Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 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 | 2023-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 3 817 772 | 4 669 169 | 6 241 283 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 001 315 | 826 289 | 384 388 | 2 240 085 | 2 812 043 | 904 743 | 1 130 547 | 1 059 003 | 825 809 |
Current Assets | 6 044 626 | 5 872 238 | 4 862 833 | 5 913 398 | 6 243 820 | 7 885 675 | 9 306 085 | 10 824 362 | 4 894 590 | 3 572 643 | 3 252 191 | 2 730 665 |
Debtors | 2 236 421 | 1 945 601 | 1 965 455 | 3 799 858 | 4 335 999 | 5 645 753 | 6 313 700 | 6 918 999 | 3 218 162 | 1 738 025 | 1 528 225 | 1 265 953 |
Net Assets Liabilities | | | | 6 703 698 | 7 268 170 | 8 609 464 | 10 545 324 | 11 684 152 | 6 855 989 | 5 252 191 | 2 002 019 | 2 192 020 |
Other Debtors | | | | 2 158 438 | 3 379 898 | 3 866 659 | 3 979 122 | 4 359 509 | 2 044 295 | 1 146 857 | 32 489 | 11 997 |
Property Plant Equipment | | | | 4 169 768 | 4 155 932 | 4 386 156 | 4 250 346 | 4 126 508 | 4 130 842 | 3 179 584 | 3 318 567 | 3 150 739 |
Total Inventories | | | | 1 102 225 | 1 071 532 | 1 845 534 | 742 300 | 1 083 320 | 771 685 | 704 071 | 664 963 | 638 903 |
Cash Bank In Hand | 2 584 533 | 2 345 910 | 2 051 684 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 817 772 | 4 669 169 | 6 241 283 | | | | | | | | | |
Stocks Inventory | 1 199 649 | 1 554 740 | 835 694 | | | | | | | | | |
Tangible Fixed Assets | 3 468 787 | 3 388 614 | 4 099 360 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 750 | 12 750 | 12 750 | | | | | | | | | |
Profit Loss Account Reserve | 3 415 831 | 4 267 228 | 5 018 904 | | | | | | | | | |
Shareholder Funds | 3 817 772 | 4 669 169 | 6 241 283 | | | | | | | | | |
|
Other Financial Data |
Accrued Income | | | | | | | 1 152 718 | 919 243 | | | | |
Accrued Liabilities | | | | | 32 690 | 462 441 | 348 618 | | 276 228 | 30 655 | 72 070 | 65 623 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 634 730 | 1 692 418 | 1 621 337 | 1 797 573 | 1 936 594 | 1 256 097 | 1 287 083 | 1 443 921 | 1 622 540 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 119 990 | 53 288 | 69 610 | | 11 892 | 295 821 | 18 830 |
Administration Support Average Number Employees | | | | | | | 15 | 14 | | | | |
Administrative Expenses | 3 347 684 | 3 739 704 | | 3 312 759 | 2 989 273 | | 3 308 261 | 3 639 299 | | | | |
Amounts Owed By Related Parties | | | | | 327 942 | 371 153 | 404 080 | 245 881 | 322 124 | 412 124 | 412 124 | 412 124 |
Amount Specific Bank Loan | | | | | | | 516 467 | 224 511 | 50 673 | 7 159 | 1 498 090 | 1 456 743 |
Average Number Employees During Period | | | | 47 | 44 | 46 | 45 | 45 | 40 | 40 | 34 | 33 |
Balances With Banks | | | | | | | 2 240 085 | 2 812 043 | | | | |
Bank Borrowings | 35 311 | 36 581 | 65 076 | | 880 071 | 1 015 894 | 227 604 | 136 703 | 6 831 | 7 159 | 1 456 743 | 1 413 104 |
Bank Overdrafts | 203 088 | 31 834 | | | 1 344 | 8 797 | | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 2 003 257 | 1 971 683 | | | | | | |
Comprehensive Income Expense | | | | | | | 1 995 860 | 1 198 828 | | 1 354 999 | | |
Cost Sales | 7 565 492 | 5 291 541 | | 3 612 347 | 3 807 936 | | 7 366 223 | 5 918 022 | | | | |
Creditors | | | | 1 161 918 | 880 071 | 1 015 894 | 227 604 | 136 703 | 77 127 | 46 271 | 1 634 993 | 1 512 882 |
Current Asset Investments | 24 023 | 25 987 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | |
Current Tax For Period | | | | | | | 392 481 | 162 969 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -10 327 | -4 206 | | | | |
