Profit & Loss |
Date of Accounts |
2010-12-31 | 2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 11 567 | 5 447 | 25 460 | 17 556 | 118 825 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 527 038 | 514 423 | 421 500 | 15 275 | 271 455 | 910 633 | 1 578 585 | 585 811 |
Current Assets | 525 733 | 644 552 | 875 753 | 894 115 | 1 029 955 | 1 305 434 | 1 806 897 | 1 466 271 | 1 568 540 | 2 084 142 | 2 564 148 | 2 764 193 | 2 658 389 |
Debtors | 273 489 | 375 940 | 512 080 | 535 013 | 595 667 | 607 059 | 1 026 311 | 780 603 | 1 277 705 | 1 356 464 | 1 364 842 | 882 849 | 1 649 984 |
Net Assets Liabilities | | | | | | 513 241 | 662 301 | 275 485 | 99 617 | 732 963 | 909 225 | 1 260 286 | 1 133 222 |
Other Debtors | | | | | | 256 512 | 589 495 | 16 801 | 25 177 | 61 326 | 12 593 | 170 979 | 682 427 |
Property Plant Equipment | | | | | | 252 265 | 298 485 | 488 950 | 429 009 | 383 443 | 341 999 | 457 835 | 416 554 |
Total Inventories | | | | | | 170 837 | 265 663 | 264 168 | 275 560 | 456 223 | 288 673 | 302 759 | |
Cash Bank In Hand | 118 515 | 129 460 | 188 270 | 204 081 | 288 570 | 527 038 | | | | | | | |
Intangible Fixed Assets | 530 951 | 428 026 | 630 092 | 467 076 | 394 060 | 321 043 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 11 567 | 5 447 | 25 460 | 17 556 | 118 825 | 513 241 | | | | | | | |
Stocks Inventory | 133 229 | 138 652 | 174 903 | 154 521 | 145 218 | 170 837 | | | | | | | |
Tangible Fixed Assets | 103 278 | 88 084 | 272 101 | 257 205 | 244 508 | 252 265 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 10 567 | 4 447 | 24 460 | 16 556 | 117 825 | 512 241 | | | | | | | |
Shareholder Funds | 11 567 | 5 447 | 25 460 | 17 556 | 118 825 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 11 000 | 28 850 | 19 200 | 12 065 | 68 920 | 28 541 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 839 000 | 929 050 | | | | 2 816 689 | 3 172 772 | 3 537 394 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 207 060 | 241 784 | 299 345 | 367 102 | 413 841 | 457 468 | 548 579 | 638 571 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | | | 683 110 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 88 244 | | | | | 206 947 | 48 711 |
Administrative Expenses | | | | | | | | | | | 2 996 607 | 3 774 533 | 3 822 655 |
Amounts Owed To Group Undertakings | | | | | | | | 140 320 | 630 023 | 346 516 | 645 229 | 920 698 | 1 477 303 |
Amounts Owed To Group Undertakings Participating Interests | | | | | | 1 000 | 1 000 | | | | | | |
Average Number Employees During Period | | | | | | | | | 102 | 92 | 85 | 48 | 52 |
Bank Borrowings | | | | | | 1 125 083 | 2 348 407 | 389 984 | 389 984 | 417 893 | 424 365 | 5 359 946 | 4 925 398 |
Bank Borrowings Overdrafts | | | | | | | | 6 454 929 | 5 967 772 | 5 537 185 | 5 371 397 | 500 685 | 503 953 |
Bank Overdrafts | | | | | | 149 519 | 195 768 | | 76 405 | | | | |
Cash Cash Equivalents | | | | | | | | | | 289 440 | 1 227 289 | 3 542 325 | 1 035 454 |
Corporation Tax Payable | | | | | | 49 465 | 67 882 | 4 921 | -17 260 | 57 258 | 113 863 | 119 295 | 15 988 |
Corporation Tax Recoverable | | | | | | | | 46 039 | 46 039 | 46 039 | 46 039 | | |
Cost Sales | | | | | | | | | | | 8 474 626 | 8 611 329 | 9 375 221 |
Creditors | | | | | | 925 370 | 1 255 425 | 6 454 929 | 5 967 772 | 5 537 185 | 5 371 397 | 2 896 977 | 3 940 759 |
Current Asset Investments | | 500 | 500 | 500 | 500 | 500 | 500 | | | | | | |
Current Tax For Period | | | | | | | | 56 399 | 124 577 | 140 356 | 227 214 | 435 590 | 96 225 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | -2 987 | 29 516 | -2 360 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -120 000 | -145 000 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | | -120 000 | -145 000 | |
Equity Securities Held | | | | | | | | | | | 500 | 500 | 500 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | | 62 136 | 11 597 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | 35 890 | 13 917 |
Finished Goods Goods For Resale | | | | | | | | | | | 288 673 | 302 759 | 422 594 |
Fixed Assets | 634 229 | 516 110 | 902 193 | 1 409 233 | 1 323 521 | 1 258 260 | 2 459 236 | 6 878 722 | 6 688 827 | 6 539 298 | 6 393 891 | 6 405 764 | 6 935 091 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | -28 935 | 29 516 | 85 645 |
