Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2017-12-31 | 2018-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 2 360 345 | 2 825 484 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 517 708 | 1 342 877 | 613 967 | 223 210 | 176 692 |
Current Assets | 2 718 743 | 3 229 059 | 3 524 894 | 4 603 578 | 3 447 288 | 3 262 414 | 3 248 518 |
Debtors | 738 677 | 796 241 | 758 016 | 771 107 | 782 259 | 900 502 | 902 750 |
Net Assets Liabilities | | | 1 799 062 | 1 814 747 | 2 003 064 | 2 185 431 | 2 026 574 |
Other Debtors | | | 1 830 | 4 544 | 1 235 | 64 451 | 108 352 |
Property Plant Equipment | | | 219 099 | 290 316 | 461 545 | 490 186 | 514 426 |
Total Inventories | | | 2 249 170 | 2 489 594 | 2 051 062 | 2 138 702 | |
Cash Bank In Hand | 670 498 | 736 111 | | | | | |
Intangible Fixed Assets | 23 750 | 19 000 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 360 345 | 2 825 484 | | | | | |
Stocks Inventory | 1 309 568 | 1 696 707 | | | | | |
Tangible Fixed Assets | 230 768 | 216 623 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | | | | | |
Profit Loss Account Reserve | 2 310 345 | 2 775 484 | | | | | |
Shareholder Funds | 2 360 345 | 2 825 484 | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 93 051 | | | | | |
Total Fixed Assets Cost Or Valuation | 1 008 721 | 1 028 092 | | | | | |
Total Fixed Assets Depreciation | 754 203 | 792 469 | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 76 921 | | | | | |
Total Fixed Assets Depreciation Disposals | | -38 655 | | | | | |
Total Fixed Assets Disposals | | -73 680 | | | | | |
Audit Fees Expenses | | | 7 500 | 7 750 | 10 750 | 10 000 | 11 250 |
Accrued Liabilities Deferred Income | | | 134 344 | 234 510 | 159 358 | 310 595 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 834 803 | 902 707 | 987 245 | 1 014 259 | 1 052 669 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 147 372 | | 92 979 | |
Administrative Expenses | | | 1 915 067 | 1 863 721 | 1 712 770 | 1 769 939 | |
Average Number Employees During Period | | | 36 | 36 | 29 | 33 | 34 |
Bank Borrowings Overdrafts | | | 1 097 078 | 2 215 711 | 1 163 775 | 766 637 | 1 153 318 |
Bank Overdrafts | | | 1 097 078 | 2 215 711 | 1 163 775 | 766 637 | |
Comprehensive Income Expense | | | 505 646 | 690 685 | 500 324 | 682 367 | |
Corporation Tax Payable | | | 61 825 | 83 947 | 44 230 | 104 317 | 124 539 |
Cost Sales | | | 3 548 603 | 3 930 711 | 3 426 347 | 4 114 558 | |
Creditors | | | 1 939 257 | 3 076 715 | 1 894 263 | 1 552 471 | 1 699 451 |
Current Tax For Period | | | 123 137 | 160 097 | 108 757 | 157 273 | 149 183 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -4 648 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -1 654 | -3 242 | 4 000 | 3 192 | 22 221 |
Depreciation Expense Property Plant Equipment | | | 56 157 | 75 481 | 58 980 | 62 432 | |
Dividends Paid | | | 1 100 000 | 675 000 | 500 000 | 500 000 | 850 000 |
Dividends Paid Classified As Financing Activities | | | -1 100 000 | -675 000 | | | |
Dividends Paid On Shares Interim | | | | | 500 000 | 500 000 | 850 000 |
Finished Goods Goods For Resale | | | 2 228 880 | 2 470 745 | 2 036 280 | 2 131 511 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -4 648 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -8 988 | 14 341 | -22 038 | 11 862 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 741 736 | 560 390 | 409 544 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -5 616 | 1 280 | -10 338 | -10 162 | |
Gain Loss On Disposals Property Plant Equipment | | | 4 723 | 35 | 456 | 2 844 | |
Gross Profit Loss | | | 2 548 307 | 2 708 440 | 2 239 277 | 2 519 474 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -107 686 | -112 324 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -1 311 | -25 651 | -22 038 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 75 481 | | 62 432 | 64 522 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 12 070 | 22 830 | 24 318 | 16 508 | |
