Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 203 557 | 244 202 | 263 856 | 284 182 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 247 287 | 230 045 | 249 611 | 26 301 | 130 026 | 18 937 | 19 267 | 22 910 | 10 890 |
Current Assets | 2 125 858 | 1 815 150 | 1 449 110 | 2 043 552 | 2 203 954 | 2 178 304 | 1 623 167 | 685 537 | 616 887 | 459 200 | 462 842 | 377 410 |
Debtors | 1 907 401 | 1 672 899 | 1 303 344 | 1 796 264 | 1 973 909 | 1 928 693 | 1 596 866 | 555 511 | 597 950 | 439 933 | 439 932 | 366 520 |
Net Assets Liabilities | | | | 284 182 | 308 651 | 330 369 | 287 520 | 289 534 | 277 617 | 105 518 | 140 458 | 254 030 |
Other Debtors | 169 398 | 83 686 | 98 534 | 99 163 | 290 706 | 15 985 | -18 329 | -76 494 | 172 980 | 48 284 | 48 283 | 4 314 |
Property Plant Equipment | | | | 53 472 | 54 780 | 42 501 | 31 989 | 24 889 | 24 889 | 24 889 | 24 889 | 18 666 |
Cash Bank In Hand | 218 457 | 142 251 | 145 766 | 247 288 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 203 557 | 244 202 | 263 856 | 284 182 | | | | | | | | |
Tangible Fixed Assets | 37 312 | 43 996 | 47 600 | 53 472 | | | | | | | | |
Trade Debtors | 1 738 003 | 1 589 213 | 1 204 810 | 1 697 101 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | | | | | | | | |
Profit Loss Account Reserve | 203 555 | 244 200 | 263 854 | 284 180 | | | | | | | | |
Shareholder Funds | 203 557 | 244 202 | 263 856 | 284 182 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 4 500 | 4 500 | 4 500 | 5 000 | 5 000 | 5 000 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 139 158 | 157 418 | 171 585 | 182 247 | 190 543 | 190 543 | 187 631 | 190 543 | 196 766 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -1 142 | | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 19 568 | 1 888 | 150 | 1 196 | 1 196 | 1 196 | 1 196 | |
Administration Support Average Number Employees | 27 | 45 | 45 | 18 | 25 | 25 | | | | | | |
Administrative Expenses | 1 029 288 | 1 377 988 | 1 425 657 | 1 446 424 | 1 621 428 | 1 728 195 | | | | | | |
Amounts Owed By Related Parties | | | | | 50 546 | | | | | | | |
Amounts Owed To Related Parties | | | | | 262 998 | | | 39 575 | 63 042 | 28 042 | 345 | 58 086 |
Average Number Employees During Period | 212 | 65 | 65 | 228 | 425 | 425 | 220 | 220 | | | | |
Balances With Banks | | | | 243 887 | 229 464 | 249 611 | | | | | | |
Bank Borrowings | | | | | | | | | | 50 000 | 50 000 | 42 133 |
Bank Borrowings Overdrafts | 641 550 | 694 972 | 791 268 | 766 729 | -1 140 792 | -1 264 710 | | | | | | |
Bank Overdrafts | 641 550 | 694 972 | 791 268 | 766 729 | 1 140 792 | 1 264 710 | 997 496 | 85 754 | 31 614 | 19 017 | 19 017 | |
Cash Cash Equivalents | | | | 247 287 | 230 045 | 249 611 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | -645 502 | -519 441 | -910 747 | | | | | | |
Cash On Hand | | | | 3 400 | 581 | | | | | | | |
Comprehensive Income Expense | | | | 20 326 | 24 469 | 21 718 | | | | | | |
Cost Sales | 7 636 105 | 8 553 556 | 7 913 323 | 8 899 015 | 9 299 972 | 9 489 715 | | | | | | |
Creditors | | | | 475 080 | 210 975 | 1 883 375 | -153 876 | 443 756 | 387 023 | 50 000 | 50 000 | 42 133 |
Current Tax For Period | | | | 3 961 | 5 947 | 8 047 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 1 783 | 1 831 | -1 142 | | | | | | |
Depreciation Amortisation Expense | | | | 18 831 | 18 261 | 14 167 | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 18 831 | 18 261 | 14 167 | | | | | | |
Financial Assets | | | | | | | 26 911 | 26 911 | 26 911 | 26 911 | 26 911 | |
Financial Liabilities | | | | 475 080 | 210 975 | | -153 876 | | | | | |
Fixed Assets | | | | | | 42 501 | 58 900 | 51 800 | 51 800 | 51 800 | 51 800 | 18 666 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -264 106 | -210 975 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -602 744 | -25 453 | -20 506 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 492 137 | 179 893 | 43 388 | | | | | | |
