Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 232 011 | 559 985 | 31 349 | 70 103 | 258 956 | 345 124 | 431 760 | 1 284 705 |
Current Assets | 4 842 934 | 4 534 921 | 5 184 593 | 4 717 061 | 3 974 303 | 5 689 436 | 7 024 215 | 4 806 627 |
Debtors | 2 197 520 | 2 282 587 | 2 065 523 | 1 824 392 | 1 677 086 | 2 385 520 | 1 950 933 | 1 548 920 |
Net Assets Liabilities | 1 026 639 | 1 211 466 | 1 411 243 | 1 474 298 | 1 595 595 | 2 131 360 | 2 641 383 | 3 011 403 |
Other Debtors | 12 251 | 92 608 | 123 547 | 119 027 | 116 987 | 174 162 | 13 303 | 23 370 |
Property Plant Equipment | 2 747 | 31 530 | 24 011 | 10 039 | 2 821 | 20 253 | 20 885 | 16 802 |
Total Inventories | 2 413 403 | 1 692 349 | 3 087 721 | 2 822 566 | 2 038 261 | 2 958 792 | 4 641 522 | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 9 125 | 9 800 | 10 300 |
Accrued Liabilities Deferred Income | | | | | | 350 622 | 391 822 | 918 637 |
Accumulated Depreciation Impairment Property Plant Equipment | 9 564 | 7 778 | 23 675 | 37 647 | 47 045 | 51 237 | 59 456 | 72 014 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 36 196 | 8 378 | | 2 180 | 21 624 | 8 851 | 8 475 |
Administrative Expenses | | | | | | 1 164 424 | 1 101 154 | 2 057 119 |
Amounts Owed By Group Undertakings | | | | | | 3 973 | | |
Amounts Owed By Related Parties | | | | | 3 337 | 3 973 | | |
Amounts Owed To Group Undertakings | 20 603 | | 243 932 | 93 344 | | | 153 676 | |
Average Number Employees During Period | | | | 8 | 6 | 6 | 6 | 7 |
Bank Borrowings Overdrafts | 2 040 067 | 2 173 528 | 2 105 374 | 1 652 787 | 1 243 894 | 1 963 406 | 1 628 751 | 1 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | -1 963 406 | -1 628 751 | -1 |
Bank Overdrafts | | | | | | 1 963 406 | 1 628 751 | 1 |
Cash Cash Equivalents Cash Flow Value | | | | | -984 938 | -1 618 282 | -1 196 991 | 1 284 704 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | -55 224 | |
Cash Receipts From Sales Interests In Associates | | | | | | -9 758 | -55 224 | |
Corporation Tax Payable | | | | | | 137 213 | 146 981 | 35 393 |
Corporation Tax Recoverable | | | | | | 26 131 | 26 131 | 29 529 |
Cost Sales | | | | | | 9 742 781 | 10 018 961 | 7 556 249 |
Creditors | 3 818 494 | 3 348 995 | 3 792 796 | 3 250 894 | 2 380 993 | 3 573 266 | 4 418 569 | 1 810 353 |
Current Tax For Period | | | | | | 137 272 | 147 039 | 132 041 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 4 527 | 158 | -1 548 |
Depreciation Expense Property Plant Equipment | | | | | | 4 192 | 8 219 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 4 192 | 8 219 | 12 558 |
Dividends Paid | | | | | | | 60 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | -60 000 | |
Dividends Paid On Shares Final | | | | | | | 60 000 | |
Finished Goods Goods For Resale | | | | | | 2 958 792 | 4 641 522 | 1 973 002 |
Fixed Assets | 2 748 | 31 531 | 24 011 | | | 20 253 | 40 958 | 18 802 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | -6 832 |
Further Item Dividend Income Component Total Dividend Income | | | | | | | | 6 832 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 115 476 | 66 784 | 60 223 | 18 515 | 5 291 | 52 498 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -36 776 | -23 192 | 8 447 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -381 411 | -1 170 190 | 867 878 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 718 192 | -379 363 | -415 478 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 920 531 | 1 682 730 | -2 668 520 |
Gross Profit Loss | | | | | | 1 909 585 | 1 923 990 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -45 922 | -137 271 | -247 027 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 633 344 | -421 291 | -2 481 695 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 6 873 | 15 897 | 13 972 | 9 398 | 4 192 | 8 219 | 12 558 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 6 386 | 3 427 | |
