Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2018-12-31 | 2019-12-31 |
Currency |
| | | | | |
Net Worth | 113 482 | 108 084 | 146 619 | 223 673 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 47 094 | 214 616 |
Current Assets | 436 559 | 637 267 | 1 028 800 | 1 269 120 | 5 633 401 | 6 431 367 |
Debtors | 386 876 | 562 421 | 946 094 | 1 116 413 | 5 160 153 | 5 803 582 |
Net Assets Liabilities | | | | | 1 211 735 | 1 536 948 |
Other Debtors | | | | | 97 994 | 221 672 |
Property Plant Equipment | | | | | 1 215 526 | 1 427 867 |
Total Inventories | | | | | 426 154 | 413 169 |
Cash Bank In Hand | 54 | 58 | 12 662 | 806 | | |
Intangible Fixed Assets | 90 000 | 75 000 | 60 000 | 45 000 | | |
Net Assets Liabilities Including Pension Asset Liability | 113 482 | 108 084 | 146 619 | 223 673 | | |
Stocks Inventory | 49 629 | 74 788 | 70 044 | 151 901 | | |
Tangible Fixed Assets | 178 525 | 230 451 | 480 579 | 1 126 059 | | |
|
Capital & Reserves |
Called Up Share Capital | 20 | 20 | 20 | 20 | | |
Profit Loss Account Reserve | 113 462 | 108 064 | 146 599 | 223 653 | | |
Shareholder Funds | 113 482 | 108 084 | 146 619 | 223 673 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 13 040 | 15 760 |
Accrued Liabilities Deferred Income | | | | | 421 850 | 310 989 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 251 247 | 321 755 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 688 628 | 783 515 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 109 714 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 320 699 |
Administrative Expenses | | | | | 2 547 790 | 2 752 251 |
Amortisation Expense Intangible Assets | | | | | 68 428 | 70 508 |
Amortisation Impairment Expense Intangible Assets | | | | | 68 428 | 70 508 |
Amounts Owed By Group Undertakings | | | | | 2 288 815 | 2 639 181 |
Amounts Owed To Group Undertakings | | | | | 106 216 | |
Average Number Employees During Period | | | | | 234 | 259 |
Bank Borrowings | | | | | 1 105 886 | 1 524 693 |
Bank Borrowings Overdrafts | | | | | 735 128 | 1 194 227 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -1 390 173 | -1 652 520 |
Bank Overdrafts | | | | | 1 390 173 | 1 652 520 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 153 984 | 129 529 |
Cash Cash Equivalents Cash Flow Value | | | | | -1 343 079 | -1 437 904 |
Comprehensive Income Expense | | | | | 602 078 | 723 213 |
Corporation Tax Payable | | | | | 93 578 | |
Corporation Tax Recoverable | | | | | | 66 143 |
Cost Sales | | | | | 13 598 751 | 14 562 832 |
Creditors | | | | | 832 103 | 1 416 562 |
Current Tax For Period | | | | | 93 578 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -14 289 | 38 504 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 202 871 | |
Dividends Paid | | | | | 309 338 | 398 000 |
Dividends Paid Classified As Financing Activities | | | | | -309 338 | -398 000 |
Dividends Paid On Shares Interim | | | | | 309 338 | 398 000 |
Finance Lease Liabilities Present Value Total | | | | | 96 975 | 222 335 |
Finance Lease Payments Owing Minimum Gross | | | | | 191 734 | 333 119 |
Finished Goods Goods For Resale | | | | | 35 760 | 35 875 |
Fixed Assets | 268 525 | 305 451 | 540 579 | 1 171 059 | 1 268 626 | 1 520 173 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 676 705 | -418 807 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -14 289 | 5 525 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 73 862 | 82 996 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -49 308 | -176 407 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -290 371 | 60 828 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -379 838 | 577 286 |
Gain Loss In Cash Flows From Change In Deferred Income | | | | | 4 010 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | 100 906 | -12 985 |
Gain Loss On Disposals Property Plant Equipment | | | | | -40 255 | 8 139 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 92 966 |
Government Grant Income | | | | | 4 010 | 192 974 |
Gross Profit Loss | | | | | 3 412 133 | 3 376 515 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -18 581 | -165 246 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | -106 | 17 663 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -213 552 | 94 825 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | -268 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -2 040 | 5 525 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 70 508 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 192 735 |
Intangible Assets | | | | | 53 100 | 92 306 |
