Profit & Loss |
Date of Accounts |
2014-04-30 | 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 |
| | | | | | | | | |
Net Worth | 100 | 1 234 550 | 1 306 374 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 173 863 | 72 617 | 95 607 | 132 148 | 52 155 | 1 522 078 | 637 394 | 703 248 |
Current Assets | | 2 520 543 | 2 367 419 | 2 154 285 | 3 509 093 | 3 194 520 | 2 762 765 | 4 511 169 | 6 297 415 | 7 580 570 |
Debtors | | 913 957 | 796 577 | 900 574 | 2 170 454 | 1 049 823 | 677 858 | 1 006 955 | 1 654 789 | 2 122 718 |
Net Assets Liabilities | | | 1 306 374 | 1 251 346 | 935 023 | 909 584 | 1 055 158 | 1 805 167 | 3 078 001 | 4 243 341 |
Other Debtors | | | 64 199 | 50 423 | 1 181 136 | 444 232 | 50 968 | 31 744 | 504 860 | 282 834 |
Property Plant Equipment | | | 225 692 | 178 807 | 171 499 | 135 224 | 110 008 | 211 110 | 377 611 | 564 756 |
Total Inventories | | | 1 396 979 | 1 181 094 | 1 243 032 | 2 012 549 | 2 032 752 | 1 982 136 | 4 005 232 | 4 754 604 |
Cash Bank In Hand | 100 | 235 519 | 173 863 | | | | | | | |
Intangible Fixed Assets | | 2 375 000 | 2 250 000 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 1 234 550 | 1 306 374 | | | | | | | |
Stocks Inventory | | 1 371 067 | 1 396 979 | | | | | | | |
Tangible Fixed Assets | | 229 037 | 225 692 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | | 1 000 000 | 1 000 007 | | | | | | | |
Profit Loss Account Reserve | | 234 550 | 306 367 | | | | | | | |
Shareholder Funds | 100 | 1 234 550 | 1 306 374 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 13 000 |
Accrued Liabilities Deferred Income | | | | | | | | | 77 921 | 71 436 |
Accumulated Amortisation Impairment Intangible Assets | | | 250 000 | 375 000 | 200 000 | 250 000 | 300 000 | 350 000 | 800 000 | 904 121 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 68 764 | 90 600 | 125 576 | 164 522 | 182 232 | 205 751 | 267 609 | 344 324 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 39 750 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 232 608 | 281 805 |
Administrative Expenses | | | | | | | | | 2 119 287 | 2 612 513 |
Amortisation Expense Intangible Assets | | | | | | | | | 100 000 | 104 121 |
Amounts Owed By Group Undertakings | | | | | | | | | | 8 074 |
Average Number Employees During Period | | | | 28 | 28 | 29 | 27 | 27 | 29 | 36 |
Bank Borrowings | | | 666 372 | 869 644 | 771 106 | 1 124 287 | 1 107 810 | 1 391 565 | 232 064 | 202 966 |
Bank Borrowings Overdrafts | | | 666 372 | 92 523 | 7 200 | 1 145 217 | 1 115 825 | 1 391 565 | 232 064 | 202 966 |
Comprehensive Income Expense | | | | | | | | | 2 022 834 | 2 525 090 |
Corporation Tax Payable | | | | | | | | | 476 325 | 246 338 |
Cost Sales | | | | | | | | | 8 439 086 | 10 900 081 |
Creditors | | | 522 382 | 597 002 | 515 281 | 408 531 | 277 561 | 159 667 | 55 793 | 27 555 |
Current Tax For Period | | | | | | | | | 476 325 | 600 886 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 15 101 | 45 304 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 62 491 | 83 589 |
Dividends Paid | | | | | | | | | 800 000 | 359 750 |
Dividends Paid On Shares Interim | | | | | | | | | 800 000 | 359 750 |
Finance Lease Liabilities Present Value Total | | | 22 382 | 4 479 | 4 419 | | | 49 112 | 55 793 | 27 555 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 100 046 | 80 379 |
Finished Goods Goods For Resale | | | | | | | | | 4 005 232 | 4 754 604 |
Fixed Assets | | 2 604 037 | 2 475 692 | 2 303 807 | 971 499 | 885 224 | 810 008 | 861 110 | 977 611 | 700 385 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -30 453 | 45 304 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 130 591 | 74 287 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | 8 336 | 13 670 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -666 | 2 742 |
Gross Profit Loss | | | | | | | | | 4 653 430 | 5 792 043 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -26 538 | -30 300 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 125 000 | 125 000 | 50 000 | 50 000 | 50 000 | 50 000 | 104 121 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 46 605 | 44 193 | 47 412 | 44 636 | 54 498 | 62 491 | 83 589 |
Intangible Assets | | | 2 250 000 | 2 125 000 | 800 000 | 750 000 | 700 000 | 650 000 | 600 000 | 135 629 |
Intangible Assets Gross Cost | | | 2 500 000 | 2 500 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 039 750 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 22 585 | 11 573 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 3 586 | 6 727 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 46 421 | 38 550 |
