Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | | |
Net Worth | 738 709 | 1 519 565 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 666 930 | 805 389 | 1 060 583 | 2 068 296 | 2 634 923 |
Current Assets | 16 018 545 | 9 014 270 | 10 528 906 | 13 019 092 | 13 099 331 | 8 702 420 | 10 034 794 |
Debtors | 12 155 739 | 6 655 979 | 9 648 339 | 11 657 319 | 11 749 246 | 6 222 867 | 6 729 228 |
Net Assets Liabilities | | | 425 479 | 600 145 | 1 498 983 | 1 779 923 | |
Other Debtors | 1 503 732 | 344 705 | 223 685 | 403 131 | 271 175 | 235 587 | 129 235 |
Property Plant Equipment | | | | | 16 482 | 11 411 | 6 340 |
Total Inventories | | | 213 637 | 556 384 | 289 502 | 411 257 | 670 643 |
Cash Bank In Hand | 3 581 125 | 1 957 100 | | | | | |
Stocks Inventory | 281 681 | 401 191 | | | | | |
Tangible Fixed Assets | 12 434 | 8 289 | | | | | |
Trade Debtors | 3 851 072 | 1 393 242 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | |
Profit Loss Account Reserve | 738 609 | 1 519 465 | | | | | |
Shareholder Funds | 738 709 | 1 519 565 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 14 275 | 9 600 | 10 600 | 10 000 | 12 760 |
Other Non-audit Services Fees | | | 450 | 460 | 510 | 510 | 535 |
Taxation Compliance Services Fees | | | 590 | 605 | 670 | 670 | 705 |
Accrued Liabilities Deferred Income | | | 787 171 | 905 399 | 925 294 | 804 288 | 1 037 128 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 938 905 | 938 905 | 942 709 | 947 780 | 952 851 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 20 286 | | |
Administrative Expenses | 1 137 194 | 1 208 861 | 723 197 | 782 984 | 627 181 | 473 873 | 667 867 |
Amounts Owed By Group Undertakings | | | 6 712 433 | 7 546 966 | 7 720 176 | 3 186 720 | 4 281 521 |
Amounts Owed To Group Undertakings | | | | 1 380 302 | 1 509 803 | 2 966 982 | 3 980 709 |
Average Number Employees During Period | | | 97 | 95 | 100 | 89 | 101 |
Comprehensive Income Expense | | | 1 222 210 | 1 374 666 | 1 898 838 | 1 280 940 | 1 017 730 |
Corporation Tax Payable | | | 176 284 | 242 782 | 389 530 | 109 109 | 169 174 |
Cost Sales | 20 573 721 | 23 568 829 | 30 235 715 | 31 957 731 | 32 007 127 | 32 492 821 | 32 719 066 |
Creditors | | | 1 446 777 | 1 365 670 | 940 027 | 7 040 292 | 8 249 865 |
Current Tax For Period | | | 207 928 | 255 176 | 326 748 | 202 899 | 160 066 |
Depreciation Expense Property Plant Equipment | | | | | 3 804 | 5 071 | 5 071 |
Distribution Costs | 478 600 | 533 607 | 464 468 | 437 574 | 495 268 | 439 378 | 516 211 |
Dividends Paid | | | 1 300 000 | 1 200 000 | 1 000 000 | 1 000 000 | 900 000 |
Dividends Paid On Shares Interim | | | | 1 200 000 | 1 000 000 | 1 000 000 | 900 000 |
Finished Goods Goods For Resale | 281 681 | 401 191 | 213 637 | 556 384 | 289 502 | 411 257 | 670 643 |
Fixed Assets | 118 818 | 114 673 | | 106 384 | 122 866 | 117 795 | 112 724 |
Further Item Creditors Component Total Creditors | | | | 1 365 670 | 940 027 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -3 471 | -2 849 | -1 862 | -1 168 | -813 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 160 000 | 160 000 | 160 000 | 160 000 |
Gross Profit Loss | 3 152 901 | 2 713 660 | 2 550 097 | 2 848 379 | 3 341 000 | 2 394 875 | 2 361 579 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -66 989 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 3 804 | 5 071 | 5 071 |
Interest Income On Bank Deposits | | | 717 | 2 771 | 7 035 | 2 215 | 295 |
Interest Payable Similar Charges Finance Costs | | | | 750 | | | |
Investments Fixed Assets | 106 384 | 106 384 | 106 384 | 106 384 | 106 384 | 106 384 | 106 384 |
Investments In Subsidiaries | | | | 106 384 | 106 384 | 106 384 | 106 384 |
Net Current Assets Liabilities | 5 075 725 | 2 534 123 | 1 765 872 | 1 859 431 | 2 316 144 | 1 662 128 | 1 784 929 |
Operating Profit Loss | 1 608 407 | 1 042 392 | 1 362 432 | 1 627 821 | 2 218 551 | 1 481 624 | 1 177 501 |
Other Creditors | | | 1 446 777 | 1 365 670 | 1 406 026 | 365 505 | 312 319 |
Other Interest Receivable Similar Income Finance Income | | | 717 | 2 771 | 7 035 | 2 215 | 295 |
Other Taxation Social Security Payable | | | 306 973 | 124 267 | 221 691 | 284 669 | 142 132 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 68 977 | 71 024 | 72 627 | 69 298 | 77 060 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | 48 905 | 36 541 | 24 148 | 30 503 | 20 848 |
