Profit & Loss |
Date of Accounts |
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 |
Currency |
| | | | | | | | | |
Net Worth | 219 556 | 357 208 | 353 333 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 886 895 | 291 850 | 424 150 | 638 419 | 797 233 | 388 309 | 871 179 | 2 272 647 |
Current Assets | 2 007 637 | 2 431 539 | 3 492 702 | 2 916 213 | 3 773 403 | 5 611 454 | 7 261 429 | 8 309 037 | 14 581 358 | 11 738 365 |
Debtors | 672 020 | 514 576 | 757 956 | 578 539 | 479 223 | 943 757 | 969 389 | 1 239 318 | 1 424 231 | 2 163 293 |
Net Assets Liabilities | | | 353 333 | 514 294 | 846 867 | 857 766 | 1 599 167 | 2 623 433 | 6 732 591 | 8 798 084 |
Other Debtors | | | 48 544 | 17 493 | | 128 946 | 59 410 | 18 998 | 31 585 | 40 000 |
Property Plant Equipment | | | 6 617 | 4 438 | 6 277 | 12 676 | 31 235 | 2 124 481 | 3 723 184 | 4 694 682 |
Total Inventories | | | 1 847 851 | 2 045 824 | 2 870 030 | 4 029 278 | 5 494 807 | 6 681 410 | 12 285 948 | |
Cash Bank In Hand | 102 173 | 478 049 | 886 895 | | | | | | | |
Stocks Inventory | 1 233 444 | 1 438 914 | 1 847 851 | | | | | | | |
Tangible Fixed Assets | 22 768 | 15 171 | 6 617 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 471 | 471 | 471 | | | | | | | |
Profit Loss Account Reserve | 218 086 | 355 738 | 351 863 | | | | | | | |
Shareholder Funds | 219 556 | 357 208 | 353 333 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 12 000 |
Accrued Liabilities Deferred Income | | | 301 080 | 313 040 | 572 277 | 685 998 | 483 417 | 853 492 | 3 102 269 | 729 222 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 47 274 | 52 709 | 55 818 | 59 218 | 12 554 | 28 736 | 707 784 | 1 239 571 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 9 799 | 27 672 | 89 912 | 2 053 360 | 2 187 606 |
Administrative Expenses | | | | | | | | 1 210 825 | 1 693 456 | 2 281 171 |
Amounts Owed By Group Undertakings | | | | | | | | | 449 858 | 714 505 |
Amounts Owed By Related Parties | | | | | | | | 449 074 | 449 858 | |
Amounts Owed To Group Undertakings | | | | | | 4 937 | 3 784 | | | |
Average Number Employees During Period | | | | | | 12 | 13 | 13 | 13 | 19 |
Bank Borrowings Overdrafts | | | | | | 45 508 | 18 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | -355 738 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 388 309 | 871 179 | 2 272 647 |
Corporation Tax Payable | | | 31 902 | 56 485 | 106 141 | 209 472 | 150 545 | 117 470 | | |
Corporation Tax Recoverable | | | | | | | | | 654 986 | 169 296 |
Cost Sales | | | | | | | | | 9 412 368 | 12 238 423 |
Creditors | | | 1 054 991 | 527 994 | 214 076 | 933 479 | 531 535 | 1 224 501 | 4 269 146 | 3 376 033 |
Current Tax For Period | | | 31 902 | 56 485 | | | | | 305 608 | 385 117 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 876 699 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 658 042 |
Dividends Paid | | | 120 000 | 60 000 | | | | | | |
Finance Lease Liabilities Present Value Total | | | 1 054 991 | 527 994 | 214 076 | 933 479 | 531 535 | 498 908 | 683 561 | 472 395 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 1 579 769 | 923 889 |
Finished Goods Goods For Resale | | | 1 847 851 | 2 045 824 | | | | | 12 285 948 | 7 302 425 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 131 602 | 274 735 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -100 574 | 876 699 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 7 200 | 33 700 | 27 700 | 14 500 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | -52 088 | -244 887 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -2 916 634 | 3 299 618 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -470 073 | 1 224 752 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 7 848 445 | -4 983 523 |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | | 2 350 | 4 927 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -848 791 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -482 870 | -1 401 468 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -229 273 | 100 574 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 5 435 | | 3 400 | 9 113 | 16 182 | 454 657 | 658 042 |
