Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 054 506 | 1 360 096 | 1 673 125 | 2 003 505 | 2 048 754 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 048 769 | 836 729 | 1 287 096 | 1 385 176 |
Current Assets | 2 169 361 | 2 579 564 | 2 546 619 | 2 851 690 | 2 741 026 | 3 696 308 | 3 963 672 | 6 399 716 | 7 198 336 |
Debtors | 394 743 | 604 928 | 542 735 | 779 059 | 480 669 | 699 669 | 857 371 | 559 534 | 571 151 |
Net Assets Liabilities | | | | | | 4 241 413 | 4 704 950 | 5 626 182 | 6 713 968 |
Other Debtors | | | | | | 57 954 | 24 986 | 158 211 | 120 705 |
Property Plant Equipment | | | | | | 2 767 996 | 2 739 027 | 2 691 288 | 2 810 576 |
Total Inventories | | | | | | 1 947 870 | 2 269 572 | 4 553 086 | 5 242 009 |
Cash Bank In Hand | 54 755 | 160 091 | 57 263 | 107 981 | 462 134 | | | | |
Intangible Fixed Assets | 404 918 | 289 227 | 173 536 | 57 846 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 054 506 | 1 360 096 | 1 673 125 | 2 003 505 | 2 048 754 | | | | |
Stocks Inventory | 1 719 863 | 1 814 545 | 1 946 621 | 1 964 650 | 1 798 223 | | | | |
Tangible Fixed Assets | 454 080 | 413 681 | 400 912 | 381 601 | 607 984 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 379 407 | 2 379 407 | 2 379 407 | 2 379 407 | 2 179 407 | | | | |
Profit Loss Account Reserve | -1 324 901 | -1 019 311 | -706 282 | -375 902 | -130 653 | | | | |
Shareholder Funds | 1 054 506 | 1 360 096 | 1 673 125 | 2 003 505 | 2 048 754 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 8 000 | 8 250 | 8 250 | 10 400 |
Accrued Liabilities Deferred Income | | | | | | 68 062 | 100 300 | 144 840 | 180 428 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 1 462 412 | | 1 462 412 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 2 053 555 | 2 532 118 | 3 530 305 | 4 026 781 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 449 594 | | 615 764 |
Administrative Expenses | | | | | | 2 407 599 | 2 581 025 | 2 823 285 | 3 095 731 |
Amounts Owed By Group Undertakings | | | | | | 158 564 | 389 553 | 1 197 | 10 225 |
Amounts Owed To Group Undertakings | | | | | | | 304 500 | 12 380 | 139 453 |
Average Number Employees During Period | | | | | | 67 | 66 | 78 | 93 |
Bank Borrowings | | | | | | 749 656 | 674 457 | | |
Bank Borrowings Overdrafts | | | | | | 673 077 | 596 800 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 245 989 | 168 697 | 203 007 | 149 421 |
Corporation Tax Payable | | | | | | | | | 22 786 |
Corporation Tax Recoverable | | | | | | 71 308 | 136 254 | | |
Cost Sales | | | | | | 3 286 247 | 2 946 979 | 6 359 959 | 7 774 903 |
Creditors | | | | | | 1 134 750 | 659 897 | 116 427 | 55 587 |
Current Tax For Period | | | | | | -71 308 | -136 254 | 9 556 | 162 239 |
Deferred Income | | | | | | 92 188 | 41 761 | 24 793 | 6 450 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 2 570 | | -29 282 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 20 596 | 15 284 | 150 363 | 45 099 |
Depreciation Expense Property Plant Equipment | | | | | | 295 172 | 380 863 | 72 357 | 53 587 |
Dividends Paid | | | | | | | | 1 300 000 | 1 200 000 |
Dividends Paid On Shares Interim | | | | | | | | 1 300 000 | 1 200 000 |
Finance Lease Liabilities Present Value Total | | | | | | 126 176 | 63 097 | 116 427 | 55 587 |
Finance Lease Payments Owing Minimum Gross | | | | | | 224 585 | 119 527 | 190 074 | 116 227 |
Finished Goods Goods For Resale | | | | | | 734 744 | 767 625 | 446 564 | 710 632 |
Fixed Assets | 858 998 | 702 908 | 574 448 | 439 447 | 607 984 | | | 2 691 289 | 2 810 577 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | -29 283 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -2 192 | 5 149 | -19 258 | 139 453 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 22 000 | 22 000 | 24 000 | 24 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -1 976 | 8 925 | 39 373 | 35 788 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 3 823 | | | |
Gross Profit Loss | | | | | | 3 105 038 | 2 899 527 | 4 712 357 | 5 560 182 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -2 192 | | 16 334 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 478 563 | | 496 476 |
Intangible Assets Gross Cost | | | | | | 1 462 412 | | 1 462 412 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 25 247 | 23 554 | 4 228 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 9 920 | 9 263 | 5 176 | 4 327 |
Interest Payable Similar Charges Finance Costs | | | | | | 35 167 | 32 817 | 9 404 | 4 327 |
Investments Fixed Assets | | | | | | | | 1 | 1 |
Investments In Subsidiaries | | | | | | | | 1 | 1 |