Interest Paid Classified As Operating Activities | | | | | | -67 597 | -105 616 | -113 454 |
Interest Payable Similar Charges Finance Costs | | | | | | 67 597 | 105 616 | 113 454 |
Interest Received Classified As Investing Activities | | | | | | | | -46 |
Investments | | | | | | | 18 073 | 2 000 |
Investments Fixed Assets | 1 | 1 | | | | | 20 073 | 2 000 |
Investments In Associates | | | | | | | 2 000 | 2 000 |
Net Cash Generated From Operations | | | | | | 507 959 | -697 878 | -2 835 767 |
Net Current Assets Liabilities | 1 024 440 | 1 185 926 | 1 391 797 | 1 466 167 | 1 593 310 | 2 116 170 | 2 605 646 | 2 996 274 |
Net Finance Income Costs | | | | | | | | 6 878 |
Operating Profit Loss | | | | | | 745 161 | 822 836 | |
Other Creditors | 151 017 | 272 099 | 282 882 | 169 480 | 268 266 | 351 261 | 4 935 | 6 372 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 8 659 | | | | | | |
Other Disposals Property Plant Equipment | | 9 199 | | | | | | |
Other Interest Expense | | | | | | 61 211 | 102 189 | 110 856 |
Other Interest Income | | | | | | | | 46 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 6 878 |
Other Taxation Social Security Payable | 154 130 | 164 929 | 196 974 | 142 365 | 154 394 | 136 013 | 538 048 | 246 828 |
Payments To Acquire Interests In Associates Classified As Investing Activities | | | | | | | -2 000 | |
Payments To Related Parties | | | | | | 90 000 | 228 676 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 20 614 | 21 368 | 22 283 |
Percentage Class Share Held In Associate | | | | | | | 20 | |
Prepayments Accrued Income | | | | | | 7 920 | 10 278 | 15 378 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | -18 073 |
Profit Loss | | | | | | 535 765 | 570 023 | 370 020 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 677 564 | 717 220 | 500 513 |
Property Plant Equipment Gross Cost | 12 311 | 39 308 | 47 686 | 47 686 | 49 866 | 71 490 | 80 341 | 88 816 |
Provisions For Liabilities Balance Sheet Subtotal | 549 | 5 991 | 4 565 | 1 908 | 536 | 5 063 | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | -18 073 | -10 067 |
Purchase Property Plant Equipment | | | | | | -21 624 | -8 851 | -8 475 |
Social Security Costs | | | | | | 45 992 | 52 234 | |
Staff Costs Employee Benefits Expense | | | | | | 473 773 | 442 194 | 466 366 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 5 063 | 5 221 | 3 673 |
Tax Expense Credit Applicable Tax Rate | | | | | | 128 737 | 136 272 | 125 128 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -1 234 | -505 | -39 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | 1 216 | 38 | -7 496 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 13 080 | 11 392 | 12 900 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 141 799 | 147 197 | 130 493 |
Total Assets Less Current Liabilities | 1 027 188 | 1 217 457 | 1 415 808 | 1 476 206 | 1 596 131 | 2 136 423 | 2 646 604 | 3 015 076 |
Total Borrowings | | | | | | 1 963 406 | 1 628 751 | 1 |
Total Operating Lease Payments | | | | | | 67 945 | 47 227 | |
Trade Creditors Trade Payables | 1 452 677 | 738 439 | 963 634 | 1 192 918 | 714 439 | 985 373 | 1 554 356 | 603 122 |
Trade Debtors Trade Receivables | 2 185 269 | 2 189 979 | 1 941 976 | 1 705 365 | 1 556 762 | 2 207 385 | 1 901 221 | 1 480 643 |
Turnover Revenue | | | | | | 11 652 366 | 11 942 951 | |
Wages Salaries | | | | | | 407 167 | 368 592 | 399 081 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 11 125 | 11 546 | |
Director Remuneration | | | | | | 172 324 | 147 286 | 163 508 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 183 449 | 158 832 | 175 624 |