Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-10-05 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 028 460 | 1 204 266 | 1 613 221 | 2 197 006 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 151 600 | 1 041 835 | 1 988 572 | 3 836 579 | 5 995 708 | 4 758 858 | 7 419 839 |
Current Assets | 1 130 233 | 1 236 514 | 1 552 458 | 1 740 265 | 3 271 001 | 4 711 874 | 8 007 372 | 11 301 242 | 10 376 330 | 18 215 826 |
Debtors | 603 747 | 596 680 | 737 117 | 871 134 | 1 126 627 | 1 463 699 | 2 828 838 | 3 829 827 | 4 094 132 | 6 871 867 |
Net Assets Liabilities | | | | 2 193 331 | 3 759 518 | 4 586 629 | 7 338 087 | 10 309 332 | 8 703 356 | 15 323 617 |
Other Debtors | | 83 160 | 123 554 | 151 276 | 300 065 | 120 600 | 85 876 | 113 240 | 224 232 | 525 518 |
Property Plant Equipment | | | | 1 283 869 | 1 356 018 | 1 481 703 | 1 103 737 | 897 017 | 1 492 893 | 2 917 856 |
Total Inventories | | | | 717 531 | 1 102 538 | 1 190 403 | 1 341 955 | 1 475 707 | 1 523 340 | 3 924 120 |
Cash Bank In Hand | 260 286 | 125 149 | 191 840 | 151 600 | | | | | | |
Intangible Fixed Assets | 135 877 | 138 641 | 138 737 | 125 118 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 028 460 | 1 204 266 | | | | | | | | |
Stocks Inventory | 266 200 | 514 685 | 623 501 | 717 531 | | | | | | |
Tangible Fixed Assets | 706 396 | 1 157 907 | 1 105 554 | 1 283 869 | | | | | | |
Trade Debtors | | 513 520 | 613 563 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | |
Profit Loss Account Reserve | 1 018 460 | 1 194 266 | 1 603 221 | 2 187 006 | | | | | | |
Shareholder Funds | 1 028 460 | 1 204 266 | 1 613 221 | 2 197 006 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 11 000 | 11 550 | 12 250 | 21 750 |
Accrued Liabilities Deferred Income | | | | | | 342 923 | 326 570 | 448 696 | 1 080 485 | 1 650 065 |
Accumulated Amortisation Impairment Intangible Assets | | | | 218 897 | 245 829 | 362 660 | 362 660 | 362 660 | 362 660 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 904 556 | 1 124 749 | 679 643 | 1 056 315 | 1 474 553 | 1 900 734 | 2 614 895 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 292 341 | 301 610 | 290 759 | 211 518 | 1 029 007 | 2 199 125 |
Administrative Expenses | | 2 291 891 | 2 725 171 | | | 2 864 702 | 4 021 086 | 3 580 882 | 4 682 872 | 5 599 859 |
Amounts Owed By Group Undertakings | | | | | | 141 125 | 597 978 | 905 909 | 592 773 | 2 039 837 |
Amounts Owed To Group Undertakings | | | | | | | 147 107 | 503 336 | 156 308 | 110 285 |
Average Number Employees During Period | | | | | | 74 | 84 | 88 | 100 | 124 |
Bank Borrowings Overdrafts | | | | 101 874 | | | | 587 | | |
Bank Overdrafts | | 333 897 | 422 491 | | | | | 587 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 198 328 | 52 698 | 30 571 | | |
Corporation Tax Payable | | | | | 207 809 | 240 000 | 412 000 | 129 502 | 449 000 | 1 701 797 |
Corporation Tax Recoverable | | | | 20 762 | | | | | | |
Cost Sales | | 2 105 061 | 2 338 414 | | | 3 585 155 | 4 688 619 | 5 549 836 | 7 792 699 | 14 561 109 |
Creditors | | | | 155 393 | 67 249 | 24 440 | 9 216 | 1 772 927 | 3 067 867 | 5 527 065 |
Current Tax For Period | | | | | | 240 000 | 606 000 | 620 000 | 1 050 000 | 2 360 000 |
Deferred Income | | | | | | | | 78 686 | 428 686 | |
Deferred Tax Asset Debtors | | | | | | | | 3 000 | 3 000 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | -1 026 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | -30 000 | | 7 400 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -39 700 | -41 500 | -18 900 | -25 400 | 188 000 |
Depreciation Expense Property Plant Equipment | | | | | | 47 144 | 357 553 | 400 958 | 432 313 | 774 162 |
