Profit & Loss |
Accounts Information Date |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2023-02-28 |
|
Balance Sheet |
Cash Bank On Hand | 783 908 | 442 192 | 59 382 | 1 420 |
Current Assets | 1 343 570 | 442 192 | 147 274 | 3 339 |
Debtors | 559 662 | 6 349 362 | 87 892 | 1 919 |
Net Assets Liabilities | | | 92 268 | 340 |
Other Debtors | 559 662 | 191 780 | 85 990 | |
Total Inventories | | 10 070 665 | | |
|
Other |
Audit Fees Expenses | 12 480 | 13 020 | | |
Fees For Non-audit Services | 9 432 | 9 780 | | |
Other Non-audit Services Fees | 7 560 | 7 860 | | |
Taxation Compliance Services Fees | 1 872 | 1 920 | | |
Accrued Liabilities Deferred Income | 22 068 | 22 800 | 25 741 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 125 255 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 648 888 | |
Balances Amounts Owed By Related Parties | 559 662 | 264 033 | 6 113 | |
Balances Amounts Owed To Related Parties | 259 813 | 264 033 | 6 113 | |
Bank Borrowings | | 3 150 592 | | |
Bank Borrowings Overdrafts | | 3 051 869 | 352 | |
Bank Overdrafts | | 879 427 | 352 | |
Cash Cash Equivalents | 783 908 | 442 192 | 59 030 | |
Cash Cash Equivalents Cash Flow Value | | 442 192 | 59 030 | |
Cash Receipts From Repayment Loans Advances Classified As Investing Activities | 3 652 817 | 1 481 461 | | |
Comprehensive Income Expense | | 1 083 184 | -7 029 318 | |
Corporation Tax Payable | 61 630 | 2 553 | | |
Corporation Tax Recoverable | | | 1 902 | 1 919 |
Creditors | 364 583 | 9 332 426 | 55 006 | 2 999 |
Current Tax For Period | 61 630 | 2 078 | -1 902 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -419 926 | |
Dividend Income From Related Parties | | | 87 018 | |
Dividends Interest Received Classified As Investing Activities | | 584 707 | | |
Dividends Paid Classified As Financing Activities | | -850 067 | -340 255 | |
Dividends Paid On Shares | | 850 067 | | |
Dividends Received Classified As Investing Activities | | 584 707 | | |
Finished Goods Goods For Resale | | 103 039 | | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -68 809 | |
Further Item Tax Increase Decrease Component Adjusting Items | | -40 165 | 137 122 | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | -383 261 | 1 027 745 | |
Gain Loss On Disposals Property Plant Equipment | | 303 | 10 | |
Government Grant Income | | 9 147 | 12 805 | |
Gross Profit Loss | -133 052 | -51 553 | 1 647 776 | |
Income From Related Parties | 158 946 | 11 202 | | |
Income Taxes Paid Refund Classified As Operating Activities | | 61 623 | 2 553 | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | -216 734 | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | -146 232 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -370 212 | 377 776 | 385 531 | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -10 193 | 36 060 | | |
Increase Decrease Through Other Changes Property Plant Equipment | | | -3 259 444 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 232 758 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 36 145 | 71 554 | |
Interest Income From Related Parties | | 11 202 | | |
Interest Paid Classified As Operating Activities | 2 | 350 | 6 842 | |
Interest Payable Similar Charges Finance Costs | 70 387 | 7 433 | 71 718 | |
Interest Received Classified As Investing Activities | 460 996 | -11 202 | -25 | |
Investments Fixed Assets | 1 049 | 1 049 | | |
Investments In Subsidiaries | 1 049 | 1 049 | | |
Loans Advances Granted Classified As Investing Activities | | 1 553 391 | | |
Loans From Other Related Parties Other Than Directors | 253 700 | 257 920 | | |
Net Cash Flows From Used In Financing Activities | 3 715 919 | 802 180 | 340 255 | |
Net Cash Flows From Used In Investing Activities | 4 113 813 | 523 979 | | |
Net Cash Flows From Used In Operating Activities | 27 682 | 99 575 | 45 276 | |
Net Cash Generated From Operations | 27 680 | 37 602 | 35 881 | |
Net Cash Inflow Outflow From Change In Financial Investments Other Than Trading Investments | | 1 481 461 | | |
Net Current Assets Liabilities | 978 987 | 130 966 | 92 268 | 340 |
Net Finance Income Costs | 758 872 | 11 202 | 87 018 | |
Number Shares Issued Fully Paid | 1 | 1 | 1 | 1 |
Other Creditors | 6 113 | 6 113 | 31 854 | 2 999 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 647 | |
Other Disposals Property Plant Equipment | | | 688 | |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -1 288 557 | |
Other Remaining Borrowings | 253 700 | 257 920 | | |
Par Value Share | | | 1 | |
Payments To Related Parties | 4 453 | 5 380 | 10 989 | |
Percentage Class Share Held In Subsidiary | | 60 | 60 | |
Prepayments Accrued Income | | 71 543 | | |
Proceeds From Borrowings Classified As Financing Activities | | 1 097 553 | | |
Profit Loss | 532 848 | 2 046 | 300 508 | |
Property Plant Equipment Gross Cost | | 2 391 396 | | |
Raw Materials Consumables | | 5 260 281 | | |
Repayments Borrowings Classified As Financing Activities | 3 715 919 | 1 049 666 | | |
Social Security Costs | | 130 655 | 81 661 | |
Staff Costs Employee Benefits Expense | | 3 021 215 | 1 967 941 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 20 679 | 29 429 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 596 | 140 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 44 159 | 10 142 | |
Tax Increase Decrease From Effect Foreign Tax Rates | | -47 233 | 78 736 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 7 587 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 61 630 | 2 078 | -1 902 | |
Total Assets Less Current Liabilities | 980 036 | 132 015 | 92 268 | |
Total Borrowings | 253 700 | 257 920 | 352 | |
Total Current Tax Expense Credit | | 203 606 | -1 902 | |
Trade Creditors Trade Payables | 21 072 | 21 840 | 22 800 | |
Trade Debtors Trade Receivables | | 6 109 131 | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | -366 080 | |
Turnover Revenue | | 17 784 546 | 5 353 095 | |
Wages Salaries | | 2 890 560 | 1 886 280 | |