Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 174 140 | 223 515 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 520 786 | 623 425 | 1 275 987 | 1 736 137 |
Current Assets | 489 070 | 424 899 | 677 646 | 758 916 | 1 438 806 | 1 966 405 |
Debtors | 48 262 | 51 712 | 100 382 | 81 387 | 108 661 | 159 770 |
Net Assets Liabilities | | | 975 775 | 824 977 | 1 791 942 | 1 890 990 |
Other Debtors | | | | 16 000 | 10 000 | 23 388 |
Property Plant Equipment | | | 2 160 994 | 1 822 933 | 1 737 353 | 1 573 758 |
Total Inventories | | | 56 478 | 54 104 | 54 158 | 70 498 |
Cash Bank In Hand | 411 196 | 354 960 | | | | |
Intangible Fixed Assets | 77 415 | 73 323 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 174 140 | 223 515 | | | | |
Stocks Inventory | 29 612 | 18 227 | | | | |
Tangible Fixed Assets | 468 425 | 454 158 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | |
Profit Loss Account Reserve | 174 040 | 223 415 | | | | |
Shareholder Funds | 174 140 | 223 515 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 5 300 |
Accrued Liabilities Deferred Income | | | | | 389 158 | 409 668 |
Accumulated Amortisation Impairment Intangible Assets | | | 44 806 | 53 117 | 61 427 | 69 738 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 916 810 | 1 261 036 | 1 640 958 | 2 046 057 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 6 165 | 294 342 | 241 504 |
Administration Support Average Number Employees | | | | | 320 | 348 |
Administrative Expenses | | | | | 8 078 613 | 9 182 701 |
Amortisation Expense Intangible Assets | | | | | 8 310 | 8 311 |
Amounts Owed By Group Undertakings Participating Interests | | | 67 202 | 5 061 | 20 734 | |
Amounts Owed To Group Undertakings Participating Interests | | | 437 629 | 482 415 | 389 158 | |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | 245 | 248 | 320 | 348 |
Bank Borrowings | | | 374 336 | 310 779 | | |
Bank Overdrafts | | | 120 000 | 120 000 | | |
Comprehensive Income Expense | | | | | 1 130 565 | 243 328 |
Corporation Tax Payable | | | 61 608 | 56 995 | 231 894 | 67 372 |
Cost Sales | | | | | 4 571 335 | 5 219 294 |
Creditors | | | 1 404 203 | 1 379 266 | 1 292 641 | 1 496 074 |
Current Asset Investments | | | | | 1 275 987 | 1 736 137 |
Current Tax For Period | | | | | 231 894 | 67 391 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 12 007 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 16 439 | 41 205 |
Deferred Tax Liabilities | | | | 183 671 | 200 110 | 253 322 |
Depreciation Expense Property Plant Equipment | | | | | 379 922 | 405 099 |
Dividends Paid | | | | | 163 000 | 144 280 |
Dividends Paid Classified As Financing Activities | | | | | 163 000 | 144 280 |
Fixed Assets | 548 340 | 529 981 | 2 286 149 | 1 939 777 | 1 845 887 | 1 673 981 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 606 252 | 606 252 |
Gross Profit Loss | | | | | 9 461 489 | 9 546 613 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -56 995 | -231 913 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 652 562 | 460 150 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | 16 439 | 53 212 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 8 311 | 8 310 | 8 311 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 344 226 | 379 922 | 405 099 |
Intangible Assets | | | 121 405 | 113 094 | 104 784 | 96 473 |
Intangible Assets Gross Cost | | | 166 211 | 166 211 | 166 211 | 166 211 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 3 978 | |
Interest Paid Classified As Operating Activities | | | | | 3 978 | |
Interest Payable Similar Charges Finance Costs | | | | | 3 978 | |
Interest Received Classified As Operating Activities | | | | | | 19 |
