Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -26 963 | 75 851 | 156 019 | 8 573 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 145 877 | 136 075 | 357 716 | 438 450 | 819 833 | 1 535 197 | 750 835 | 995 914 |
Current Assets | 640 430 | 1 249 321 | 2 525 196 | 1 084 972 | 498 036 | 1 954 727 | 4 501 271 | 6 384 512 | 5 390 073 | 3 488 720 | 4 196 511 |
Debtors | 253 177 | 414 610 | 1 787 796 | 251 999 | 84 264 | 250 696 | 792 586 | 1 351 323 | 1 683 442 | 1 190 884 | 1 756 757 |
Net Assets Liabilities | | | | 8 573 | -626 208 | -778 599 | -752 405 | -637 651 | -923 684 | -910 695 | -581 640 |
Other Debtors | | | | | | | 702 360 | 724 860 | 659 395 | 258 715 | 395 511 |
Property Plant Equipment | | | | 1 582 | 4 951 | 35 452 | 94 363 | 106 393 | 35 358 | 22 498 | 12 450 |
Total Inventories | | | | 687 096 | 277 697 | 1 346 314 | 2 960 916 | 4 213 356 | 2 171 434 | 1 547 001 | 1 443 840 |
Cash Bank In Hand | 138 792 | 89 445 | 81 907 | 145 877 | | | | | | | |
Stocks Inventory | 248 461 | 745 266 | 655 493 | 687 096 | | | | | | | |
Tangible Fixed Assets | 586 | 801 | 554 | 1 582 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | 75 851 | 156 019 | 8 573 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | -26 964 | 75 850 | 156 018 | 8 572 | | | | | | | |
Shareholder Funds | -26 963 | 75 851 | 156 019 | 8 573 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 10 000 | 10 000 | 10 000 | 10 650 |
Accrued Liabilities Deferred Income | | | | | | | | 457 189 | 208 186 | 115 705 | 196 476 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 206 | 1 800 | 6 458 | 17 007 | 43 092 | 38 308 | 51 168 | 61 216 |
Administrative Expenses | | | | | | | | 4 297 857 | 3 436 596 | 2 298 192 | 2 529 227 |
Average Number Employees During Period | | | | | 9 | 9 | 29 | 52 | 44 | 28 | 25 |
Balances Amounts Owed To Related Parties | | | | | | | | 4 964 494 | 4 124 484 | 2 983 853 | 3 465 183 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 438 449 | 819 833 | 1 535 197 | 750 835 | 995 914 |
Comprehensive Income Expense | | | | | | | | -414 676 | 243 397 | 12 989 | 329 055 |
Corporation Tax Recoverable | | | | | | | | 367 295 | 473 456 | 210 023 | 219 378 |
Cost Sales | | | | | | | | 15 658 608 | 14 230 474 | 9 864 900 | 10 316 122 |
Creditors | | | | 1 077 981 | 229 195 | 1 868 778 | 3 991 616 | 776 376 | 1 173 800 | 2 138 598 | 1 161 910 |
Current Tax For Period | | | | | | | | -125 000 | -108 970 | -102 437 | 27 431 |
Depreciation Expense Property Plant Equipment | | | | | | | | 26 085 | 13 578 | 12 860 | 10 048 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 26 085 | 13 578 | 12 860 | 10 048 |
Finished Goods Goods For Resale | | | | | | | | 3 655 297 | 1 908 194 | 1 108 804 | 840 431 |
Fixed Assets | | 801 | 554 | 1 582 | 4 949 | 35 452 | 94 363 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | -337 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -242 295 | -114 557 | 1 384 | -42 210 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 105 823 | 90 607 | 43 792 | 209 409 | 193 482 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -2 433 571 | 1 706 295 | 2 892 000 | -1 345 376 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 191 442 | 225 958 | -229 125 | 556 518 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 943 120 | -2 041 922 | -624 433 | -103 161 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -26 192 | | |
Government Grant Income | | | | | | | | | 144 829 | | |
Gross Profit Loss | | | | | | | | 3 573 482 | 3 340 142 | 2 222 277 | 2 775 336 |
Income From Related Parties | | | | | | | | | | | 266 583 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 117 366 | 238 020 | -36 786 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 784 362 | -245 079 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -242 295 | -114 557 | 1 384 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 595 | 4 658 | 10 549 | 26 085 | 13 578 | 12 860 | 10 048 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | 57 596 | 28 505 | 12 486 | 33 995 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -12 149 | -33 995 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 57 596 | 28 505 | 12 149 | 33 995 |