Depreciation Expense Property Plant Equipment | | | | 250 228 | 251 393 | | 189 098 | 185 870 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 193 705 | -69 233 | -12 862 | -46 849 | | -92 164 | | -8 039 |
Disposals Property Plant Equipment | | | | | 245 610 | -85 847 | -12 862 | -54 427 | | -1 382 164 | | -8 039 |
Dividend Per Share Interim | | | | | | | | 5 | | | | |
Dividends Paid | | | | | | | -60 000 | -60 000 | | | | |
Dividends Paid On Shares Interim | | | | | | | 60 000 | 60 000 | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 70 296 | 46 271 | 84 225 | 99 778 |
Financial Commitments Other Than Capital Commitments | | | | | 168 381 | 132 922 | 70 360 | | | | | |
Finished Goods Goods For Resale | 1 199 649 | 1 554 740 | 835 694 | | | | 742 300 | 1 083 320 | | | | |
Fixed Assets | | 3 388 614 | 4 749 360 | 4 741 286 | 4 566 601 | 4 705 643 | 4 478 174 | 4 126 508 | | | | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | | | -91 659 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 70 360 | 39 498 | 34 569 | 15 210 | 5 797 | |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | | | | | | | | 118 990 | | | | |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | | | | | | | | -468 251 | | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | | | | | | 82 338 | 450 000 | | |
Gross Amount Due To Customers For Construction Contract Work As Liability | | | | | | | 24 202 | 44 137 | | | | |
Gross Profit Loss | 5 734 514 | 4 740 467 | | 3 970 762 | 3 800 211 | | 5 741 823 | 4 999 564 | | | | |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | | -179 921 | | | | | | |
Increase Decrease In Existing Provisions | | | | | | | | -4 206 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 251 393 | 178 073 | 189 098 | 185 870 | | 123 150 | 156 838 | 186 658 |
Interest Income On Bank Deposits | | | | | | | 4 046 | 8 980 | | | | |
Interest Payable Similar Charges Finance Costs | | | | 49 013 | 33 674 | | 48 013 | -32 701 | | | | |
Investments Fixed Assets | | | 650 000 | 571 518 | 410 669 | 319 487 | 227 828 | | | | | |
Investments In Subsidiaries | | | | | 410 669 | 319 487 | 227 828 | -422 172 | | | | |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | 88 618 | 104 545 | 24 327 | 15 423 | 5 797 | |
Net Current Assets Liabilities | 1 825 629 | 2 731 523 | 2 845 160 | 3 364 305 | 3 807 429 | 5 144 038 | 6 508 749 | 7 904 136 | 2 969 078 | 2 272 356 | 495 946 | 758 412 |
Number Shares Issued Fully Paid | | | | | 12 750 | 12 750 | 12 750 | 12 750 | 12 750 | 12 750 | 12 750 | 12 750 |
Operating Profit Loss | 2 447 789 | 1 010 898 | | 668 465 | 810 938 | | 2 433 562 | 1 360 265 | | | | |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | 450 000 | | |
Other Creditors | | | | 512 249 | 178 152 | 210 419 | 205 465 | 172 902 | 121 803 | 105 928 | 988 800 | 800 968 |
Other Current Asset Investments Balance Sheet Subtotal | | | | | 10 000 | 10 000 | 10 000 | 10 000 | | | | |
Other Finance Income | | | | | | | 80 078 | 74 635 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 44 571 | 59 661 | | 84 124 | 83 615 | | | | |
Other Payables Accrued Expenses | | | | | | | 348 618 | 118 491 | | | | |
Ownership Interest In Subsidiary Percent | | | | | 97 | 97 | 97 | | | | | |
Par Value Share | | 1 | 1 | | | 1 | 1 | 1 | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | | 17 632 | 30 792 | | | | |
Prepayments | | | | | 114 492 | 65 559 | 68 474 | 77 122 | 55 823 | 22 137 | 23 680 | 26 627 |
Production Average Number Employees | | | | | | | 16 | 16 | | | | |
