Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-30 | 2019-12-30 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 978 785 | 1 014 912 | 920 770 | 966 393 | 1 039 726 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 295 225 | 223 754 | 138 708 | 78 720 | 70 716 | 70 716 | 353 626 | 580 002 | 186 562 |
Current Assets | 552 330 | 630 293 | 498 299 | 581 112 | 658 515 | 735 347 | 516 223 | 788 173 | 809 832 | 809 832 | 978 087 | 1 247 161 | 893 498 |
Debtors | 70 741 | 106 750 | 97 983 | 100 866 | 112 503 | 294 285 | 149 616 | 521 156 | 539 193 | 539 193 | 446 356 | 459 876 | 463 834 |
Net Assets Liabilities | | | | | | 495 376 | 375 172 | 476 946 | 601 420 | 601 420 | 771 768 | 1 047 796 | 942 372 |
Other Debtors | 45 036 | 50 643 | 43 704 | 48 783 | 55 076 | 198 332 | 58 886 | 267 267 | 287 245 | 287 245 | 304 237 | 271 891 | 208 111 |
Property Plant Equipment | | | | | 631 068 | 52 362 | 67 861 | 74 887 | 64 435 | 64 435 | 188 776 | 236 318 | 202 012 |
Total Inventories | | | | | 250 787 | 217 308 | 227 899 | 188 297 | 199 923 | 199 923 | 178 105 | 207 283 | |
Cash Bank In Hand | 287 688 | 318 936 | 175 958 | 263 797 | 295 225 | | | | | | | | |
Intangible Fixed Assets | 30 000 | 20 000 | 52 281 | 37 583 | 32 885 | | | | | | | | |
Stocks Inventory | 193 901 | 204 607 | 224 358 | 216 449 | 250 787 | | | | | | | | |
Tangible Fixed Assets | 693 259 | 681 075 | 667 255 | 647 008 | 631 068 | | | | | | | | |
Trade Debtors | 25 705 | 56 107 | 54 279 | 52 083 | 57 427 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | | |
Profit Loss Account Reserve | 977 785 | 1 013 912 | 919 770 | 965 393 | 1 038 726 | | | | | | | | |
Shareholder Funds | 978 785 | 1 014 912 | 920 770 | 966 393 | 1 039 726 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 12 478 | 10 250 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 64 094 | 18 792 | 23 794 | 28 796 | 33 798 | 33 798 | 38 800 | 50 024 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 723 949 | 609 531 | 51 970 | 53 127 | 53 985 | 53 985 | 54 842 | 718 732 | 381 408 |
Administrative Expenses | 546 023 | 599 591 | 615 531 | 572 164 | 549 492 | 583 501 | | | | | | | |
Average Number Employees During Period | | | | | | | | 46 | 47 | 47 | 49 | 49 | 51 |
Corporation Tax Payable | | | | | 36 505 | 71 107 | 3 038 | 67 811 | | | 23 766 | | |
Corporation Tax Recoverable | | | | | | 49 207 | 49 401 | 226 977 | 195 957 | 195 957 | 67 812 | 96 184 | 67 811 |
Cost Sales | 1 253 159 | 1 194 587 | 1 226 942 | 1 299 325 | 1 250 999 | 1 309 451 | | | | | | | |
Creditors | | | | | 274 620 | 313 863 | 228 485 | 89 003 | 38 196 | 38 196 | 134 113 | 212 500 | 115 613 |
Dividends Paid | | | | | 60 000 | 420 000 | 170 000 | | | | | | |
Dividends Paid On Shares | | | | | | | 26 230 | 21 228 | | 16 226 | | | |
Fixed Assets | 723 259 | 701 075 | 719 536 | 684 591 | 663 953 | | | 96 115 | 80 661 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 919 240 | 1 241 740 | 912 992 | 772 992 | 579 744 | 590 300 | 390 500 |
Gross Profit Loss | 696 493 | 726 333 | 716 479 | 704 989 | 717 282 | 695 143 | | | | | | | |
Impairment Loss Reversal On Investments | | | | | | 215 674 | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 4 698 | 5 002 | 5 002 | 5 002 | | 5 002 | 11 224 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 13 031 | 15 045 | 14 748 | 15 023 | | 19 592 | 44 921 | 40 700 |
Intangible Assets | | | | | 32 885 | 28 187 | 26 230 | 21 228 | 16 226 | 16 226 | 11 224 | | |
Intangible Assets Gross Cost | | | | | 96 979 | 46 979 | 50 024 | 50 024 | | 50 024 | 50 024 | 50 024 | |
Net Current Assets Liabilities | 270 278 | 330 564 | 215 898 | 291 831 | 383 895 | 421 484 | 287 738 | 476 491 | 565 612 | 565 612 | 739 418 | 1 066 935 | 777 885 |
Number Shares Issued Fully Paid | | | | | | | 500 | | | | 1 000 | 1 000 | |
Operating Profit Loss | 150 470 | 126 742 | 100 948 | 132 825 | 167 790 | 111 642 | | | | | | | |
Other Creditors | | | | | 90 384 | 52 597 | 54 767 | 89 003 | 38 196 | 38 196 | 134 113 | 212 500 | 2 661 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 50 000 | | | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 127 449 | | | | | | 127 | 378 024 |
Other Disposals Intangible Assets | | | | | | 50 000 | | | | | | | |
Other Disposals Property Plant Equipment | | | | | | 693 124 | | | | | | 845 | 391 815 |
Other Interest Receivable Similar Income Finance Income | | | | | 141 | 117 | | | | | | | |
Other Remaining Borrowings | | | | | | | | | | | | 212 500 | |
