Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-24 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-02-28 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 382 774 | 382 261 | 382 261 | 1 201 533 | 1 208 274 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 138 933 | 135 289 | 74 094 | 366 861 | 410 621 | 728 457 | 181 333 | 139 126 |
Current Assets | 808 323 | 899 787 | 952 912 | 1 085 961 | 1 128 453 | 1 529 856 | 1 563 874 | 2 335 592 | 2 492 435 | 3 032 164 | 3 246 430 | 3 409 563 |
Debtors | 529 230 | 591 410 | 591 410 | 433 844 | 826 098 | 1 261 028 | 1 342 231 | 1 711 413 | 1 735 981 | 1 918 376 | 2 500 080 | 2 244 936 |
Net Assets Liabilities | | | | | 1 208 274 | 1 147 034 | 1 151 557 | 1 320 371 | 1 406 571 | 1 441 458 | 1 572 663 | 2 006 384 |
Other Debtors | | | | | 127 000 | 168 961 | 71 500 | | | | 750 | 750 |
Property Plant Equipment | | | | | 47 364 | 34 734 | 34 696 | 28 982 | 30 215 | 54 092 | 72 793 | 119 890 |
Cash Bank In Hand | 122 054 | 99 581 | 99 581 | 226 026 | 138 933 | | | | | | | |
Intangible Fixed Assets | | | | 819 000 | 1 146 000 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 382 774 | 382 261 | 382 261 | 382 533 | 1 208 274 | | | | | | | |
Stocks Inventory | 157 039 | 208 796 | 208 796 | 406 091 | 143 422 | | | | | | | |
Tangible Fixed Assets | 91 610 | 109 043 | 109 043 | 74 895 | 47 364 | | | | | | | |
Total Inventories | | | | | 143 422 | 109 654 | 123 664 | 173 792 | 264 876 | 337 027 | | |
|
Capital & Reserves |
Called Up Share Capital | 3 881 | 3 881 | 3 881 | 3 881 | 3 881 | | | | | | | |
Profit Loss Account Reserve | 39 694 | 39 181 | 39 181 | 858 453 | 865 194 | | | | | | | |
Shareholder Funds | 382 774 | 382 261 | 382 261 | 1 201 533 | 1 208 274 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 10 000 | 13 750 |
Accrued Liabilities Deferred Income | | | | | 487 606 | 701 205 | 678 284 | 628 074 | 635 770 | 874 935 | 1 417 159 | 1 014 637 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 502 000 | 831 600 | 1 298 250 | 1 926 792 | 2 665 608 | 3 545 688 | 4 001 450 | 5 080 727 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 346 382 | 403 016 | 412 542 | 420 498 | 428 454 | 437 736 | | 46 520 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | | 1 292 324 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 93 617 |
Administrative Expenses | | | | | | | | | | | 1 611 572 | 2 544 663 |
Amounts Owed By Group Undertakings | | | | | | | | | 714 885 | 614 719 | 1 527 978 | 427 721 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 1 474 102 | 1 474 102 |
Average Number Employees During Period | | | | | | 45 | 45 | 45 | 45 | 36 | 33 | 35 |
Corporation Tax Recoverable | | | | | | | | | | 134 165 | 101 511 | 242 610 |
Cost Sales | | | | | | | | | | | 1 136 276 | 1 728 437 |
Creditors | | | | | 127 360 | 637 216 | 709 058 | 1 096 309 | 1 420 152 | 755 245 | 1 474 102 | 1 474 102 |
Current Tax For Period | | | | | | | | | | | | 70 470 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | 269 205 | 102 735 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | 85 012 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 166 315 | 64 331 |
Finished Goods Goods For Resale | | | | | | | | | | | 545 017 | 1 025 501 |
Fixed Assets | 91 610 | 109 043 | | 893 895 | 1 193 364 | 1 537 424 | 1 880 446 | 1 797 558 | 1 766 296 | 1 774 427 | 2 508 403 | 2 768 547 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | | | 269 205 | 102 735 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 51 | -5 336 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 488 171 | 512 615 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -5 685 | -3 702 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 329 600 | 466 650 | 628 542 | 738 816 | 880 080 | | 1 079 277 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 56 634 | 9 526 | 7 956 | 7 956 | 9 282 | | 46 520 |
Intangible Assets | | | | | 1 146 000 | 1 501 400 | 1 844 460 | 1 767 286 | 1 734 791 | 1 719 045 | 2 435 610 | 2 648 657 |
Intangible Assets Gross Cost | | | | | 1 648 000 | 2 333 000 | 3 142 710 | 3 694 078 | 4 400 399 | 5 264 733 | 6 437 060 | 7 729 384 |
