Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP |
Net Worth | 67 566 | 127 379 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 179 686 | 2 155 163 | 143 626 |
Current Assets | 2 366 135 | 2 671 027 | 5 957 883 | 7 005 620 | 5 066 704 |
Debtors | 2 300 175 | 2 536 250 | 5 677 361 | 4 368 980 | 4 538 647 |
Net Assets Liabilities | | | 723 873 | 1 144 755 | 1 229 938 |
Other Debtors | 100 000 | 64 661 | 831 128 | 659 833 | 569 762 |
Property Plant Equipment | | | 1 044 856 | 1 081 288 | 933 017 |
Total Inventories | | | 100 836 | 481 477 | 384 431 |
Cash Bank In Hand | 40 507 | 103 166 | | | |
Net Assets Liabilities Including Pension Asset Liability | 67 566 | 127 379 | | | |
Stocks Inventory | 25 453 | 31 611 | | | |
Tangible Fixed Assets | 151 057 | 151 876 | | | |
Trade Debtors | 1 841 682 | 2 069 317 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 000 | | | |
Profit Loss Account Reserve | 67 565 | 126 379 | | | |
Shareholder Funds | 67 566 | 127 379 | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 500 | 7 500 | 16 000 | 18 000 | 18 000 |
Accrued Liabilities Deferred Income | | | 1 189 209 | 1 124 150 | 1 129 312 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 574 816 | 631 462 | 767 330 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 225 579 | 93 245 |
Administration Support Average Number Employees | | | 46 | 45 | 44 |
Administrative Expenses | 3 504 722 | | 6 192 315 | 6 841 002 | 6 290 399 |
Amount Specific Bank Loan | | | | 860 999 | 731 203 |
Applicable Tax Rate | | | 19 | 19 | 19 |
Average Number Employees During Period | | | 119 | 116 | 115 |
Bank Borrowings | | | 1 349 206 | 301 979 | 789 449 |
Bank Borrowings Overdrafts | 953 121 | 1 259 518 | 1 449 206 | 401 979 | |
Carrying Amount Property Plant Equipment With Restricted Title | | | | 147 188 | 107 128 |
Comprehensive Income Expense | | | 143 244 | 480 882 | 105 183 |
Corporation Tax Payable | | | 97 500 | 214 910 | 78 142 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | 18 973 167 | 24 381 923 | |
Cost Sales | 6 860 842 | | 17 918 492 | 23 919 504 | 20 230 539 |
Creditors | | | 6 128 836 | 5 841 639 | 3 911 789 |
Current Tax For Period | | | -61 526 | 153 196 | 78 142 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 112 737 | 9 476 | -32 742 |
Deferred Tax Liabilities | | | 150 375 | 159 851 | 127 109 |
Depreciation Expense Property Plant Equipment | | | 175 931 | 171 513 | 161 132 |
Dividends Paid | | | 100 000 | 60 000 | 20 000 |
Dividends Paid Classified As Financing Activities | | | 100 000 | 60 000 | 20 000 |
Dividends Received Classified As Operating Activities | | | | 179 888 | |
Finance Lease Liabilities Present Value Total | | | | 23 309 | 23 309 |
Finished Goods Goods For Resale | 25 453 | 31 611 | 100 836 | 481 477 | 384 431 |
Fixed Assets | 151 102 | 152 221 | 1 045 201 | 1 081 606 | 933 335 |
Further Item Interest Expense Component Total Interest Expense | | | 7 873 | 8 314 | 20 788 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 125 200 | 157 058 | 266 500 |
Gain Loss On Disposals Property Plant Equipment | | | -1 066 | 15 417 | -39 667 |
Gross Profit Loss | 3 569 804 | | 6 393 151 | 7 023 423 | 6 056 260 |
Income Taxes Paid Refund Classified As Operating Activities | | | -102 000 | -35 786 | -162 871 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 81 525 | 1 975 477 | -2 011 537 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -1 815 | | -5 000 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | 112 737 | 9 476 | -32 742 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 184 565 | 197 929 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 40 691 | 11 679 | 4 447 |
