Profit & Loss |
Accounts Information Date |
2020-12-31 | 2021-12-31 | 2022-12-31 |
|
Balance Sheet |
Cash Bank On Hand | 230 165 | 194 562 | 250 081 |
Current Assets | 3 471 632 | 3 136 532 | 2 875 683 |
Debtors | 2 882 755 | 2 584 496 | 6 389 |
Net Assets Liabilities | 180 120 | 507 334 | 418 970 |
Other Debtors | | | 3 057 |
Total Inventories | 358 712 | 357 474 | 481 949 |
|
Other |
Audit Fees Expenses | | 17 950 | 20 640 |
Taxation Compliance Services Fees | | 3 750 | 4 125 |
Accumulated Amortisation Impairment Intangible Assets | 653 018 | 923 232 | 15 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 499 635 | 6 687 435 | 7 236 851 |
Additions Other Than Through Business Combinations Intangible Assets | | 150 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 825 755 | 12 365 |
Administration Support Average Number Employees | 94 | 110 | 38 |
Administrative Expenses | 4 364 298 | 3 656 788 | 3 778 992 |
Amortisation Expense Intangible Assets | 315 250 | 270 214 | 285 214 |
Amounts Owed By Related Parties | | 15 096 | |
Amounts Owed To Related Parties | 1 975 900 | 2 279 061 | 2 373 814 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 136 | 149 | 154 |
Balances With Banks | 61 623 | 43 658 | 249 068 |
Bank Borrowings | | 800 625 | 373 625 |
Cash Cash Equivalents | 230 165 | 194 562 | 250 081 |
Cash Cash Equivalents Cash Flow Value | 230 165 | 194 562 | |
Cash On Hand | 507 | 867 | 963 |
Comprehensive Income Expense | -183 781 | 327 214 | -88 364 |
Cost Sales | 9 624 228 | 9 129 463 | 9 929 220 |
Creditors | 1 422 459 | 975 175 | 1 455 323 |
Current Tax For Period | 143 783 | | |
Deferred Income | 70 251 | 68 451 | 57 651 |
Deferred Tax Asset Debtors | | | 6 389 |
Deferred Tax Assets | | | 6 389 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 22 335 | 72 142 | -27 078 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -59 390 | 53 950 | -113 021 |
Deferred Tax Liabilities | 174 503 | -21 441 | -6 389 |
Depreciation Amortisation Expense | 1 079 991 | 920 410 | 878 648 |
Depreciation Expense Property Plant Equipment | 764 741 | 650 196 | 593 434 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -424 415 | |
Disposals Property Plant Equipment | | -683 443 | |
Finance Lease Liabilities Present Value Total | 424 985 | 371 050 | 397 844 |
Finance Lease Payments Owing Minimum Gross | 1 119 162 | 1 277 774 | 1 421 891 |
Financial Liabilities | 358 627 | | |
Finished Goods Goods For Resale | | | 875 |
Fixed Assets | 3 775 668 | 3 628 747 | 2 781 341 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 48 262 | 500 000 |
Further Item Debtors Component Total Debtors | | 143 783 | 143 783 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 385 518 | 445 502 | 439 264 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -577 925 | -1 016 202 | -287 554 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -394 147 | -442 042 | -440 843 |
Gain Loss In Cash Flows From Change In Deferred Items | | -10 800 | -10 800 |
Gain Loss In Cash Flows From Change In Inventories | 16 970 | -1 238 | 124 475 |
Gain Loss On Disposals Property Plant Equipment | | 44 888 | |
Government Grant Income | 459 678 | 351 515 | 10 800 |
Gross Profit Loss | 4 424 812 | 2 871 187 | 3 230 093 |
Income Taxes Paid Refund Classified As Operating Activities | -39 463 | 143 783 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 932 | -35 603 | 55 519 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -143 817 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | -24 012 | -143 820 | |
Increase Decrease In Existing Provisions | | 126 092 | -113 021 |
Increase Decrease In Net Debt From Cash Flows | | -543 018 | 670 490 |
Increase From Amortisation Charge For Year Intangible Assets | | 270 214 | 15 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 612 215 | 549 416 |
Intangible Assets | 2 049 123 | 150 000 | 135 000 |
Intangible Assets Gross Cost | 2 702 141 | 150 000 | 150 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 40 349 | 36 618 | 102 049 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 68 593 | 13 084 | 3 069 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 74 212 | 67 480 | 59 134 |
Interest Paid Classified As Financing Activities | -188 283 | -117 182 | -164 252 |
Interest Paid Classified As Operating Activities | 188 283 | 117 182 | 164 252 |