Interest Income On Bank Deposits | | | | | | | | | | | 50 | 87 |
Interest Paid To Group Undertakings | | | | | | | | | | | | 26 191 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 26 191 |
Net Current Assets Liabilities | 291 164 | 273 218 | 273 218 | 412 770 | 142 270 | 246 826 | 230 169 | 874 122 | 1 362 427 | 768 276 | 1 058 894 | 1 399 537 |
Other Creditors | | | | | | | 187 824 | 160 000 | 104 932 | 704 932 | 27 300 | 21 814 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 50 | 87 |
Other Operating Income Format1 | | | | | | | | | | | 101 511 | 191 813 |
Other Taxation Social Security Payable | | | | | | | 24 208 | 30 745 | 41 975 | 204 515 | 80 685 | 231 153 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 69 802 | 148 916 |
Prepayments Accrued Income | | | | | | | | | | | 35 761 | 50 434 |
Profit Loss | | | | | | | | | | | 131 205 | 433 721 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 651 737 | 671 257 |
Property Plant Equipment Gross Cost | | | | | 393 746 | 437 750 | 447 238 | 449 480 | 458 669 | 491 828 | 72 793 | 166 410 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 869 950 | 2 377 676 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 520 532 | 687 598 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 123 830 | 127 539 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | 4 524 | -4 524 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 2 801 | 1 682 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 520 532 | 237 536 |
Total Assets Less Current Liabilities | 382 774 | 382 261 | 382 261 | 487 665 | 1 335 634 | 1 784 250 | 2 110 615 | 2 671 680 | 3 128 723 | 2 542 703 | 3 567 297 | 4 168 084 |
Total Deferred Tax Expense Credit | | | | | | | | | | | 520 532 | 167 066 |
Trade Creditors Trade Payables | | | | | 337 976 | 372 090 | 283 200 | 99 707 | 116 806 | 204 735 | 662 392 | 742 422 |
Trade Debtors Trade Receivables | | | | | 647 896 | 1 014 469 | 775 573 | 685 140 | 819 845 | 1 168 742 | 834 080 | 1 523 421 |
Wages Salaries | | | | | | | | | | | 1 644 006 | 1 963 854 |
Bank Borrowings Overdrafts | | | | | 30 000 | 30 000 | 30 000 | 380 000 | 700 152 | 635 248 | | |
Creditors Due After One Year | | | | 105 132 | 127 360 | | | | | | | |
Creditors Due Within One Year | 547 529 | 679 694 | 679 694 | 673 191 | 986 183 | | | | | | | |
Intangible Fixed Assets Additions | | | | | 548 000 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 281 000 | 502 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 221 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | 1 100 000 | 1 648 000 | | | | | | | |
Investments Fixed Assets | | | | | | 1 290 | 1 290 | 1 290 | 1 290 | 1 290 | | |
Investments In Group Undertakings | | | | | | 1 290 | 1 290 | 1 290 | 1 290 | 1 290 | | |
Merchandise | | | | | 143 422 | 109 654 | 92 664 | 138 792 | 264 876 | 290 727 | | |
Number Shares Allotted | | 1 850 | | 249 | 249 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 249 | 249 | 249 | 249 | | |
Par Value Share | | 1 | | 1 | 1 | | 1 | 1 | 1 | 1 | | |
Prepayments Accrued Income Current Asset | | | 53 125 | 20 000 | 20 000 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 30 370 | 53 125 | | | 20 000 | 23 885 | 23 885 | 83 526 | 80 957 | 48 304 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 250 000 | | | | | |
Retirement Benefit Obligations Surplus | | | | | | | | 255 000 | 302 000 | 346 000 | | |
Share Capital Allotted Called Up Paid | 1 850 | 1 850 | 249 | 249 | 249 | | | | | | | |
Share Premium Account | 339 199 | 339 199 | 339 199 | 339 199 | 339 199 | | | | | | | |
Tangible Fixed Assets Additions | | 68 524 | | 30 128 | 63 425 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 231 669 | 300 193 | 300 193 | 330 321 | 393 746 | | | | | | | |
Tangible Fixed Assets Depreciation | 140 059 | 191 150 | 191 150 | 255 426 | 346 382 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 51 091 | | 64 276 | 90 956 | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 685 000 | 809 710 | 551 368 | 706 321 | 864 334 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 44 004 | 9 488 | 2 242 | 9 189 | 33 159 | | |
Work In Progress | | | | | | | 31 000 | 35 000 | | 46 300 | | |