Dividends Paid | | | | | | 200 000 | | | 7 000 000 | 5 000 000 |
Dividends Paid On Shares Final | | | | | | | | | 7 000 000 | 5 000 000 |
Finance Lease Liabilities Present Value Total | | | | | | 24 440 | 9 216 | 10 368 | | |
Finance Lease Payments Owing Minimum Gross | | | | | | 82 262 | 24 440 | 10 368 | | |
Finished Goods Goods For Resale | | | | | | 1 042 508 | 1 033 644 | 1 302 140 | 1 138 183 | 3 551 935 |
Fixed Assets | 842 273 | 1 296 548 | 1 244 291 | 1 408 987 | 1 466 690 | | | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | -292 052 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -13 874 | -30 000 | 4 549 | 7 420 | -79 390 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 522 178 | 442 102 | 292 407 | 138 913 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -65 387 | 137 918 | 366 131 | -310 728 | -391 909 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 1 682 | |
Gross Profit Loss | | 2 550 454 | 3 051 369 | | | 4 864 277 | 7 142 088 | 7 037 430 | 10 979 394 | 19 392 546 |
Impairment Loss Intangible Assets | | | | | | 97 896 | | | | |
Impairment Loss Reversal On Investments | | | | | | 97 896 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -34 076 | -105 208 | -100 686 | -135 696 | -378 600 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 26 932 | 18 935 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 220 192 | 175 925 | 376 672 | 418 238 | 432 313 | 774 162 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | 97 896 | | | | |
Intangible Assets | | | | 125 118 | 110 672 | | | | | |
Intangible Assets Gross Cost | | | | 344 015 | 356 501 | 362 660 | 362 660 | 362 660 | 362 660 | |
Interest Payable Similar Charges Finance Costs | | | | | | 9 411 | 7 850 | 2 091 | 6 194 | 3 026 |
Loss Gain From Write-downs Reversals Inventories | | | | | | 131 200 | -57 267 | | | |
Net Current Assets Liabilities | 342 429 | 327 467 | 599 537 | 1 013 912 | 2 553 177 | 3 750 984 | 6 375 466 | 9 528 315 | 7 308 463 | 12 688 761 |
Number Shares Issued Fully Paid | | | | | | | 10 000 | | | |
Operating Profit Loss | | | | | | 1 707 523 | 3 188 600 | 3 473 750 | 6 296 522 | 13 792 687 |
Other Creditors | | | | 155 393 | 67 249 | 24 440 | 159 154 | 141 854 | 163 740 | 203 922 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 6 132 | 60 001 |
Other Disposals Property Plant Equipment | | | | | | | | | 6 950 | 60 001 |
Other Operating Income Format1 | | | | | | | 67 598 | 17 202 | | |
Other Provisions Balance Sheet Subtotal | | | | | | | | 50 000 | 50 000 | 50 000 |
Other Taxation Social Security Payable | | | | 37 274 | 47 204 | 58 692 | 68 259 | 61 641 | 72 395 | 93 600 |
Par Value Share | | 1 | 1 | 1 | | | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 8 001 | 26 144 | 80 461 | 96 140 | 119 323 |
Prepayments Accrued Income | | | | | | 35 163 | 33 955 | 593 400 | 31 612 | 37 607 |
Profit Loss | | | | | | 1 433 992 | 2 751 458 | 2 971 245 | 5 394 024 | 11 620 261 |
Profit Loss On Ordinary Activities Before Tax | | 258 563 | 326 198 | | | 1 600 216 | 3 180 750 | 3 471 659 | 6 290 328 | 13 789 661 |
Property Plant Equipment Gross Cost | | | | 2 188 425 | 2 480 767 | 2 782 377 | 2 160 052 | 2 371 570 | 3 393 627 | 5 532 751 |
Provisions | | | | | | | 131 900 | 116 000 | 98 000 | 283 000 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 70 500 | 193 100 | 203 400 | 131 900 | 116 000 | | |
Raw Materials Consumables | | | | | | 88 585 | 124 809 | 46 590 | 57 732 | 54 196 |
Social Security Costs | | | | | | 132 864 | 378 551 | 346 226 | 372 405 | 434 670 |
