Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-07-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 207 818 | 593 164 | | | | | | |
Current Assets | | 5 457 071 | 7 615 697 | 12 000 | | | | | |
Debtors | | 3 530 524 | 5 515 885 | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 |
Net Assets Liabilities | 18 400 | 1 041 445 | 748 803 | 12 000 | | | | | |
Other Debtors | | 870 | 1 696 | | | | | | |
Property Plant Equipment | | 983 219 | 904 224 | | | | | | |
Total Inventories | | 1 718 729 | 1 506 648 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 23 000 | 37 488 | 7 086 | | | | | |
Fees For Non-audit Services | | 23 040 | | | | | | | |
Company Contributions To Money Purchase Plans Directors | | 69 850 | 4 902 | | | | | | |
Director Remuneration | | 413 465 | 112 104 | 48 750 | | | | | |
Dividend Recommended By Directors | | | | 57 471 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 4 | 1 | 1 | | | | | |
Accrued Liabilities Deferred Income | | 316 633 | 358 271 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 882 230 | 823 928 | | | | | | |
Administrative Expenses | | 2 041 762 | 1 772 627 | 799 827 | | | | | |
Amounts Owed By Group Undertakings | | | | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 |
Applicable Tax Rate | | 21 | 20 | 19 | | | | | |
Average Number Employees During Period | | 96 | 87 | 89 | | | | | |
Bank Borrowings | | | 510 320 | | | | | | |
Bank Borrowings Overdrafts | | | 363 340 | | | | | | |
Bank Overdrafts | 2 669 | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | 207 818 | 593 164 | | | | | | |
Comprehensive Income Expense | | -659 009 | -292 642 | -679 332 | | | | | |
Cost Sales | | 23 422 592 | 22 616 240 | 12 046 402 | | | | | |
Creditors | | 5 399 045 | 363 340 | | | | | | 600 |
Depreciation Amortisation Expense | | 73 452 | 83 769 | 28 940 | | | | | |
Depreciation Expense Property Plant Equipment | | 73 452 | 83 770 | 28 940 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 142 072 | | | | | | |
Disposals Property Plant Equipment | | | 149 903 | | | | | | |
Distribution Costs | | 3 094 795 | 3 229 219 | 1 852 412 | | | | | |
Dividend Per Share Interim | | | | 12 | | | | | |
Dividends Paid | | | | 57 471 | | | | | |
Dividends Paid Classified As Financing Activities | | | | -57 471 | | | | | |
Dividends Paid On Shares Interim | | | | 57 471 | | | | | |
Fixed Assets | 18 400 | 983 419 | 904 424 | | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 18 400 | | 143 280 | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -200 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 92 740 | 23 700 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 1 507 745 | 1 861 953 | -7 260 998 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -838 506 | -1 985 360 | 5 503 885 | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | -1 882 | -4 780 | -21 138 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | -1 882 | -4 780 | -21 138 | | | | | |
Gross Profit Loss | | 4 755 753 | 4 808 754 | 1 881 097 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 88 414 | 385 346 | -593 164 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | -115 303 | -212 081 | -1 506 648 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 83 770 | 28 940 | | | | | |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | -106 671 | | | | | |
Interest Expense On Bank Overdrafts | | 53 764 | 99 550 | 51 270 | | | | | |
Interest Paid Classified As Operating Activities | | -53 764 | -99 550 | -51 270 | | | | | |
Interest Payable Similar Charges Finance Costs | | 53 764 | 99 550 | 51 270 | | | | | |
Investments Fixed Assets | | 200 | 200 | | | | | | |
Investments In Group Undertakings | | 200 | 200 | -200 | | | | | |
Merchandise | | 1 718 729 | 1 506 648 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | -510 320 | 567 791 | | | | | |
Net Cash Flows From Used In Investing Activities | | 94 053 | 9 555 | -997 626 | | | | | |
Net Cash Flows From Used In Operating Activities | | -182 467 | 115 419 | 1 022 999 | | | | | |
Net Cash Generated From Operations | | -236 231 | 15 869 | 971 729 | | | | | |
Net Current Assets Liabilities | | 58 026 | 207 719 | 12 000 | | | | 12 000 | 11 400 |
Number Shares Issued Fully Paid | | | 12 000 | 12 000 | | | | | |
Operating Profit Loss | | -380 804 | -193 092 | -771 142 | | | | | |
Other Comprehensive Income Expense Net Tax | | 18 400 | | 143 280 | | | | | |
Other Creditors | | 2 301 001 | 2 564 986 | | | | | | 480 |
Other Taxation Social Security Payable | | 42 933 | 42 444 | | | | | | |
Par Value Share | | | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 93 368 | 26 843 | 9 444 | | | | | |
Prepayments Accrued Income | | 263 340 | 145 654 | | | | | | |
Proceeds From Borrowings Classified As Financing Activities | | | -685 000 | | | | | | |
Proceeds From Sales Property Plant Equipment | | -2 167 | -3 051 | -997 426 | | | | | |
Profit Loss | | -677 409 | -292 642 | -822 612 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | -677 409 | -292 642 | -822 612 | | | | | |
Property Plant Equipment Gross Cost | | 1 865 449 | 1 728 152 | | | | | | |
Purchase Property Plant Equipment | | -96 220 | -12 606 | | | | | | |
Repayments Borrowings Classified As Financing Activities | | | -174 680 | -510 320 | | | | | |
Restructuring Costs | | 242 841 | | | | | | | |
Social Security Costs | | 254 989 | 210 601 | 113 958 | | | | | |
Staff Costs Employee Benefits Expense | | 3 212 172 | 3 109 230 | 1 626 363 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 395 | 956 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | -142 256 | -58 528 | -158 353 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 2 361 | 10 772 | 4 161 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 19 956 | 2 018 | 4 295 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 12 606 | | | | | | |
Total Assets Less Current Liabilities | 18 400 | 1 041 445 | 1 112 143 | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | 11 400 |
Total Borrowings | | 2 301 001 | 2 413 785 | | | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 143 280 | | | | | |
Total Operating Lease Payments | | 481 404 | 465 381 | 101 149 | | | | | |
Trade Creditors Trade Payables | | 2 467 737 | 4 164 535 | | | | | | 120 |
Trade Debtors Trade Receivables | | 3 266 314 | 5 368 535 | | | | | | |
Turnover Revenue | | 28 178 345 | 27 424 994 | 13 927 499 | | | | | |
Wages Salaries | | 2 863 815 | 2 871 786 | 1 502 961 | | | | | |