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 | 139 427 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 425 135 | | | | | | | |
Cash Bank On Hand | 425 135 | 336 607 | 477 496 | 431 771 | 399 622 | 391 191 | 917 958 | 818 748 |
Current Assets | 693 231 | 645 517 | 797 830 | 785 127 | 857 183 | 1 065 593 | 1 474 999 | 1 497 566 |
Debtors | 247 629 | 281 104 | 289 093 | 328 222 | 430 936 | 663 955 | 535 046 | 647 112 |
Intangible Fixed Assets | 958 750 | | | | | | | |
Net Assets Liabilities | 139 427 | 105 840 | 126 886 | 92 403 | 47 607 | -340 714 | -35 613 | 3 326 470 |
Net Assets Liabilities Including Pension Asset Liability | 139 427 | | | | | | | |
Other Debtors | 183 116 | 121 061 | 108 976 | 117 986 | 29 754 | 5 034 | 657 | 5 034 |
Property Plant Equipment | 5 919 040 | 6 888 480 | 6 455 842 | 6 073 686 | 5 583 628 | 5 466 027 | 5 405 772 | 9 239 328 |
Stocks Inventory | 20 467 | | | | | | | |
Tangible Fixed Assets | 5 919 040 | | | | | | | |
Total Inventories | 20 467 | 27 806 | 31 241 | 25 134 | 26 625 | 10 447 | 21 995 | 31 706 |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | | | |
Profit Loss Account Reserve | 39 427 | | | | | | | |
Shareholder Funds | 139 427 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 8 000 | 8 000 | 8 750 | 9 500 | 9 500 | 9 750 | 9 750 |
Accrued Liabilities | | 265 614 | 298 781 | 225 798 | 243 993 | 203 598 | 357 606 | 659 736 |
Accumulated Amortisation Impairment Intangible Assets | 16 250 | 211 250 | 406 250 | 601 250 | 796 250 | 975 000 | 975 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 12 243 | 514 546 | 1 035 756 | 1 601 355 | 2 181 042 | 2 326 492 | 2 475 927 | 2 205 874 |
Administrative Expenses | | 3 311 735 | 3 519 707 | 3 738 040 | 3 738 987 | 2 508 405 | 2 568 165 | 3 177 221 |
Amortisation Expense Intangible Assets | | 195 000 | 195 000 | 195 000 | 195 000 | 178 750 | | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 99 | | 95 | 96 | 89 | 77 | 86 |
Bank Borrowings | 4 875 000 | 4 875 000 | 4 636 360 | 6 281 117 | 5 755 799 | 545 985 | 638 985 | 124 000 |
Bank Borrowings Overdrafts | 4 875 000 | 4 875 000 | 4 461 963 | 5 755 799 | 5 230 481 | 5 698 484 | 5 401 821 | 5 208 502 |
Cash Cash Equivalents Cash Flow Value | | 336 607 | | 431 771 | 399 622 | 391 191 | 917 958 | |
Comprehensive Income Expense | | -33 587 | 126 148 | -134 483 | -44 796 | -388 321 | 305 101 | 3 362 083 |
Corporation Tax Payable | | | | 19 241 | 30 356 | | | 25 681 |
Cost Sales | | 634 288 | 627 713 | 601 232 | 514 383 | 216 742 | 384 602 | 572 535 |
Creditors | 6 875 000 | 6 875 000 | 6 461 963 | 5 755 799 | 5 230 481 | 5 698 484 | 5 401 821 | 5 208 502 |
Creditors Due After One Year | 6 875 000 | | | | | | | |
Creditors Due Within One Year | 556 594 | | | | | | | |
Current Tax For Period | | | | 19 241 | 11 115 | -30 356 | | 25 681 |
Depreciation Amortisation Expense | | 697 304 | 716 209 | 760 600 | 774 687 | 324 199 | 149 436 | 128 853 |
Depreciation Expense Property Plant Equipment | | 502 303 | 521 210 | 565 599 | 579 687 | 145 450 | 149 435 | 128 852 |
Dividends Paid | | | 105 102 | | | | | |
Dividends Paid Classified As Financing Activities | | | -105 102 | | | | | |
Dividends Paid On Shares Interim | | | 105 102 | | | | | |
Finished Goods | | 27 806 | 31 241 | | | | | |
Fixed Assets | 6 877 790 | 7 652 230 | 7 024 592 | 6 447 436 | 5 762 378 | 5 466 027 | 5 405 772 | 9 239 328 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 760 313 | -257 731 | -219 374 | -54 003 | -188 290 | 93 513 | -347 255 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -33 475 | -7 989 | -39 129 | 97 286 | -202 663 | 128 908 | -112 068 |
Gross Profit Loss | | 3 438 437 | 3 741 369 | 3 794 017 | 3 862 360 | 1 771 541 | 2 779 531 | 3 705 974 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -88 528 | 140 889 | -45 725 | -32 149 | -8 431 | 526 767 | -99 210 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 7 339 | 3 435 | -6 107 | 1 491 | -16 178 | 11 548 | 9 711 |
Increase From Amortisation Charge For Year Intangible Assets | | 195 000 | 195 000 | 195 000 | 195 000 | 178 750 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 502 303 | 521 210 | 565 599 | 579 687 | 145 450 | 149 435 | 128 852 |
Intangible Assets | 958 750 | 763 750 | 568 750 | 373 750 | 178 750 | | | |
Intangible Assets Gross Cost | 975 000 | 975 000 | 975 000 | 975 000 | 975 000 | 975 000 | 975 000 | |
Intangible Fixed Assets Additions | 975 000 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 16 250 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 16 250 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 975 000 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | 160 289 | 95 514 | 171 219 | 157 054 | 153 222 | 143 285 | 150 982 |
Interest Paid Classified As Operating Activities | | -160 289 | -95 514 | -171 219 | -157 054 | -139 623 | -143 285 | -150 982 |