Profit Loss | | | 1 222 210 | 1 374 666 | 1 898 838 | 1 280 940 | 1 017 730 |
Profit Loss On Ordinary Activities Before Tax | 1 627 844 | 951 269 | 1 363 149 | 1 629 842 | 2 225 586 | 1 483 839 | 1 177 796 |
Property Plant Equipment Gross Cost | | | 938 905 | 938 905 | 959 191 | 959 191 | |
Social Security Costs | 100 059 | 106 297 | 169 854 | 174 604 | 187 245 | 166 825 | 191 092 |
Staff Costs Employee Benefits Expense | | | 2 165 133 | 2 166 723 | 2 385 259 | 2 065 838 | 2 417 315 |
Tax Expense Credit Applicable Tax Rate | | | | 309 670 | 422 861 | 281 929 | 223 781 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -50 263 | -51 645 | -94 251 | -77 862 | -62 902 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | 2 664 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 140 939 | 255 176 | 326 748 | 202 899 | 160 066 |
Total Assets Less Current Liabilities | 5 194 543 | 2 648 796 | 1 872 256 | 1 965 815 | 2 439 010 | 1 779 923 | 1 897 653 |
Total Current Tax Expense Credit | | | 140 939 | 255 176 | | | |
Total Operating Lease Payments | | | 80 000 | 80 000 | 80 000 | 80 000 | 80 000 |
Trade Creditors Trade Payables | | | 5 713 538 | 6 702 616 | 6 330 843 | 2 509 739 | 2 608 403 |
Trade Debtors Trade Receivables | | | 2 663 316 | 3 670 681 | 3 733 747 | 2 770 057 | 2 297 624 |
Turnover Revenue | | | 32 785 812 | 34 806 110 | 35 348 127 | 34 887 696 | 35 080 645 |
Wages Salaries | 1 066 362 | 1 122 851 | 1 926 302 | 1 921 095 | 2 125 387 | 1 829 715 | 2 149 163 |
Total Fees To Auditors | 12 815 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 6 798 088 | 4 914 865 | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 3 190 481 | | | | | | |
Bank Borrowings Overdrafts | 3 190 481 | | | | | | |
Corporation Tax Due Within One Year | 1 789 713 | 180 449 | | | | | |
Creditors Due After One Year | 4 455 834 | 1 129 231 | | | | | |
Creditors Due Within One Year | 10 942 820 | 6 480 147 | | | | | |
Debentures Other Loans | 1 265 353 | 1 129 231 | | | | | |
Debtors Due After One Year | 4 769 660 | | | | | | |
Debtors Due Within One Year | 7 386 079 | 6 655 979 | | | | | |
Depreciation Tangible Fixed Assets Expense | 4 145 | 4 145 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 400 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 1 400 000 | | | | | | |
Intangible Fixed Assets Impairment Losses | | -1 400 000 | | | | | |
Intangible Fixed Assets Increase Decrease From Revaluations | | -1 400 000 | | | | | |
Interest Payable Similar Charges | | 99 988 | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 19 437 | 8 865 | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -400 000 | -400 000 | | | | | |
Loans From Directors | 345 916 | 56 896 | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 738 709 | 1 519 565 | | | | | |
Number Shares Allotted | | 100 | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | -1 265 353 | -1 129 231 | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | -3 190 481 | | | | | | |
Other Creditors Due Within One Year | 1 451 986 | 2 569 951 | | | | | |
Other Interest Receivable Similar Income | 19 437 | 8 865 | | | | | |
Other Operating Income | 71 300 | 71 200 | | | | | |
Other Taxation Social Security Within One Year | 182 345 | 201 210 | | | | | |
Par Value Share | | 1 | | | | | |
Pension Costs | 9 192 | 17 829 | | | | | |
Pensions Costs Defined Contribution Schemes | 9 192 | 17 829 | | | | | |
Percentage Subsidiary Held | | 100 | | | | | |
Prepayments Accrued Income Current Asset | 2 847 | 3 167 | | | | | |
Profit Loss For Period | 1 257 929 | 780 856 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | |
Staff Costs | 1 175 613 | 1 246 977 | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 1 033 562 | | | | | |
Tangible Fixed Assets Depreciation | 1 021 128 | 1 025 273 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 145 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -374 404 | -204 523 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 369 915 | 170 413 | | | | | |
Total Recognised Gain Loss For Period | 476 521 | 780 856 | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 369 915 | 170 413 | | | | | |
Trade Creditors Within One Year | 3 982 379 | 3 471 641 | | | | | |
Turnover Gross Operating Revenue | 23 726 622 | 26 282 489 | | | | | |
U K Current Corporation Tax On Income For Period | 369 915 | 170 413 | | | | | |
Utilisation Tax Losses | | 27 767 | | | | | |