Interest Payable Similar Charges Finance Costs | 188 283 | 117 182 | 164 252 |
Interest Received Classified As Investing Activities | 179 | 126 | 12 |
Interest Received Classified As Operating Activities | 179 | 126 | 12 |
Investments Fixed Assets | 2 786 395 | 2 786 395 | 2 786 395 |
Investments In Subsidiaries | 2 786 395 | 2 786 395 | 2 786 395 |
Minimum Operating Lease Payments Recognised As Expense | 470 650 | 421 149 | 439 264 |
Net Cash Flows From Used In Financing Activities | -1 242 786 | 390 233 | -279 223 |
Net Cash Flows From Used In Investing Activities | -195 130 | -153 391 | -31 230 |
Net Cash Flows From Used In Operating Activities | 1 439 848 | -272 445 | 365 972 |
Net Cash Generated From Operations | 1 400 385 | -128 662 | 365 972 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 601 133 | 444 260 | 347 958 |
Net Current Assets Liabilities | -1 806 394 | -2 279 061 | -2 367 425 |
Net Debt Funds | -2 388 185 | -3 431 287 | -3 260 797 |
New Finance Leases | | -500 084 | -500 000 |
Number Shares Issued Fully Paid | 75 000 | 75 000 | 75 000 |
Operating Profit Loss | 521 142 | -431 262 | -530 690 |
Other Creditors | 271 748 | 74 751 | 120 367 |
Other Finance Costs | 5 129 | | |
Other Finance Income | 179 | 126 | 12 |
Other Interest Receivable Similar Income Finance Income | 179 | 126 | 12 |
Other Operating Income Format1 | 460 628 | 354 339 | 18 209 |
Other Payables Accrued Expenses | 226 789 | 232 673 | 235 556 |
Other Remaining Borrowings | 1 499 188 | 1 547 450 | 1 501 862 |
Other Remaining Operating Income | 950 | 2 824 | 7 409 |
Ownership Interest In Subsidiary Percent | 100 | 100 | 100 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -247 250 | -341 473 | -355 883 |
Pension Costs Defined Contribution Plan | 202 236 | 177 250 | 242 963 |
Prepayments | 209 939 | 254 505 | 240 811 |
Production Average Number Employees | 42 | 110 | 116 |
Profit Loss | -183 781 | 327 214 | -88 364 |
Profit Loss On Ordinary Activities Before Tax | 333 038 | -548 318 | -694 930 |
Property Plant Equipment Gross Cost | 8 134 314 | 8 276 626 | 8 288 991 |
Provisions | 174 503 | 300 595 | 187 574 |
Provisions For Liabilities Balance Sheet Subtotal | 174 503 | 300 595 | 187 574 |
Purchase Intangible Assets | | -75 000 | |
Purchase Property Plant Equipment | -195 309 | -78 516 | -31 242 |
Raw Materials Consumables | 195 897 | 231 907 | 375 410 |
Repayments Borrowings Classified As Financing Activities | | -53 375 | |
Revenue From Rendering Services | 331 987 | 204 300 | 187 529 |
Revenue From Sale Goods | 13 717 053 | 11 796 350 | 12 971 784 |
Short-term Deposits Classified As Cash Equivalents | 168 035 | 150 037 | 50 |
Social Security Costs | 269 404 | 231 406 | 269 591 |
Staff Costs Employee Benefits Expense | 4 162 911 | 3 994 059 | 4 009 328 |
Taxation Social Security Payable | 457 253 | 162 142 | 437 931 |
Tax Decrease From Utilisation Tax Losses | | 143 783 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 98 869 | -2 052 | -3 591 |
Tax Expense Credit Applicable Tax Rate | 63 277 | -104 180 | -132 037 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -84 927 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 38 299 | 60 222 | 56 060 |
Tax Increase Decrease From Other Short-term Timing Differences | -5 317 | 5 009 | -8 427 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -1 796 | -48 829 | 2 052 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 106 728 | -17 725 | -113 021 |
Total Assets Less Current Liabilities | 538 747 | 507 334 | 902 707 |
Total Borrowings | 694 177 | 906 724 | 1 397 672 |
Total Deferred Tax Expense Credit | -37 055 | 126 092 | -113 021 |
Total Operating Lease Payments | 45 753 | 57 714 | 93 330 |
Trade Creditors Trade Payables | 2 015 432 | 2 456 283 | 1 824 664 |
Trade Debtors Trade Receivables | 2 672 816 | 2 171 112 | 1 756 002 |
Turnover Revenue | 13 982 801 | 11 968 570 | 13 148 443 |
Unpaid Contributions To Pension Schemes | 1 141 | 1 016 | 20 793 |
Wages Salaries | 3 691 271 | 3 585 403 | 3 496 774 |
Work In Progress | 162 815 | 125 567 | 105 664 |
Company Contributions To Money Purchase Plans Directors | 13 535 | 11 916 | 14 227 |
Director Remuneration | 97 246 | 84 675 | 89 706 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 4 |