Investments Fixed Assets | 2 500 | 2 500 | 3 750 | 3 750 | 3 750 | 3 750 |
Net Cash Flows From Used In Financing Activities | | | | | -593 779 | -144 280 |
Net Cash Flows From Used In Investing Activities | | | | | -294 342 | -241 504 |
Net Cash Flows From Used In Operating Activities | | | | | 1 540 683 | 845 934 |
Net Cash Generated From Operations | | | | | 1 601 656 | 1 077 828 |
Net Current Assets Liabilities | -88 733 | -89 738 | -726 557 | -620 350 | 146 165 | 470 331 |
Nominal Value Allotted Share Capital | | | | | 100 | 100 |
Operating Profit Loss | | | | | 1 382 876 | 363 912 |
Other Creditors | | | 4 075 | 4 075 | 88 075 | 575 |
Other Interest Receivable Similar Income Finance Income | | | | | | 19 |
Other Investments Other Than Loans | | | | | 3 750 | 3 750 |
Other Taxation Social Security Payable | | | 436 079 | 317 254 | 291 316 | 458 010 |
Par Value Share | 1 | 1 | | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 73 682 | 73 553 |
Prepayments Accrued Income | | | | | 20 734 | 56 286 |
Profit Loss | | | | | 1 130 565 | 243 328 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 378 898 | 363 931 |
Property Plant Equipment Gross Cost | | | 3 077 804 | 3 083 969 | 3 378 311 | 3 619 815 |
Provisions For Liabilities Balance Sheet Subtotal | | | 209 481 | 183 671 | 200 110 | |
Purchase Property Plant Equipment | | | | | 294 342 | 241 504 |
Raw Materials Consumables | | | | | 54 158 | 70 498 |
Repayments Borrowings Classified As Financing Activities | | | | | 430 779 | |
Revenue From Sale Goods | | | | | 14 032 824 | 14 765 907 |
Social Security Costs | | | | | 135 786 | 161 925 |
Staff Costs Employee Benefits Expense | | | | | 3 292 472 | 3 886 452 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 200 110 | 253 322 |
Tax Expense Credit Applicable Tax Rate | | | | | 261 991 | 69 147 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -30 667 | -2 326 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | 570 | 570 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 248 333 | 120 603 |
Total Assets Less Current Liabilities | 459 607 | 440 243 | 1 559 592 | 1 319 427 | 1 992 052 | 2 144 312 |
Total Current Tax Expense Credit | | | | | 231 894 | 67 391 |
Total Deferred Tax Expense Credit | | | | | 16 439 | 53 212 |
Total Operating Lease Payments | | | | | 1 488 754 | 1 670 395 |
Trade Creditors Trade Payables | | | 344 812 | 398 527 | 292 198 | 560 449 |
Trade Debtors Trade Receivables | | | 33 180 | 60 326 | 77 927 | 80 096 |
Turnover Revenue | | | | | 14 032 824 | 14 765 907 |
Wages Salaries | | | | | 3 083 004 | 3 650 974 |
Company Contributions To Money Purchase Plans Directors | | | | | 40 000 | 40 000 |
Director Remuneration | | | | | 8 400 | 8 400 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 48 400 | 48 400 |
Dividend Recommended By Directors | | | | | | 144 280 |
Creditors Due After One Year | 270 892 | 190 797 | | | | |
Creditors Due Within One Year | 577 803 | 514 637 | | | | |
Intangible Fixed Assets Additions | 81 848 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 433 | 8 525 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 4 433 | 4 092 | | | | |
Intangible Fixed Assets Cost Or Valuation | 81 848 | | | | | |
Number Shares Allotted | 25 | 25 | | | | |
Provisions For Liabilities Charges | 14 575 | 25 931 | | | | |
Share Capital Allotted Called Up Paid | 25 | 25 | | | | |
Tangible Fixed Assets Additions | 519 519 | 36 456 | | | | |
Tangible Fixed Assets Cost Or Valuation | 519 519 | 555 975 | | | | |
Tangible Fixed Assets Depreciation | 51 094 | 101 817 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 51 094 | 50 723 | | | | |