Staff Costs Employee Benefits Expense | | | | | | 1 795 342 | 2 652 914 | 2 493 779 | 3 977 125 | 5 334 326 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 70 500 | 193 100 | 193 100 | 81 900 | 66 000 | 48 000 | 233 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 604 343 | 659 615 | 1 195 162 | 2 620 036 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -98 489 | -50 000 | -83 910 | -50 000 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 196 | 1 630 | 20 415 | 2 021 | 390 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 166 224 | 429 292 | 500 414 | 896 304 | 2 169 400 |
Total Assets Less Current Liabilities | 1 184 702 | 1 624 015 | 1 843 828 | 2 422 899 | 3 612 986 | 5 232 687 | 7 479 203 | 10 425 332 | 8 801 356 | 15 606 617 |
Total Borrowings | | | | | | | | 587 | | |
Total Current Tax Expense Credit | | | | | | 205 924 | 500 792 | 519 314 | 914 304 | 1 981 400 |
Total Deferred Tax Expense Credit | | | | | | -39 700 | -71 500 | -18 900 | -18 000 | 188 000 |
Total Operating Lease Payments | | | | | | 79 409 | 149 857 | 158 309 | 180 047 | 229 971 |
Trade Creditors Trade Payables | | | | 366 794 | 290 596 | 218 822 | 503 592 | 398 257 | 717 253 | 1 767 396 |
Trade Debtors Trade Receivables | | | | 699 096 | 826 562 | 1 343 099 | 2 111 029 | 2 214 278 | 3 242 515 | 4 268 905 |
Turnover Revenue | | | | | | 8 449 432 | 11 830 707 | 12 587 266 | 18 772 093 | 33 953 655 |
Wages Salaries | | | | | | 1 654 477 | 2 248 219 | 2 067 092 | 3 508 580 | 4 780 333 |
Work In Progress | | | | | | | 183 502 | 126 977 | 327 425 | 317 989 |
Creditors Due After One Year | 156 242 | 336 992 | 230 607 | 155 393 | | | | | | |
Creditors Due Within One Year | 787 804 | 909 047 | 952 921 | 726 353 | | | | | | |
Intangible Fixed Assets Additions | | 32 846 | 30 219 | 12 972 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 132 101 | 162 183 | 192 306 | 218 897 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 30 082 | 30 123 | 26 591 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 267 978 | 300 824 | 331 043 | 344 015 | | | | | | |
Number Shares Allotted | | 10 000 | 10 000 | 10 000 | | | | | | |
Provisions For Liabilities Charges | | 82 757 | | 70 500 | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | |
Tangible Fixed Assets Additions | | 564 962 | 114 808 | 365 592 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 169 077 | 1 734 039 | 1 822 833 | 2 188 425 | | | | | | |
Tangible Fixed Assets Depreciation | 462 681 | 576 132 | 717 279 | 904 556 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | -38 886 | 161 062 | 187 277 | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 173 600 | 172 790 | | | | | | | |
Amortisation Intangible Assets Expense | | 30 083 | 30 123 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 113 448 | 161 062 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 82 757 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | 1 204 266 | 1 613 221 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 336 992 | 230 607 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 150 071 | 160 798 | | | | | | | |
Other Creditors Due Within One Year | | 15 564 | 16 102 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | -71 708 | -105 087 | | | | | | | |
Other Taxation Social Security Within One Year | | 33 298 | 37 121 | | | | | | | |
Profit Loss For Period | | 175 806 | 408 955 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | -82 757 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 19 915 | | | | | | | |
Tangible Fixed Assets Disposals | | | 26 014 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 82 757 | -82 757 | | | | | | | |
Trade Creditors Within One Year | | 376 217 | 316 409 | | | | | | | |
Turnover Gross Operating Revenue | | 4 655 515 | 5 389 783 | | | | | | | |