Interest Paid Classified As Operating Activities | | | 48 564 | 19 993 | 25 235 |
Interest Payable Similar Charges Finance Costs | | | 48 564 | 19 993 | 25 235 |
Interest Received Classified As Operating Activities | | | 986 | 200 | 382 |
Investment Income Net Amounts Written Off Back To Investments | | | | 179 888 | |
Investments Fixed Assets | 45 | 345 | 345 | 318 | 318 |
Investments In Group Undertakings | | | 300 | 300 | 300 |
Net Assets Liabilities Associates | | | | -4 978 | -4 978 |
Net Cash Flows From Used In Financing Activities | | | 815 522 | -300 514 | 257 692 |
Net Cash Flows From Used In Investing Activities | | | -977 247 | -47 976 | -89 325 |
Net Cash Flows From Used In Operating Activities | | | 243 250 | 2 323 967 | -2 179 904 |
Net Cash Generated From Operations | | | 392 828 | 2 199 658 | -1 992 180 |
Net Current Assets Liabilities | 89 769 | 141 888 | -170 953 | 1 163 981 | 1 154 915 |
Nominal Value Allotted Share Capital | | | 1 000 | 1 000 | 200 |
Number Shares Issued Fully Paid | | | | 20 000 | 20 000 |
Operating Profit Loss | 90 082 | | 241 284 | 768 042 | 210 103 |
Other Creditors | | | 114 857 | 127 552 | 151 707 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 127 919 | 62 061 |
Other Disposals Property Plant Equipment | | | | 132 501 | 105 648 |
Other Interest Receivable Similar Income Finance Income | | | 986 | 200 | 382 |
Other Investments Other Than Loans | | | 45 | 18 | 18 |
Other Operating Income Format1 | | | 40 448 | 585 621 | 444 242 |
Other Taxation Social Security Payable | | | 378 229 | 377 087 | 334 836 |
Par Value Share | | 0 | | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 58 684 | 5 590 | 23 309 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 243 353 | 266 459 | 273 436 |
Percentage Class Share Held In Associate | | | | 100 | 100 |
Prepayments Accrued Income | | | 554 204 | 303 155 | 372 065 |
Proceeds From Borrowings Classified As Financing Activities | | | 1 349 206 | 1 129 434 | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | 27 | |
Proceeds From Sales Property Plant Equipment | | | | 19 999 | 3 920 |
Profit Loss | | | 143 244 | 480 882 | 105 183 |
Profit Loss On Ordinary Activities Before Tax | 52 320 | | 192 640 | 643 554 | 145 583 |
Property Plant Equipment Gross Cost | | | 1 619 672 | 1 712 750 | 1 700 347 |
Provisions For Liabilities Balance Sheet Subtotal | | | 150 375 | 159 851 | |
Purchase Property Plant Equipment | | | 977 247 | 68 002 | 93 245 |
Repayments Borrowings Classified As Financing Activities | | | 375 000 | 1 364 358 | -301 001 |
Revenue From Rendering Services | | | 76 021 | 76 995 | 77 041 |
Revenue From Sale Goods | | | 24 235 622 | 30 865 932 | 26 209 758 |
Selling Average Number Employees | | | 73 | 71 | 71 |
Social Security Costs | 239 877 | | 432 100 | 428 974 | 364 402 |
Staff Costs Employee Benefits Expense | | | 4 378 399 | 4 689 467 | 4 305 280 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 150 375 | 159 851 | 127 109 |
Tax Expense Credit Applicable Tax Rate | | | 36 602 | 122 275 | 27 661 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -112 892 | -4 123 | 25 879 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | 14 764 | 35 044 | 24 602 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 49 396 | 162 672 | 40 400 |
Total Assets Less Current Liabilities | 240 871 | 294 109 | 874 248 | 2 245 587 | 2 088 250 |
Total Current Tax Expense Credit | | | -63 341 | 153 196 | 73 142 |
Total Operating Lease Payments | | | 136 081 | 133 162 | 161 853 |
Trade Creditors Trade Payables | | | 2 999 835 | 3 672 652 | 1 405 034 |
Trade Debtors Trade Receivables | | | 4 292 029 | 3 405 992 | 3 596 820 |