Gross Profit Loss | 1 039 275 | 1 349 934 | 1 355 087 | 1 471 689 | 1 651 445 | 1 763 120 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 4 744 | 3 700 | -88 603 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 126 061 | -391 306 | -104 352 | | | | | | |
Increase Decrease In Existing Provisions | | | | | 1 831 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 18 260 | 14 167 | 10 662 | 8 296 | 2 912 | 2 912 | 2 912 | 6 223 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 152 | | 6 293 | | | | | | |
Interest Paid Classified As Financing Activities | | | | -152 | | -6 293 | | | | | | |
Interest Paid Classified As Operating Activities | | | | 152 | | 6 293 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | -805 | -2 230 | 6 302 | | | | | | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | -957 | -2 230 | 9 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | -264 106 | -217 268 | | | | | | |
Net Cash Flows From Used In Operating Activities | | | | 150 916 | -107 632 | 114 804 | | | | | | |
Net Cash Generated From Operations | | | | 155 660 | -368 038 | 26 201 | | | | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 45 053 | 50 507 | 49 083 | | | | | | |
Net Current Assets Liabilities | 226 054 | 451 642 | 440 965 | 712 163 | 473 049 | 294 929 | 81 805 | 241 781 | 229 864 | 107 765 | 142 705 | 281 544 |
Number Shares Issued Fully Paid | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 59 987 | 71 946 | 29 430 | 25 265 | 30 017 | 34 925 | | | | | | |
Other Creditors | | | | 89 054 | 91 320 | 317 329 | 296 780 | 239 608 | 215 110 | 223 110 | 220 110 | 35 110 |
Other Employee Expense | | | | 40 352 | 30 518 | 20 798 | | | | | | |
Other Payables Accrued Expenses | | | | 30 000 | 40 000 | 35 000 | | | | | | |
Other Remaining Borrowings | | | | 318 856 | 262 998 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | 7 208 | 8 895 | | | | | | |
Production Average Number Employees | 183 | 20 | 20 | 210 | 400 | 400 | | | | | | |
Profit Loss | | | | 20 326 | 24 469 | 21 718 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 59 938 | 71 760 | 29 385 | 26 070 | 32 247 | 28 623 | | | | | | |
Property Plant Equipment Gross Cost | | | | 192 630 | 212 198 | 214 086 | 214 236 | 214 236 | 215 432 | 214 236 | 215 432 | 215 432 |
Provisions | | | | 6 372 | 8 203 | 7 061 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 6 372 | 8 203 | 7 061 | 7 061 | 4 047 | 4 047 | 4 047 | 4 047 | 4 047 |
Purchase Property Plant Equipment | | | | -24 703 | -19 568 | -1 888 | | | | | | |
Rental Income From Investment Property | | | | 80 000 | 174 000 | | | | | | | |
Revenue From Sale Goods | | | | 10 290 704 | 10 777 417 | 11 252 835 | | | | | | |
Social Security Costs | 145 013 | 120 129 | 120 468 | 59 180 | 75 501 | 113 407 | | | | | | |
Staff Costs Employee Benefits Expense | | | | 2 166 079 | 3 149 490 | 3 011 840 | | | | | | |
Taxation Social Security Payable | | | | 41 766 | 69 822 | 174 864 | 163 902 | 11 879 | 12 776 | 15 487 | 14 886 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 5 744 | 7 778 | 6 905 | | | | | | |
Total Assets Less Current Liabilities | 263 366 | 495 638 | 488 565 | 765 635 | 527 829 | 337 430 | 140 705 | 293 581 | 281 664 | 159 565 | 194 505 | 300 210 |
Total Borrowings | | | | 1 085 584 | 1 403 790 | 1 264 710 | 997 496 | 85 754 | 31 614 | 50 000 | 50 000 | 42 133 |
Trade Creditors Trade Payables | | | | 84 984 | 125 973 | 126 472 | 83 184 | 66 940 | 64 480 | 65 779 | 65 779 | 2 670 |
Trade Debtors Trade Receivables | | | | 1 697 100 | 1 594 599 | 1 912 708 | 1 615 195 | 632 005 | 424 970 | 391 649 | 391 649 | 362 206 |
Turnover Revenue | | | | 10 370 704 | 10 951 417 | 11 252 835 | | | | | | |
