Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
Net Worth | -44 962 | 9 462 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 28 178 | 432 800 | 30 508 | 156 575 | 522 244 | 199 225 |
Current Assets | 79 459 | 104 204 | 279 327 | 4 219 413 | 2 858 398 | 10 034 112 | 12 080 403 | 9 390 253 |
Debtors | | | | 27 854 | 121 331 | 1 263 945 | 1 339 722 | 686 989 |
Net Assets Liabilities | | 9 479 | 144 527 | 222 053 | 725 474 | 5 998 005 | 5 781 812 | 7 583 373 |
Other Debtors | | | | 27 854 | 107 140 | 686 612 | 591 310 | 579 952 |
Property Plant Equipment | | | 1 751 | 3 779 685 | 7 332 712 | 14 441 811 | 14 937 352 | 21 118 629 |
Total Inventories | | | 251 149 | 3 758 759 | 2 706 559 | 8 613 592 | | |
Cash Bank In Hand | 14 037 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -44 962 | 9 462 | | | | | | |
Stocks Inventory | 65 422 | | | | | | | |
Tangible Fixed Assets | 2 425 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | | | |
Profit Loss Account Reserve | -45 062 | | | | | | | |
Shareholder Funds | -44 962 | 9 462 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 12 500 | 20 000 |
Accrued Liabilities Deferred Income | | | | | 2 497 | 74 139 | 83 102 | 472 140 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 102 | 19 846 | 159 583 | 275 613 | 386 636 | 476 863 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 493 453 | | 3 940 929 |
Administrative Expenses | | | | | | | 2 839 183 | 3 374 005 |
Average Number Employees During Period | | | | 7 | 10 | 40 | 68 | 66 |
Bank Borrowings | | | | | | 50 000 | 45 000 | 2 606 903 |
Bank Borrowings Overdrafts | | | | | | 44 167 | 35 000 | 25 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | 156 575 | 522 244 | 199 225 |
Comprehensive Income Expense | | | | | | 5 272 531 | -182 243 | 1 801 561 |
Corporation Tax Payable | | | | 18 485 | 18 485 | | 3 787 | 3 873 |
Cost Sales | | | | | | | 31 644 698 | 28 131 525 |
Creditors | | 96 786 | 136 551 | 51 336 | 8 858 595 | 9 374 888 | 8 789 406 | 9 175 869 |
Current Tax For Period | | | | | | | 3 787 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -3 269 |
Depreciation Expense Property Plant Equipment | | | | | 139 737 | 116 030 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 111 023 | 90 227 |
Dividends Paid | | | | | | | 33 950 | |
Dividends Paid Classified As Financing Activities | | | | | | | -33 950 | |
Dividends Paid On Shares Final | | | | | | | 33 950 | |
Finished Goods Goods For Resale | | | | | 2 706 559 | 8 613 592 | 10 218 437 | 8 504 039 |
Fixed Assets | 2 425 | 2 061 | 1 751 | 105 090 | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 5 000 | -2 571 903 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 86 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -2 931 653 | 1 848 260 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 75 777 | -652 733 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 1 604 845 | -1 714 398 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 6 731 676 | | 2 330 575 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 86 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | 1 279 018 | 403 900 | 582 643 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -365 669 | 323 019 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 18 744 | 139 737 | 116 030 | | 90 227 |
Interest Paid Classified As Operating Activities | | | | | | | -1 249 341 | -1 451 836 |
Interest Payable Similar Charges Finance Costs | | | | | | | 1 249 341 | 1 451 836 |
Net Cash Generated From Operations | | | | | | | -2 836 839 | -2 111 294 |
Net Current Assets Liabilities | -47 387 | 7 401 | 142 776 | 4 159 992 | 2 313 927 | 2 272 670 | 1 379 354 | -2 034 525 |
Other Creditors | | | | 7 718 595 | 8 858 595 | 7 153 009 | 9 299 551 | 8 158 657 |
Other Interest Expense | | | | | | | 1 249 341 | 1 451 750 |
Other Remaining Borrowings | | | | | 8 858 595 | 9 330 721 | 8 754 406 | 9 150 869 |
Other Taxation Social Security Payable | | | | | 24 175 | 47 999 | 110 411 | 28 942 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 36 860 | 22 629 |
Prepayments Accrued Income | | | | | 6 000 | 490 298 | 562 421 | 8 000 |
Profit Loss | | | | 81 936 | 504 392 | -180 127 | 221 657 | 53 629 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 225 444 | 50 360 |
Property Plant Equipment Gross Cost | | | 2 853 | 124 936 | 7 492 295 | 14 717 424 | 15 323 988 | 21 595 492 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 62 570 | | | |
Purchase Property Plant Equipment | | | | | | | -606 564 | -3 940 929 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -576 315 | 396 463 |
Staff Costs Employee Benefits Expense | | | | | | | 1 505 284 | 1 603 211 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 62 570 | 1 341 588 | 1 745 488 | 2 324 862 |
Tax Decrease From Utilisation Tax Losses | | | | | | | 36 769 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 42 834 | 9 568 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -2 300 | -41 644 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 22 | 837 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | 27 970 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 3 787 | -3 269 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 122 083 | 3 692 764 | | | |
Total Assets Less Current Liabilities | -44 962 | 9 462 | 144 527 | 4 266 053 | 9 646 639 | 16 714 481 | 16 316 706 | 19 084 104 |
Total Borrowings | | | | | 8 858 595 | 9 380 721 | 8 799 406 | 11 757 772 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 6 731 676 | | 2 330 575 |
Total Operating Lease Payments | | | | | 20 550 | | | |
Trade Creditors Trade Payables | | | | 32 623 | 499 314 | 480 462 | 1 194 198 | 179 263 |
Trade Debtors Trade Receivables | | | | | 14 191 | 87 035 | 185 991 | 99 037 |
Wages Salaries | | | | | | | 1 343 193 | 1 455 047 |
Director Remuneration | | | | | | | 10 909 | 30 256 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 12 513 | 30 915 |
Creditors Due Within One Year | 126 846 | 96 803 | | | | | | |
Number Shares Allotted | 100 | | | | | | | |
Par Value Share | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | | |
Tangible Fixed Assets Additions | 2 853 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 853 | | | | | | | |
Tangible Fixed Assets Depreciation | 428 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 428 | | | | | | | |