Loans From Group Undertakings | | | | | | | | | 800 000 | 624 331 |
Net Current Assets Liabilities | | -818 346 | -622 469 | -436 102 | 504 632 | 456 373 | 540 704 | 1 142 351 | 1 609 911 | 3 669 544 |
Operating Profit Loss | | | | | | | | | 2 534 143 | 3 179 530 |
Other Creditors | | | 500 000 | 500 000 | 508 081 | 408 531 | 277 561 | 110 555 | 55 793 | 206 592 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 634 | 6 874 |
Other Disposals Property Plant Equipment | | | | | | | | | 4 250 | 17 945 |
Other Interest Expense | | | | | | | | | 20 250 | 20 250 |
Other Remaining Borrowings | | | | | | | | | 700 437 | 573 037 |
Other Taxation Social Security Payable | | | 73 641 | 72 781 | 108 757 | 52 729 | 140 823 | 274 894 | 513 501 | 297 052 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 230 000 | 162 248 |
Prepayments Accrued Income | | | | | | | | | 59 173 | 31 340 |
Profit Loss | | | | | | | | | 2 022 834 | 2 525 090 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 2 487 722 | 3 140 980 |
Property Plant Equipment Gross Cost | | | 294 456 | 269 407 | 297 075 | 299 746 | 292 240 | 416 861 | 645 220 | 909 080 |
Provisions For Liabilities Balance Sheet Subtotal | | | 24 467 | 19 357 | 25 827 | 23 482 | 17 993 | 38 627 | 53 728 | |
Research Development Expense Recognised In Profit Or Loss | | | | | | | | | 8 842 | 23 468 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 651 627 | 1 928 244 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 53 728 | 99 033 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 472 667 | 596 786 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 34 111 | 38 438 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 464 888 | 615 890 |
Total Assets Less Current Liabilities | | 1 785 691 | 1 853 223 | 1 867 705 | 1 476 131 | 1 341 597 | 1 350 712 | 2 003 461 | 2 187 522 | 4 369 929 |
Total Borrowings | | | 666 372 | 889 520 | 781 245 | 1 145 217 | 1 115 825 | 1 391 565 | 2 332 501 | 2 000 334 |
Total Current Tax Expense Credit | | | | | | | | | 449 787 | 570 586 |
Total Operating Lease Payments | | | | | | | | | 50 739 | 51 180 |
Trade Creditors Trade Payables | | | 839 681 | 918 323 | 1 463 871 | 1 082 716 | 575 376 | 1 234 547 | 1 707 591 | 1 036 450 |
Trade Debtors Trade Receivables | | | 732 378 | 850 151 | 989 318 | 605 591 | 626 890 | 975 211 | 1 149 929 | 1 800 470 |
Turnover Revenue | | | | | | | | | 13 092 516 | 16 692 124 |
Wages Salaries | | | | | | | | | 1 421 627 | 1 765 996 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 230 000 | 162 248 |
Director Remuneration | | | | | | | | | 103 365 | 96 513 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 333 365 | 258 761 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -5 110 | 6 470 | -2 345 | -5 489 | 20 634 | | |
Bank Overdrafts | | | | 19 876 | 10 139 | 20 930 | 8 015 | | | |
Creditors Due After One Year | | 531 868 | 522 382 | | | | | | | |
Creditors Due Within One Year | | 3 338 889 | 2 989 888 | | | | | | | |
Deferred Tax Liabilities | | | 24 467 | 19 357 | 25 827 | 23 482 | 17 993 | 38 627 | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 300 000 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 24 769 | 9 217 | 8 466 | 26 926 | 30 979 | | |
Disposals Intangible Assets | | | | | 1 500 000 | | | | | |
Disposals Property Plant Equipment | | | | 86 580 | 25 217 | 20 576 | 56 560 | 41 691 | | |
Intangible Fixed Assets Additions | | 2 500 000 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 125 000 | 250 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 125 000 | 125 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 2 500 000 | | | | | | | | |
Number Shares Allotted | 100 | 400 000 | 1 | | | | | | | |
Par Value Share | 1 | 1 | 1 | | | | | | | |
Provisions | | | 24 467 | 19 357 | 25 827 | 23 482 | 17 993 | 38 627 | | |
Provisions For Liabilities Charges | | 19 273 | 24 467 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 400 000 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 264 806 | 70 515 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 254 806 | 294 456 | | | | | | | |
Tangible Fixed Assets Depreciation | | 25 769 | 68 764 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 25 769 | 51 146 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 8 151 | | | | | | | |
Tangible Fixed Assets Disposals | | 10 000 | 30 865 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 61 531 | 52 885 | 23 247 | 49 054 | 166 312 | | |
Value Shares Allotted | | | 1 | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | | | 117 431 | | |