Interest Income On Bank Deposits | | | | | | | | | 448 | 489 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 448 | 489 |
Interest Paid Classified As Operating Activities | | | | | | | | | -208 711 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 208 711 | 326 328 |
Interest Received Classified As Investing Activities | | | | | | | | | -448 | -489 |
Net Cash Generated From Operations | | | | | | | | | | -4 413 228 |
Net Current Assets Liabilities | 454 018 | 629 644 | 1 599 254 | 1 240 324 | 1 265 479 | 1 995 067 | 2 320 741 | 4 191 287 | 7 519 384 | 8 629 334 |
Net Finance Income Costs | | | | | | | | | 448 | 489 |
Other Creditors | | | 597 719 | 330 720 | 418 941 | 591 500 | 660 704 | 437 282 | 740 730 | 36 055 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 55 777 | | | 126 255 |
Other Disposals Property Plant Equipment | | | | | | | 55 777 | | | 684 321 |
Other Interest Expense | | | | | | | | | 19 249 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 448 | 489 |
Other Operating Income Format1 | | | | | | | | | 82 542 | 143 249 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | 240 831 | 273 200 |
Other Remaining Borrowings | | | | | | | | 725 593 | 3 794 196 | 2 903 638 |
Other Taxation Social Security Payable | | | 223 143 | 143 922 | 185 507 | 263 491 | 242 017 | 387 899 | 147 269 | 448 196 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 52 639 | 80 928 |
Prepayments Accrued Income | | | | | | | | | 4 458 | 37 648 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -1 048 124 |
Profit Loss | | | 116 125 | 220 961 | | | | | 3 084 531 | 2 065 493 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 3 160 866 | 3 427 883 |
Property Plant Equipment Gross Cost | | | 53 891 | 57 147 | 62 095 | 71 894 | 43 789 | 2 377 608 | 4 430 968 | 5 934 253 |
Provisions | | | | | | | | | 240 831 | 1 149 899 |
Provisions For Liabilities Balance Sheet Subtotal | | | 197 547 | 202 474 | 210 813 | 216 498 | 221 274 | 223 927 | 240 831 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | 2 749 856 | -890 558 |
Retirement Benefit Obligations Surplus | | | 197 547 | 202 474 | 210 813 | 216 498 | 221 274 | 223 927 | 240 831 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 807 281 | 1 196 366 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 876 699 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 600 565 | 651 298 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -325 | -6 441 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -199 909 | -202 077 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 5 851 | 35 448 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 76 335 | 1 362 390 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 3 256 | | | | | | |
Total Assets Less Current Liabilities | 476 786 | 644 815 | 1 605 871 | 1 244 762 | 1 271 756 | 2 007 743 | 2 351 976 | 4 296 252 | 11 242 568 | 13 324 016 |
Total Borrowings | | | | | | | | | 3 585 585 | 2 903 638 |
Total Current Tax Expense Credit | | | | | | | | | 76 335 | 485 691 |
Total Increase Decrease In Provisions | | | | | | | | | | -32 369 |
Trade Creditors Trade Payables | | | 391 817 | 355 320 | 751 395 | 1 451 050 | 2 998 271 | 1 361 848 | 1 966 887 | 1 444 064 |
Trade Debtors Trade Receivables | | | 709 412 | 561 046 | 451 840 | 804 811 | 902 887 | 771 246 | 287 802 | 1 173 131 |
Wages Salaries | | | | | | | | | 690 359 | 1 011 193 |
Director Remuneration | | | | | | | | | 213 329 | 272 363 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 237 420 | 311 919 |
Cost Tangible Fixed Assets On Historical Cost Basis | | 15 171 | 6 617 | | | | | | | |
Creditors Due After One Year | 65 141 | 92 410 | 1 054 991 | | | | | | | |
Creditors Due Within One Year | 1 553 619 | 1 801 895 | 1 893 448 | | | | | | | |
Number Shares Allotted | | 4 710 | 4 710 | | | | | | | |
Par Value Share | | 10 | 10 | | | | | | | |
Provisions For Liabilities Charges | 192 089 | 195 197 | 197 547 | | | | | | | |
Share Capital Allotted Called Up Paid | 471 | 471 | 471 | | | | | | | |
Share Premium Account | 999 | 999 | 999 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 39 983 | 48 472 | 53 891 | | | | | | | |
Tangible Fixed Assets Depreciation | 17 215 | 33 301 | 47 274 | | | | | | | |