Turnover Revenue | | | 24 311 643 | 30 942 927 | 26 286 799 |
Wages Salaries | 2 216 531 | | 3 702 946 | 3 994 034 | 3 667 442 |
Amount Specific Advance Or Credit Directors | | | 10 000 | 10 000 | 5 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 300 000 | 5 000 |
Company Contributions To Money Purchase Plans Directors | | | | 26 704 | 11 794 |
Director Remuneration | 38 642 | 112 378 | | 475 466 | 427 363 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 502 170 | 439 157 |
Dividend Recommended By Directors | | | | 21 | 20 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 5 | 5 |
Advances Credits Directors | | | | | 5 000 |
Salaries Fees Directors | | | | | 427 363 |
Fees For Non-audit Services | 15 606 | 20 442 | | | |
Accruals Deferred Income Within One Year | 199 422 | 265 821 | | | |
Amortisation Impairment Reversal Intangible Fixed Assets | 13 611 | | | | |
Bank Overdrafts | 953 121 | 1 259 518 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 15 366 | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 47 804 | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 48 206 | 76 692 | | | |
Corporation Tax Due Within One Year | 42 755 | 67 073 | | | |
Creditors Due After One Year | 150 000 | 150 000 | | | |
Creditors Due Within One Year | 2 276 366 | 2 529 139 | | | |
Decrease Increase In Net Debt During Period | -253 728 | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 46 247 | 43 054 | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 23 305 | 16 730 | | | |
Expenses Not Deductible For Tax Purposes | 47 526 | | | | |
Increase Decrease In Net Cash For Period | -253 728 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 70 000 | 70 000 | | | |
Intangible Fixed Assets Cost Or Valuation | 70 000 | 70 000 | | | |
Interest Payable Similar Charges | 38 351 | | | | |
Land Buildings Operating Leases Expiring Within One Year | 47 804 | | | | |
Net Debt Funds | 912 614 | 1 156 352 | | | |
Number Shares Allotted | | 10 000 | | | |
Number Shares Allotted Increase Decrease During Period | | 10 000 | | | |
Other Creditors After One Year | 150 000 | 150 000 | | | |
Other Creditors Due Within One Year | 100 121 | 45 | | | |
Other Interest Receivable Similar Income | 589 | | | | |
Other Operating Income | 25 000 | | | | |
Other Operating Leases Expiring Between Two Five Years | 37 506 | 54 179 | | | |
Other Operating Leases Expiring Within One Year | 10 700 | 22 513 | | | |
Other Taxation Social Security Within One Year | 172 106 | 128 799 | | | |
Prepayments Accrued Income Current Asset | 358 493 | 402 272 | | | |
Profit Loss For Period | 10 605 | | | | |
Provisions Charged Credited To Profit Loss Account During Period | -1 040 | -6 575 | | | |
Provisions For Liabilities Charges | 23 305 | 16 730 | | | |
Share Capital Allotted Called Up Paid | 1 | 100 | | | |
Staff Costs | 2 456 408 | | | | |
Standard Nominal Tax Rate | 20 | | | | |
Tangible Fixed Assets Additions | | 43 873 | | | |
Tangible Fixed Assets Cost Or Valuation | 238 212 | 282 085 | | | |
Tangible Fixed Assets Depreciation | 87 155 | 130 209 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 182 | | | |
Taxation Expense Credit | 38 508 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 10 595 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 41 715 | | | | |
Trade Creditors Within One Year | 808 841 | 807 883 | | | |
Turnover Gross Operating Revenue | 10 430 646 | 4 901 | | | |
U K Current Corporation Tax | 42 755 | | | | |
U K Current Corporation Tax On Income For Period | 42 755 | | | | |
Undiscounted Provision For Deferred Taxation | 23 305 | 16 730 | | | |
Value Shares Allotted Increase Decrease During Period | | 100 | | | |