Interest Payable Similar Charges Finance Costs | | | 12 070 | 22 830 | 24 318 | 16 508 | |
Key Management Personnel Compensation Total | | | | | | 386 614 | 414 335 |
Net Current Assets Liabilities | 2 105 827 | 2 589 861 | 1 585 637 | 1 526 863 | 1 553 025 | 1 709 943 | 1 549 067 |
Net Interest Paid Received Classified As Operating Activities | | | -12 070 | -22 830 | | | |
Number Shares Issued Fully Paid | | | | 50 000 | | | |
Operating Profit Loss | | | 633 240 | 844 719 | 615 361 | 859 340 | |
Other Creditors | | | 4 683 | | | 310 595 | 173 532 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 7 577 | | 35 418 | 26 112 |
Other Disposals Property Plant Equipment | | | | 8 250 | | 37 324 | 30 395 |
Other Operating Income Format1 | | | | | 88 854 | 109 805 | |
Other Taxation Social Security Payable | | | 88 186 | 67 837 | 257 319 | 86 634 | 109 604 |
Par Value Share | | | | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 69 121 | 48 198 | 32 741 | 33 528 | |
Prepayments Accrued Income | | | 28 454 | 35 310 | 36 552 | 64 258 | |
Proceeds From Sales Property Plant Equipment | | | -17 945 | -708 | | | |
Profit Loss | | | 505 646 | 690 685 | 500 324 | 682 367 | 691 143 |
Profit Loss On Ordinary Activities Before Tax | | | 621 170 | 821 889 | 591 043 | 842 832 | |
Property Plant Equipment Gross Cost | | | 1 053 901 | 1 193 023 | 1 448 790 | 1 504 445 | 1 567 095 |
Provisions For Liabilities Balance Sheet Subtotal | | | 5 674 | 2 432 | | 14 698 | 36 919 |
Purchase Property Plant Equipment | | | -126 236 | -147 372 | | | |
Social Security Costs | | | 121 067 | 114 598 | 95 169 | 101 436 | |
Staff Costs Employee Benefits Expense | | | 1 333 445 | 1 228 151 | 1 127 206 | 1 136 205 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 5 674 | 2 432 | 11 506 | 14 698 | |
Tax Expense Credit Applicable Tax Rate | | | | | 112 298 | 160 138 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 080 | 695 | 459 | 327 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 115 524 | 131 204 | 90 719 | 160 465 | 171 404 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 93 045 |
Total Assets Less Current Liabilities | 2 360 345 | 2 825 484 | 1 804 736 | 1 817 179 | 2 014 570 | 2 200 129 | 2 063 493 |
Total Borrowings | | | 1 097 078 | 2 215 711 | 1 163 775 | 766 637 | |
Total Current Tax Expense Credit | | | 121 826 | 134 446 | 86 719 | 157 273 | |
Total Deferred Tax Expense Credit | | | -6 302 | -3 242 | | | |
Total Operating Lease Payments | | | 128 253 | 141 460 | 151 161 | 153 112 | |
Trade Creditors Trade Payables | | | 553 141 | 474 710 | 269 581 | 284 288 | 138 458 |
Trade Debtors Trade Receivables | | | 727 732 | 731 253 | 744 472 | 836 051 | 794 398 |
Turnover Revenue | | | 6 096 910 | 6 639 151 | 5 665 624 | 6 634 032 | |
Wages Salaries | | | 1 143 257 | 1 065 355 | 999 296 | 1 001 241 | |
Work In Progress | | | | | 14 782 | 7 191 | |
Company Contributions To Defined Benefit Plans Directors | | | 45 486 | 25 426 | 13 188 | 9 817 | |
Director Remuneration | | | 291 575 | 241 264 | 217 931 | 110 344 | 119 017 |
Director Remuneration Benefits Including Payments To Third Parties | | | 337 061 | 266 690 | 231 119 | 120 161 | 128 759 |
Creditors Due Within One Year Total Current Liabilities | 612 916 | 639 198 | | | | | |
Fixed Assets | 254 518 | 235 623 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 23 750 | 28 500 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 4 750 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 47 500 | 47 500 | | | | | |
Tangible Fixed Assets Additions | | 93 051 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 961 221 | 980 592 | | | | | |
Tangible Fixed Assets Depreciation | 730 453 | 763 969 | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 72 171 | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -38 655 | | | | | |
Tangible Fixed Assets Disposals | | -73 680 | | | | | |