Loans From Group Undertakings | | | | | | 335 497 | | | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | | 60 990 | 93 000 | 17 500 | 47 500 |
Net Current Assets Liabilities | 1 183 844 | 1 388 850 | 1 685 265 | 2 020 619 | 1 926 816 | 2 727 285 | 2 757 824 | 3 305 995 | 4 270 103 |
Operating Profit Loss | | | | | | 777 579 | 375 384 | 1 925 731 | 2 499 451 |
Other Creditors | | | | | | 12 721 | 14 176 | 13 206 | 14 286 |
Other Operating Income Format1 | | | | | | 80 140 | 56 882 | 36 659 | 35 000 |
Other Provisions Balance Sheet Subtotal | | | | | | | | 49 643 | 60 994 |
Other Remaining Borrowings | | | | | | 335 497 | | | |
Other Taxation Social Security Payable | | | | | | 52 625 | 51 886 | 61 799 | 65 174 |
Payments Received On Account | | | | | | 166 179 | 139 001 | 1 313 142 | 1 691 045 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 35 693 | 41 158 | 44 247 | 54 027 |
Prepayments Accrued Income | | | | | | 121 188 | 161 341 | 114 277 | 114 976 |
Profit Loss | | | | | | 795 316 | 463 537 | 1 769 357 | 2 287 786 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 742 412 | 342 567 | 1 916 327 | 2 495 124 |
Property Plant Equipment Gross Cost | | | | | | 4 821 551 | 5 271 145 | 6 221 593 | 6 837 357 |
Provisions | | | | | | 119 118 | 132 004 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 119 118 | 132 004 | | |
Raw Materials Consumables | | | | | | 849 738 | 897 811 | 1 777 447 | 3 169 205 |
Social Security Costs | | | | | | 177 250 | 185 294 | 212 823 | 251 341 |
Staff Costs Employee Benefits Expense | | | | | | 2 136 314 | 2 203 027 | 2 734 622 | 3 037 460 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 87 162 | 102 446 | 205 032 | 250 131 |
Tax Expense Credit Applicable Tax Rate | | | | | | 141 058 | 65 088 | 364 102 | 474 074 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -146 595 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -205 754 | -192 675 | -235 458 | -246 990 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | -2 120 | -1 798 | 49 207 | 10 823 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 3 369 | 3 266 | 1 325 | 880 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -52 904 | -120 970 | 146 970 | 207 338 |
Total Assets Less Current Liabilities | 2 042 842 | 2 091 758 | 2 259 713 | 2 460 066 | 2 534 800 | 5 495 281 | 5 496 851 | 5 997 284 | 7 080 680 |
Total Borrowings | | | | | | 1 085 153 | 674 457 | | |
Total Current Tax Expense Credit | | | | | | -73 500 | -136 254 | 25 890 | 162 239 |
Total Deferred Tax Expense Credit | | | | | | | | 121 080 | 45 099 |
Total Operating Lease Payments | | | | | | 12 339 | 15 050 | 26 023 | 25 862 |
Trade Creditors Trade Payables | | | | | | 402 260 | 420 137 | 1 449 914 | 747 971 |
Trade Debtors Trade Receivables | | | | | | 290 655 | 145 237 | 285 849 | 325 245 |
Turnover Revenue | | | | | | 6 391 285 | 5 846 506 | 11 072 316 | 13 335 085 |
Wages Salaries | | | | | | 1 923 371 | 1 976 575 | 2 477 552 | 2 732 092 |
Work In Progress | | | | | | 363 388 | 604 136 | 2 329 075 | 1 362 172 |
Director Remuneration | | | | | | | | 153 470 | 154 704 |
Creditors Due After One Year | 958 242 | 701 568 | 556 494 | 426 467 | 455 952 | | | | |
Creditors Due Within One Year | 985 517 | 1 190 714 | 861 354 | 831 071 | 814 210 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 134 837 | 1 250 528 | 1 288 876 | 1 404 566 | 1 462 412 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 115 691 | 115 691 | 115 690 | 57 846 | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | | 77 343 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 1 539 755 | 1 539 755 | 1 462 412 | 1 462 412 | | | | | |
Intangible Fixed Assets Disposals | | | 77 343 | | | | | | |
Number Shares Allotted | | 2 378 407 | 2 378 407 | 2 378 407 | 2 178 407 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | |
Provisions For Liabilities Charges | 30 094 | 30 094 | 30 094 | 30 094 | 30 094 | | | | |
Secured Debts | 463 819 | 452 371 | 439 797 | 454 211 | 393 342 | | | | |
Share Capital Allotted Called Up Paid | 2 378 407 | 2 378 407 | 2 378 407 | 2 378 407 | 2 178 407 | | | | |
Tangible Fixed Assets Additions | | 110 904 | 167 602 | 199 907 | 487 795 | | | | |
Tangible Fixed Assets Cost Or Valuation | 744 841 | 855 745 | 1 023 347 | 1 212 296 | 1 698 932 | | | | |
Tangible Fixed Assets Depreciation | 290 761 | 442 064 | 622 435 | 830 695 | 1 090 948 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 151 303 | 180 371 | 212 885 | 260 253 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 4 625 | | | | | |
Tangible Fixed Assets Disposals | | | | 10 958 | 1 159 | | | | |