Profit Loss | | | | 553 239 | 610 136 | | 1 995 860 | 1 198 828 | | 904 999 | 372 106 | 1 150 405 |
Profit Loss On Ordinary Activities Before Tax | 2 373 080 | 964 023 | | 585 541 | 676 076 | | 2 378 014 | 1 357 591 | | | | |
Property Plant Equipment Gross Cost | | | | 5 804 498 | 5 848 350 | 6 007 493 | 6 047 919 | 6 063 102 | 5 386 939 | 4 466 667 | 4 762 488 | 4 773 279 |
Provisions | | | | | | | 213 995 | 209 789 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 239 975 | 225 789 | 224 323 | 213 995 | 209 789 | 166 804 | 153 478 | 177 502 | 204 249 |
Revenue From Rendering Services | | | | | | | 1 692 182 | 1 580 912 | | | | |
Revenue From Sale Goods | | | | | | | 11 415 864 | 9 336 674 | | | | |
Selling Average Number Employees | | | | | | | 14 | 15 | | | | |
Social Security Costs | 217 092 | 237 208 | | | | | 199 012 | 220 628 | | | | |
Staff Costs Employee Benefits Expense | | | | | | | 2 018 696 | 2 232 236 | | | | |
Taxation Social Security Payable | | | | | 349 369 | 262 660 | 564 003 | 76 192 | 282 899 | 292 013 | 302 146 | 358 522 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 32 302 | 65 940 | | 382 154 | 158 763 | | | | |
Total Assets Less Current Liabilities | 5 294 416 | 6 120 137 | 7 594 520 | 8 105 591 | 8 374 030 | 9 849 681 | 10 986 923 | 12 030 644 | 7 099 920 | 5 451 940 | 3 814 513 | 3 909 151 |
Total Borrowings | | | | | 880 071 | 1 015 894 | 227 604 | 136 703 | 77 127 | 46 271 | 1 634 993 | 1 512 882 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 125 000 | | | | 450 000 | | |
Trade Creditors Trade Payables | | | | 1 369 214 | 1 617 972 | 1 715 780 | 1 390 387 | 2 268 996 | 1 177 533 | 840 507 | 1 267 656 | 612 609 |
Trade Debtors Trade Receivables | | | | 1 395 539 | 628 159 | 1 342 382 | 709 306 | 1 317 244 | 795 920 | 156 907 | 1 059 932 | 815 205 |
Turnover Revenue | | | | 7 583 109 | 7 608 147 | | 13 108 046 | 10 917 586 | | | | |
Wages Salaries | 1 585 906 | 1 701 767 | | | | | 1 802 052 | 1 980 816 | | | | |
Amount Specific Advance Or Credit Directors | | | 543 005 | 1 633 795 | 2 542 564 | 2 554 093 | 2 877 047 | 3 208 009 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 1 254 810 | 1 019 142 | 462 604 | 322 954 | 330 962 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 164 020 | 110 373 | -451 075 | | | | | | |
Director Remuneration | 30 000 | 30 000 | 30 000 | | | | | 30 000 | | | | |
Audit Fees Expenses | 15 500 | 16 000 | 16 000 | | | | | | | | | |
Fees For Non-audit Services | 4 568 | 6 234 | 2 000 | | | | | | | | | |
Accruals Deferred Income Within One Year | 286 431 | 424 342 | 329 047 | | | | | | | | | |
Adjustment For Higher Lower Tax Rates On Overseas Earnings | 20 | 45 | | | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -6 173 | -81 815 | | | | | | | | | | |
Amount By Which Tax On Profit On Ordinary Activities Lower Higher Than Tax Calculated Standard U K Rate | 32 729 | 127 219 | | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | 245 881 | 327 942 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 245 881 | 245 881 | 245 881 | | | | | | | | | |
Amounts Written Off Back Investments | 412 | | | | | | | | | | | |
Bank Borrowings Overdrafts | 238 399 | 68 415 | 65 076 | 1 161 918 | 880 071 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | 41 712 | 41 712 | | | | | | | | | |
Corporation Tax Due Within One Year | 571 532 | | 172 690 | | | | | | | | | |
Creditors Due After One Year | 1 359 535 | 1 322 596 | 1 232 853 | | | | | | | | | |
Creditors Due Within One Year | 4 218 997 | 3 140 715 | 2 017 673 | | | | | | | | | |