Intangible Assets Gross Cost | | | | | 304 347 | 414 061 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 89 322 | 92 938 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | 111 249 | 73 716 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 12 785 | 9 090 |
Interest Payable Similar Charges Finance Costs | | | | | 220 920 | 176 250 |
Key Management Personnel Compensation Total | | | | | 200 446 | 47 607 |
Net Cash Flows From Used In Financing Activities | | | | | 988 104 | -162 192 |
Net Cash Flows From Used In Investing Activities | | | | | 335 831 | 413 685 |
Net Cash Flows From Used In Operating Activities | | | | | -1 537 487 | -156 668 |
Net Cash Generated From Operations | | | | | -1 776 988 | -498 164 |
Net Current Assets Liabilities | -100 791 | -102 173 | -95 159 | -510 704 | 937 345 | 1 651 637 |
Net Interest Paid Received Classified As Operating Activities | | | | | -220 920 | -176 250 |
Operating Profit Loss | | | | | 900 141 | 868 189 |
Other Comprehensive Income Expense Before Tax | | | | | 106 | 75 303 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 54 882 |
Other Disposals Property Plant Equipment | | | | | | 63 471 |
Other Interest Expense | | | | | 5 288 | 193 |
Other Operating Income Format1 | | | | | 35 798 | 243 925 |
Other Taxation Social Security Payable | | | | | 112 215 | 114 976 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -2 061 | 141 385 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 42 331 | 71 244 |
Prepayments Accrued Income | | | | | 172 034 | 194 778 |
Proceeds From Sales Property Plant Equipment | | | | | 22 147 | -16 728 |
Profit Loss | | | | | 601 972 | 647 910 |
Profit Loss On Ordinary Activities Before Tax | | | | | 679 221 | 691 939 |
Property Plant Equipment Gross Cost | | | | | 1 904 154 | 2 211 382 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 162 133 | 218 300 |
Purchase Intangible Assets | | | | | -102 542 | -109 714 |
Purchase Property Plant Equipment | | | | | -211 142 | -320 699 |
Raw Materials Consumables | | | | | 388 099 | 372 874 |
Research Development Expense Recognised In Profit Or Loss | | | | | 40 314 | 48 938 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -42 966 |
Social Security Costs | | | | | 409 304 | 450 884 |
Staff Costs Employee Benefits Expense | | | | | 5 632 971 | 5 977 463 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 162 133 | 218 300 |
Tax Expense Credit Applicable Tax Rate | | | | | 129 052 | 131 468 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -43 985 | -112 059 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 7 524 | -70 980 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 988 | 51 571 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 77 249 | 44 029 |
Total Assets Less Current Liabilities | 167 734 | 203 278 | 445 420 | 660 355 | 2 205 971 | 3 171 810 |
Total Borrowings | | | | | 2 496 059 | 3 177 213 |
Total Current Tax Expense Credit | | | | | 91 538 | 5 525 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 50 000 |
Total Operating Lease Payments | | | | | 207 501 | 303 519 |
Trade Creditors Trade Payables | | | | | 2 106 507 | 2 259 995 |
Trade Debtors Trade Receivables | | | | | 2 601 310 | 2 681 808 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | 174 | 1 280 |
Turnover Revenue | | | | | 17 010 884 | 17 939 347 |
Wages Salaries | | | | | 5 181 336 | 5 455 335 |
Work In Progress | | | | | 2 295 | 4 420 |
Company Contributions To Defined Benefit Plans Directors | | | | | 675 | 258 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 200 446 | 47 607 |
Accruals Deferred Income | 14 061 | 24 168 | 29 790 | 23 342 | | |
Creditors Due After One Year | 11 765 | 34 783 | 236 490 | 331 037 | | |
Creditors Due Within One Year | 537 350 | 739 440 | 1 123 959 | 1 779 824 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 60 000 | 75 000 | 90 000 | 105 000 | | |
Intangible Fixed Assets Amortisation Charged In Period | | 15 000 | 15 000 | 15 000 | | |
Intangible Fixed Assets Cost Or Valuation | 150 000 | 150 000 | 150 000 | 150 000 | | |
Provisions For Liabilities Charges | 28 426 | 36 243 | 32 521 | 82 303 | | |
Tangible Fixed Assets Additions | | 93 840 | 351 398 | 755 354 | | |
Tangible Fixed Assets Cost Or Valuation | 269 689 | 363 529 | 608 080 | 1 299 771 | | |
Tangible Fixed Assets Depreciation | 91 164 | 133 078 | 127 501 | 173 712 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 41 914 | 64 214 | 87 518 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 69 791 | 41 307 | | |
Tangible Fixed Assets Disposals | | | 102 680 | 63 663 | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | -4 167 | | | |
Amount Specific Advance Or Credit Directors | 29 076 | 22 797 | | | | |