Government Grant Income | | | | | | | | | | | 34 565 | 1 714 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -212 940 | -194 959 | -435 590 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 90 050 | | | | | 356 083 | 112 502 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 40 492 | | 67 757 | 46 739 | 43 627 | 91 111 | 89 992 |
Intangible Assets | | | | | | 321 043 | 741 993 | 1 821 772 | 1 691 818 | 1 587 855 | 1 483 892 | 1 379 929 | 1 950 537 |
Intangible Assets Gross Cost | | | | | | 912 017 | 1 423 017 | | 8 034 175 | | 2 991 775 | 2 991 775 | 3 674 885 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 190 816 | 180 186 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 1 474 | 1 942 | |
Interest Income On Bank Deposits | | | | | | | | | | | 3 | | 3 109 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -192 290 | -182 832 | -214 011 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 242 127 | 264 804 | 220 631 | 192 290 | 182 832 | 214 011 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -3 | -736 | -3 571 |
Investments | | | | | | | | 4 568 000 | 4 568 000 | 4 568 000 | 4 568 000 | 4 568 000 | 4 568 000 |
Investments Fixed Assets | | | | 684 952 | 684 952 | 684 952 | 1 418 758 | 4 568 000 | 4 568 000 | 4 568 000 | 4 568 000 | 4 568 000 | 4 568 000 |
Investments In Group Undertakings | | | | | | 684 952 | 1 418 758 | 4 567 500 | 4 567 500 | 4 567 500 | 4 567 500 | | |
Investments In Joint Ventures | | | | | | | | | | | 50 | 50 | 50 |
Investments In Subsidiaries | | | | | | | | | | | 4 567 500 | 4 567 500 | 4 567 500 |
Loans To Joint Ventures | | | | | | | | | | | 250 000 | 75 000 | 75 000 |
Net Cash Generated From Operations | | | | | | | | | | | -1 565 296 | -3 272 577 | -606 061 |
Net Current Assets Liabilities | 94 066 | 76 982 | 148 477 | -483 782 | -415 267 | 380 064 | 551 472 | -148 308 | -621 438 | -256 490 | -103 596 | | |
Net Finance Income Costs | | | | | | | | | | | 3 | 736 | 3 571 |
Other Creditors | | | | | | 49 128 | 53 125 | | | 120 471 | 228 596 | 129 481 | 641 101 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 5 768 | | | | | | |
Other Disposals Property Plant Equipment | | | | | | | 7 300 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 3 | 736 | 3 571 |
Other Taxation Social Security Payable | | | | | | 7 681 | 11 394 | 10 198 | 13 412 | 16 294 | 19 442 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 11 735 | 14 905 | 23 918 | 25 326 | 229 350 | 18 071 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | 18 314 | 28 216 | 23 061 | 16 141 | 24 010 | 57 365 |
Profit Loss | | | | | | | | -270 750 | 87 147 | 97 586 | 594 560 | 496 061 | -127 064 |
Property Plant Equipment Gross Cost | | | | | | 459 325 | 540 269 | 788 295 | 796 111 | 797 284 | 799 467 | 1 006 414 | 1 055 125 |
Social Security Costs | | | | | | | | 25 121 | 106 396 | 101 611 | 108 996 | 80 545 | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 123 981 | 1 649 315 | 1 506 119 | 1 554 984 | 1 376 970 | 1 314 592 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 9 673 | 37 164 | 34 668 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 593 | 6 477 | | | -162 | 44 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 57 093 | 124 577 | 153 016 | 195 292 | 465 106 | 93 865 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 511 000 | | 475 000 | | | | |
Total Assets Less Current Liabilities | 728 295 | 593 092 | 1 050 670 | 925 451 | 908 252 | 1 638 324 | 3 010 708 | 6 730 414 | 6 067 389 | 6 282 808 | 6 290 295 | | |
Total Borrowings | | | | | | | | 389 984 | 466 389 | 417 893 | 467 505 | 500 685 | 503 953 |
Trade Creditors Trade Payables | | | | | | 668 577 | 926 256 | 1 002 338 | 1 000 153 | 1 284 852 | 1 141 772 | 1 208 071 | 1 285 626 |
Trade Debtors Trade Receivables | | | | | | 350 547 | 436 816 | 476 693 | 850 496 | 1 112 878 | 1 211 543 | 687 860 | 807 867 |
Turnover Revenue | | | | | | | | | 12 589 362 | 11 085 497 | 11 905 588 | 12 107 783 | |
Wages Salaries | | | | | | | | 1 087 125 | 1 528 014 | 1 380 590 | 1 420 662 | 1 067 075 | 1 200 491 |