Interest Payable Similar Charges Finance Costs | | 160 289 | 95 514 | 171 219 | 157 054 | 153 222 | 143 285 | 150 982 |
Issue Equity Instruments | | | | 100 000 | | | | |
Merchandise | | | 31 241 | 25 134 | 26 625 | 10 447 | 21 995 | 31 706 |
Net Cash Flows From Used In Financing Activities | | | 343 741 | 255 244 | 725 318 | -488 671 | | |
Net Cash Flows From Used In Investing Activities | | 1 471 744 | 88 572 | 183 443 | 89 629 | 27 849 | 89 180 | 136 487 |
Net Cash Flows From Used In Operating Activities | | -1 383 216 | -573 202 | -392 962 | -782 798 | 469 253 | -615 947 | -37 277 |
Net Cash Generated From Operations | | -1 543 505 | -668 716 | -564 181 | -939 852 | 329 630 | -759 232 | -188 572 |
Net Current Assets Liabilities | 136 637 | -671 390 | -435 743 | -599 234 | -484 290 | -108 257 | -39 564 | 111 571 |
Number Shares Allotted | 100 | | | | | | | |
Number Shares Issued Fully Paid | | 100 | 100 | 200 | 200 | 200 | 200 | 200 |
Operating Profit Loss | | 126 702 | 221 662 | 55 977 | 123 373 | -265 455 | 448 386 | 528 753 |
Other Creditors | 2 000 000 | 2 000 000 | 206 712 | 184 312 | 168 245 | 219 949 | 168 376 | 124 527 |
Other Remaining Borrowings | 2 000 000 | 2 000 000 | 2 000 000 | | | | | |
Other Taxation Social Security Payable | 14 092 | 55 357 | | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | 85 691 | 112 923 | 119 691 | 77 533 | 180 865 | 152 174 | 225 217 |
Proceeds From Borrowings Classified As Financing Activities | | | | -6 500 000 | | -620 000 | | |
Proceeds From Issuing Shares | | | | -100 000 | | | | |
Profit Loss | | -33 587 | 126 148 | -134 483 | -44 796 | -388 321 | 305 101 | 263 342 |
Profit Loss On Ordinary Activities Before Tax | | -33 587 | 126 148 | -115 242 | -33 681 | -418 677 | 305 101 | 378 084 |
Property Plant Equipment Gross Cost | 5 931 283 | 7 403 026 | 7 491 598 | 7 675 041 | 7 764 670 | 7 792 519 | 7 881 699 | 11 445 202 |
Purchase Property Plant Equipment | | -1 471 744 | -88 572 | -183 443 | -89 629 | -27 849 | -89 180 | -136 800 |
Repayments Borrowings Classified As Financing Activities | | | -238 639 | -4 855 244 | -525 318 | -131 329 | | |
Secured Debts | 4 875 000 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | | |
Share Premium Account | 99 900 | | | | | | | |
Tangible Fixed Assets Additions | 5 931 283 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 931 283 | | | | | | | |
Tangible Fixed Assets Depreciation | 12 243 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 12 243 | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | 44 969 | 6 404 | 11 603 | | | |
Tax Expense Credit Applicable Tax Rate | | | 23 968 | -21 896 | -6 399 | -79 549 | 57 969 | 71 836 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 17 950 | 43 608 | 44 138 | -16 299 | -21 973 | -24 687 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 051 | 3 933 | 4 220 | 2 125 | 1 820 | 4 083 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 19 241 | 11 115 | -30 356 | | 114 742 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 471 743 | 88 572 | 183 443 | 89 629 | 27 849 | 89 180 | 136 800 |
Total Assets Less Current Liabilities | 7 014 427 | 6 980 840 | 6 588 849 | 5 848 202 | 5 278 088 | 5 357 770 | 5 366 208 | 9 350 899 |
Trade Creditors Trade Payables | 79 580 | 790 318 | 416 954 | 291 580 | 220 301 | 108 712 | 288 470 | 341 349 |
Trade Debtors Trade Receivables | 64 513 | 74 352 | 67 194 | 90 545 | 123 649 | 259 985 | 251 867 | 316 861 |
Turnover Revenue | | 4 072 725 | 4 369 082 | 4 395 249 | 4 376 743 | 1 988 283 | 3 164 133 | 4 278 509 |
Wages Salaries | | 1 404 833 | 1 503 321 | 1 517 839 | 1 602 022 | 1 167 504 | 1 274 742 | 1 473 749 |
Amounts Owed By Associates | | | | | 200 000 | 150 000 | 100 000 | 100 000 |
Cash Receipts From Government Grants | | | | | | -13 599 | -49 463 | |
Corporation Tax Recoverable | | | | | | 68 071 | 30 348 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 200 000 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | 3 825 607 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -313 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | 726 866 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -19 241 | | | |
Issue Bonus Shares Decrease Increase In Equity | | | | | | | | -3 098 741 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -313 |
Other Comprehensive Income Expense Net Tax | | | | | | | | 3 098 741 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 313 |
Other Operating Income Format1 | | | | | | 471 409 | 237 020 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 40 413 | 14 675 | 15 392 |
Provisions | | | | | | | | 815 927 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 815 927 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -398 905 |
Social Security Costs | | | | | 75 664 | 61 840 | 66 274 | 79 470 |
Staff Costs Employee Benefits Expense | | | | | 1 602 022 | 1 269 757 | 1 355 691 | 1 568 611 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 3 426 703 |