Other Taxation Social Security Payable | | | | | 58 673 | 71 183 | 63 724 | 73 747 | 70 731 | 70 731 | 104 260 | 67 055 | 51 249 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | | | | | | |
Prepayments Accrued Income | | | | | | | | | | | | 62 113 | 76 740 |
Profit Loss | | | | | 133 333 | -124 350 | 49 796 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 150 564 | 126 899 | 101 061 | 132 930 | 167 931 | -103 915 | | | | | | | |
Property Plant Equipment Gross Cost | | | | | 1 355 017 | 661 893 | 692 436 | 714 210 | 718 781 | 718 781 | 862 714 | 955 050 | 583 420 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 6 657 | 6 657 | 6 657 | 6 657 | 6 657 | 33 537 | 42 957 | 37 525 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 34 598 | 20 435 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 30 543 | 21 774 | 4 571 | | 143 933 | 93 181 | 20 185 |
Total Assets Less Current Liabilities | 993 537 | 1 031 639 | 935 434 | 976 422 | 1 047 848 | 502 033 | 381 829 | 572 606 | 646 273 | 646 273 | 939 418 | 1 303 253 | 979 897 |
Trade Creditors Trade Payables | | | | | 89 058 | 118 976 | 106 956 | 80 585 | 95 785 | 95 785 | 78 230 | 59 706 | 51 453 |
Trade Debtors Trade Receivables | | | | | 57 427 | 46 746 | 41 329 | 26 912 | 55 991 | 55 991 | 74 307 | 91 801 | 111 172 |
Turnover Revenue | | | | | 1 968 281 | 2 004 594 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 12 950 | 12 950 | 12 950 | 13 150 | 12 950 | | | | | | | | |
Amortisation Intangible Assets Expense | 10 000 | 10 000 | 14 698 | 14 698 | 4 698 | | | | | | | | |
Bank Overdrafts | | 1 009 | | | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | -181 848 | -181 848 | -181 848 | | | | | | | | |
Creditors Due Within One Year | 282 052 | 299 729 | 282 401 | 289 281 | 274 620 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 23 898 | 24 366 | 23 595 | 21 505 | 15 940 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 14 752 | 16 727 | 14 664 | 10 029 | 8 122 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 3 069 | | | | | | | | | | | | |
Intangible Fixed Assets Additions | | | 46 979 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 20 000 | 30 000 | 44 698 | 59 396 | 64 094 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 10 000 | 14 698 | 14 698 | 4 698 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 50 000 | 96 979 | 96 979 | 96 979 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 91 | 157 | 113 | 105 | 141 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 978 785 | 1 014 912 | 920 770 | 966 393 | 1 039 726 | | | | | | | | |
Number Shares Allotted | | 1 000 | 500 | 500 | 500 | | | | | | | | |
Other Creditors Due Within One Year | 51 109 | 47 261 | 72 780 | 83 607 | 90 384 | | | | | | | | |
Other Interest Receivable | 3 | | | | | | | | | | | | |
Other Interest Receivable Similar Income | 94 | 157 | 113 | 105 | 141 | | | | | | | | |
Other Operating Leases Expiring After Five Years | -183 494 | -152 268 | -181 848 | -155 100 | -155 100 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | | -26 748 | -26 748 | | | | | | | | |
Other Taxation Social Security Within One Year | 92 486 | 81 574 | 85 795 | 117 617 | 95 178 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | | | | | 563 | | | | | | | | |
Profit Loss For Period | 114 850 | 96 127 | 78 358 | 105 623 | 133 333 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 1 975 | -2 063 | -4 635 | -1 907 | | | | | | | | |
Provisions For Liabilities Charges | 14 752 | 16 727 | 14 664 | 10 029 | 8 122 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 500 | 500 | 500 | | | | | | | | |
Tangible Fixed Assets Additions | | 12 182 | 9 775 | 1 258 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 331 802 | 1 343 984 | 1 353 759 | 1 355 017 | 1 355 017 | | | | | | | | |
Tangible Fixed Assets Depreciation | 638 543 | 662 909 | 686 504 | 708 009 | 723 949 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 24 366 | 23 595 | 21 505 | 15 940 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 35 714 | 30 772 | 22 703 | 27 307 | 34 598 | | | | | | | | |
Total Dividend Payment | | 60 000 | 172 500 | 60 000 | 60 000 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 34 904 | 28 797 | 24 766 | 31 942 | 36 505 | | | | | | | | |
Trade Creditors Within One Year | 138 457 | 169 885 | 123 826 | 88 057 | 89 058 | | | | | | | | |
Turnover Gross Operating Revenue | 1 949 652 | 1 920 920 | 1 943 421 | 2 004 314 | 1 968 281 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 31 835 | 28 797 | 24 766 | 31 942 | 36 505 | | | | | | | | |