Amount Specific Advance Or Credit Directors | | | 66 664 | 70 691 | 92 934 | 70 033 | 88 085 | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 91 444 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 73 393 | | | | | | |
Advances Credits Directors | | | | | 185 869 | 140 067 | 88 085 | 75 702 | | | | | |
Audit Fees Expenses | | | | | | | | 5 500 | 9 000 | 9 000 | 9 000 | | |
Director Remuneration | | | | | | | | 16 260 | 20 928 | 41 770 | | | |
Amortisation Expense Intangible Assets | | | | | | | | 469 323 | 366 240 | 356 083 | 356 083 | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | | |
Comprehensive Income Expense | | | | | | | | -286 815 | -75 868 | 683 846 | 296 262 | | |
Depreciation Expense Property Plant Equipment | | | | | | | | 57 561 | 71 387 | 52 461 | 53 534 | | |
Dividends Paid | | | | | | | | 100 000 | 100 000 | 50 500 | 120 000 | | |
Dividends Paid On Shares Interim | | | | | | | | 100 000 | 100 000 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 155 | 201 | 2 961 | 1 474 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 241 972 | 264 603 | 215 218 | 190 816 | | |
Merchandise | | | | | | | | 264 168 | 275 560 | 456 223 | 288 673 | | |
Number Shares Issued Fully Paid | | | | | | | | | 1 000 | 1 000 | 1 000 | | |
Other Investments Other Than Loans | | | | | | | | 500 | 500 | 500 | 500 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | -213 657 | 211 724 | 250 221 | 789 852 | | |
Recoverable Value-added Tax | | | | | | | | 71 351 | 73 553 | 95 791 | 78 526 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | -40 595 | 40 228 | 47 542 | 150 072 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 97 095 | 77 872 | 92 814 | 77 142 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 7 816 | 1 173 | 2 183 | | |
Total Operating Lease Payments | | | | | | | | 107 076 | 149 409 | 134 543 | 1 002 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 12 660 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | -2 987 | | |
Deferred Tax Liabilities | | | | | | | | | | 12 660 | 9 673 | | |
Dividends Paid On Shares | | | | | | | | | 100 000 | 50 500 | | | |
Dividends Paid On Shares Final | | | | | | | | | | 50 500 | 120 000 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -28 935 | | |
Interest Expense | | | | | | | | | | 2 452 | | | |
Other Deferred Tax Expense Credit | | | | | | | | | | 12 660 | -2 987 | | |
Provisions | | | | | | | | | | 12 660 | 9 673 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 12 660 | 9 673 | | |
Total Current Tax Expense Credit | | | | | | | | | | 140 356 | 198 279 | | |
Creditors Due After One Year Total Noncurrent Liabilities | 716 728 | 587 645 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 431 667 | 567 570 | | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 264 010 | 366 935 | 529 951 | 692 967 | 765 983 | 839 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 102 925 | 163 016 | 163 016 | 73 016 | 73 017 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 794 961 | 794 961 | 1 160 043 | 1 160 043 | 1 160 043 | 1 160 043 | | | | | | | |
Investments Current Assets | 500 | 500 | | | | | | | | | | | |
Tangible Fixed Assets Additions | | 6 827 | 214 163 | 12 369 | 12 236 | 51 977 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 161 753 | 168 580 | 382 743 | 395 112 | 407 348 | 459 325 | | | | | | | |
Tangible Fixed Assets Depreciation | 58 475 | 80 496 | 110 642 | 137 907 | 162 840 | 207 060 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 22 021 | | | | | | | | | | | |
Advances Credits Made In Period Directors | | | | | | 175 138 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | | 220 940 | | | | | | | |
Capital Employed | | | | | 118 823 | 513 241 | | | | | | | |
Creditors Due After One Year | | 587 645 | 1 025 208 | 907 895 | 789 429 | 1 125 083 | | | | | | | |
Creditors Due Within One Year | | 567 570 | 727 276 | 1 377 897 | 1 445 222 | 925 370 | | | | | | | |
Number Shares Allotted | | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | | |
Intangible Fixed Assets Additions | | | 365 082 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 30 146 | 27 265 | 24 932 | 44 220 | | | | | | | |