262 905 | 461 065 | 819 716 | 227 334 |
Property Plant Equipment Gross Cost | 8 381 240 | 8 132 568 | 8 324 986 | 8 797 728 | 11 474 998 |
Provisions | 151 681 | 62 940 | 87 653 | 185 599 | 614 964 |
Provisions For Liabilities Balance Sheet Subtotal | 151 681 | 62 940 | 87 653 | 185 599 | 614 964 |
Purchase Property Plant Equipment | -554 538 | -255 618 | -200 517 | -512 879 | -1 083 666 |
Revenue From Commissions | 18 431 | 3 961 | 11 875 | 22 729 | 10 381 |
Revenue From Rendering Services | 1 094 203 | 1 265 337 | 1 264 352 | 1 501 112 | 1 712 041 |
Revenue From Sale Goods | 1 537 603 | 1 347 863 | 1 013 548 | 2 073 451 | 2 008 734 |
Sales Marketing Distribution Average Number Employees | 54 | 50 | 44 | 51 | 58 |
Social Security Costs | 43 060 | 42 150 | 39 047 | 50 479 | 68 340 |
Staff Costs Employee Benefits Expense | 706 273 | 730 834 | 671 469 | 792 973 | 1 027 826 |
Taxation Social Security Payable | 131 602 | 158 368 | 133 504 | 188 151 | 150 042 |
Tax Expense Credit Applicable Tax Rate | 22 473 | 49 952 | 87 602 | 155 746 | 43 193 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | 13 615 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 306 | -2 484 | -22 581 | -60 153 | -24 007 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 341 | 1 341 | 336 | | 282 |
Tax Increase Decrease From Other Short-term Timing Differences | 51 | -94 | 105 | 99 | 65 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 2 044 | | |
Tax Increase Decrease From Transfer Pricing Adjustments | | | | -13 261 | -33 148 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 31 757 | 55 790 | 92 219 | 177 563 | 34 814 |
Total Assets Less Current Liabilities | 4 795 879 | 4 309 872 | 4 600 082 | 5 159 003 | 7 301 567 |
Total Borrowings | 2 634 343 | 2 438 436 | 2 335 087 | 2 156 723 | 2 055 008 |
Total Deferred Tax Expense Credit | | | 24 713 | 95 132 | 34 814 |
Total Increase Decrease From Revaluations Property Plant Equipment | | -504 290 | | | 1 602 229 |
Total Operating Lease Payments | 23 257 | 8 191 | 9 307 | 7 003 | 12 161 |
Trade Creditors Trade Payables | 377 157 | 179 406 | 161 359 | 224 022 | 567 283 |
Trade Debtors Trade Receivables | 112 118 | 242 724 | 306 731 | 221 843 | 91 040 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | 414 716 |
Turnover Revenue | 2 650 237 | 2 617 161 | 2 289 775 | 3 595 939 | 3 731 156 |
Unpaid Contributions To Pension Schemes | 1 092 | | 1 292 | 2 504 | 3 298 |
Wages Salaries | 656 812 | 679 278 | 623 467 | 730 557 | 945 474 |