Debtors Due Within One Year | 2 236 421 | 1 945 601 | 1 965 455 | | | | | | | | | |
Deferred Tax Liability | 117 109 | 128 372 | 120 384 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 195 298 | 220 731 | 218 941 | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 32 749 | 27 223 | | | | | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | 452 586 | 417 928 | | | | | | | |
Gain Loss From Disposal Fixed Assets | 2 200 | 1 343 | | | | | | | | | | |
Instalment Debts Due After5 Years | 175 258 | 134 563 | 96 088 | | | | | | | | | |
Interest Payable Similar Charges | 75 554 | 66 300 | | | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 41 712 | 41 712 | | | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | 41 712 | | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 1 727 406 | 851 397 | | | | | | | | | | |
Non-taxable Income | 32 | 513 | | | | | | | | | | |
Number Shares Allotted | | 12 750 | 12 750 | | | | | | | | | |
Other Creditors Due Within One Year | 261 313 | 121 584 | 128 597 | | | | | | | | | |
Other Interest Receivable Similar Income | 1 257 | 19 425 | | | | | | | | | | |
Other Investments Other Than Loans | | | | 571 518 | 410 669 | | | | | | | |
Other Operating Income | 60 959 | 10 135 | | | | | | | | | | |
Other Operating Income Format1 | | | | 10 462 | | | | | | | | |
Other Taxation Social Security Payable | | | | 314 616 | 349 369 | | | | | | | |
Other Taxation Social Security Within One Year | 100 627 | 135 991 | 132 794 | | | | | | | | | |
Other Tax Relief Charge On Exceptional Items | 9 494 | 3 870 | | | | | | | | | | |
Payments Received On Account | | | | 268 289 | 6 351 | | | | | | | |
Payments Received On Account Within One Year | 573 444 | 500 036 | 249 366 | | | | | | | | | |
Profit Loss For Period | 1 807 406 | 946 397 | | | | | | | | | | |
Provisions Additional Amounts Provided | | 11 263 | | | | | | | | | | |
Provisions For Liabilities Charges | 117 109 | 128 372 | 120 384 | | | | | | | | | |
Revaluation Reserve | 389 191 | 389 191 | 1 209 629 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 12 750 | 12 750 | 12 750 | | | | | | | | | |
Staff Costs | 1 802 998 | 1 938 975 | | | | | | | | | | |
Standard Nominal Tax Rate | 24 | 21 | | | | | | | | | | |
Tangible Fixed Assets Additions | | 13 141 | 6 148 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 740 311 | 4 845 493 | 5 627 598 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 271 524 | 1 456 879 | 1 528 238 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 21 478 | 22 103 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 35 376 | 46 823 | | | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Revaluations | | | -37 971 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 45 358 | 73 450 | | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | 467 152 | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 581 333 | 203 775 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 565 674 | 17 626 | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 289 462 | | | | | | | |
Total Dividend Payment | 80 000 | 95 000 | | | | | | | | | | |
Total Recognised Gain Loss For Period | | 946 397 | | | | | | | | | | |
Total Reserves | 3 805 022 | 4 656 419 | 6 228 533 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 565 674 | 17 626 | | | | | | | | | | |
Trade Creditors Within One Year | 1 706 863 | 1 852 554 | 940 103 | | | | | | | | | |
Turnover Gross Operating Revenue | 13 300 006 | 10 032 008 | | | | | | | | | | |
U K Current Corporation Tax | 577 611 | 88 133 | | | | | | | | | | |