Loans From Group Undertakings | | | | | | | | 776 376 | 1 173 800 | 2 138 598 | 1 161 910 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -543 123 | -286 675 | | |
Net Cash Generated From Operations | | | | | | | | -600 719 | -197 814 | 1 975 031 | -1 292 548 |
Net Current Assets Liabilities | -27 549 | 75 050 | 155 465 | 6 991 | 268 841 | 85 949 | 509 656 | 32 332 | 214 758 | 1 205 405 | 567 820 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | -57 596 | -28 505 | | |
Operating Profit Loss | | | | | | | | -724 375 | 48 375 | -75 915 | 390 481 |
Other Creditors | | | | | | | 900 000 | 776 376 | 3 760 392 | 1 327 830 | 2 824 397 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 18 362 | | |
Other Disposals Property Plant Equipment | | | | | | | | | 75 819 | | |
Other Operating Income Format1 | | | | | | | | | 144 829 | 126 466 | 144 372 |
Other Remaining Borrowings | | | | | | | | 776 376 | 1 173 800 | 2 138 598 | 1 161 910 |
Other Taxation Social Security Payable | | | | | | | 191 523 | 100 431 | 544 249 | 150 933 | 93 416 |
Payments To Related Parties | | | | | | | 4 739 480 | 6 554 179 | 2 507 399 | 2 522 151 | 2 492 170 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 111 682 | 104 459 | 78 296 | 70 653 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -31 265 | | |
Profit Loss | | | | | | | | -414 676 | 243 397 | 12 989 | 329 055 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | -781 971 | 19 870 | -88 064 | 356 486 |
Property Plant Equipment Gross Cost | | | | 2 788 | 6 751 | 41 910 | 111 370 | 149 485 | 73 666 | 73 666 | |
Purchase Property Plant Equipment | | | | | | | | -38 115 | | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -123 624 | 397 424 | 964 798 | -976 688 |
Social Security Costs | | | | | | | | 254 916 | 230 668 | 155 408 | 145 505 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 683 857 | 2 417 048 | 1 639 716 | 1 478 468 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 21 791 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | -148 574 | 3 775 | -16 732 | 67 732 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -125 000 | -98 510 | -88 148 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 4 956 | 7 556 | 2 443 | 1 909 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | 143 618 | 10 460 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | -367 295 | -223 527 | -101 053 | 27 431 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 3 962 | 35 159 | 69 460 | 38 115 | | | |
Total Assets Less Current Liabilities | -26 963 | 75 851 | 156 019 | 8 573 | 273 790 | 121 401 | 604 019 | -390 705 | 250 116 | 1 227 903 | 580 270 |
Total Borrowings | | | | | | | | 776 376 | 1 173 800 | 2 138 598 | 1 161 910 |
Total Current Tax Expense Credit | | | | | | | | -367 295 | -223 527 | 25 413 | 27 431 |
Total Operating Lease Payments | | | | | | | | 184 997 | 237 309 | 158 879 | 194 512 |
Trade Creditors Trade Payables | | | | | | | 4 256 516 | 1 118 427 | 662 488 | 688 847 | 514 402 |
Trade Debtors Trade Receivables | | | | | | | 90 226 | 259 168 | 550 591 | 722 146 | 1 141 868 |
Turnover Revenue | | | | | | | | 19 232 090 | 17 570 616 | 12 087 177 | 13 091 458 |
Wages Salaries | | | | | | | | 2 317 259 | 2 081 921 | 1 406 012 | 1 262 310 |
Work In Progress | | | | | | | | 558 059 | 263 240 | 438 197 | 603 409 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 21 410 | 15 000 | 15 600 | 15 900 |
Director Remuneration | | | | | | | 171 796 | 272 172 | 239 789 | 165 250 | 154 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 272 172 | 254 789 | 180 850 | 169 900 |
Creditors Due Within One Year | 667 979 | 1 174 271 | 2 369 731 | 1 077 981 | | | | | | | |
Number Shares Allotted | 1 | 1 | | | | | | | | | |
Par Value Share | 1 | 1 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | | | | | | | | |
Tangible Fixed Assets Additions | 586 | 415 | | 1 787 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 586 | 1 001 | 1 001 | 2 788 | | | | | | | |
Tangible Fixed Assets Depreciation | | 200 | 447 | 1 206 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 200 | 247 | 759 | | | | | | | |