Wages Salaries | 2 329 167 | 2 300 950 | 1 413 263 | 2 066 547 | 3 036 263 | 2 868 740 | | | | | | |
Director Remuneration | 5 292 | 7 151 | 7 320 | 7 320 | 7 320 | 7 320 | | | | | | |
Accruals Deferred Income Within One Year | 25 000 | 25 500 | 25 000 | 30 000 | | | | | | | | |
Amount Due From To Related Party | | 246 847 | 220 120 | -475 081 | | | | | | | | |
Bank Loans Overdrafts Finance Charges | 49 | 186 | 45 | | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | -397 690 | -129 628 | -92 781 | | | | | | | | | |
Cash Flow Outflow From Operating Activities | -391 625 | -88 092 | -57 153 | | | | | | | | | |
Creditors Due After One Year | 55 220 | 246 847 | 220 120 | 475 081 | | | | | | | | |
Creditors Due Within One Year | 1 899 804 | 1 363 508 | 1 008 145 | 1 331 389 | | | | | | | | |
Decrease Increase In Debtors | -592 719 | 223 387 | 375 937 | | | | | | | | | |
Decrease Increase In Net Debt During Period | -397 690 | -129 628 | -92 781 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 12 437 | 14 666 | 15 866 | 18 831 | | | | | | | | |
Dividends Withdrawn From Total Reserves | | 20 000 | 5 000 | | | | | | | | | |
Equity Dividends Paid | | 20 000 | 5 000 | | | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -7 587 | -5 382 | -2 316 | | | | | | | | | |
Hire Property Other Lease Expenditure | 4 369 | 26 905 | 51 954 | | | | | | | | | |
Increase Decrease In Creditors | 128 670 | -398 091 | -478 386 | | | | | | | | | |
Increase Decrease In Net Cash For Period | -397 690 | -129 628 | -92 781 | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -566 | | | | | | | | | | | |
Interest Paid | 49 | 186 | 45 | | | | | | | | | |
Interest Payable Similar Charges | 49 | 186 | 45 | | | | | | | | | |
Interim Payment | | 20 000 | 5 000 | | | | | | | | | |
Loans From Directors Within One Year | 441 758 | 376 170 | 730 | 318 855 | | | | | | | | |
Net Debt Funds | 423 093 | 552 721 | 645 502 | 519 441 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 60 504 | 40 645 | 19 654 | | | | | | | | | |
Number Shares Allotted | 2 | 2 | 2 | 2 | | | | | | | | |
Other Creditors After One Year | 55 220 | 246 847 | 220 120 | 475 081 | | | | | | | | |
Other Creditors Due Within One Year | 5 051 | 4 438 | 6 838 | 89 055 | | | | | | | | |
Other Debtors Due After One Year | 72 000 | | | | | | | | | | | |
Other Departments Average Number Employees | 2 | | | | | | | | | | | |
Other Operating Income | 50 000 | 100 000 | 100 000 | | | | | | | | | |
Other Taxation Social Security Within One Year | 216 532 | 172 665 | 38 197 | 41 766 | | | | | | | | |
Profit Loss For Period | 60 504 | 60 645 | 24 654 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | 1 783 | | | | | | | | |
Provisions For Liabilities Charges | 4 589 | 4 589 | 4 589 | 6 372 | | | | | | | | |
Purchase Tangible Fixed Assets | 6 016 | 21 350 | 19 470 | | | | | | | | | |
Staff Costs | 2 474 180 | 2 421 079 | 1 533 731 | | | | | | | | | |
Tangible Fixed Assets Additions | | 2 608 | 1 470 | 16 674 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 127 107 | 148 457 | 167 927 | 192 630 | | | | | | | | |
Tangible Fixed Assets Depreciation | 89 795 | 104 461 | 120 327 | 139 158 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 709 | 3 531 | 7 824 | | | | | | | | |
Taxation Expense Credit | | | 11 113 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -566 | 11 115 | 4 731 | | | | | | | | | |
Total Depreciation Amortisation Impairment Charges | 12 437 | 14 666 | 15 866 | | | | | | | | | |
Trade Creditors Within One Year | 569 913 | 89 763 | 146 112 | 84 984 | | | | | | | | |
Turnover Gross Operating Revenue | 8 675 380 | 9 903 490 | 9 268 410 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 11 115 | 4 731 | | | | | | | | | |
Value Shares Allotted | 2 | 2 | 2 | 2 | | | | | | | | |