Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | 1 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 4 964 | 4 834 | 4 684 | 829 518 | 9 417 | 290 114 |
Current Assets | | 482 200 | 1 018 700 | 2 076 537 | 2 354 516 | 3 325 469 | 2 800 101 |
Debtors | | 477 236 | 1 013 866 | 2 071 853 | 1 524 998 | 3 316 052 | 2 509 987 |
Net Assets Liabilities | | | | | 4 690 885 | 5 299 784 | 5 181 364 |
Total Inventories | | | | | | 1 271 985 | 1 078 348 |
Cash Bank In Hand | 1 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 94 242 | 13 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 10 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 301 824 | 435 653 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 97 464 |
Administrative Expenses | | | | | | 1 669 381 | 2 196 319 |
Amounts Owed By Group Undertakings | | | | 2 071 853 | 1 524 998 | 3 316 052 | |
Amounts Owed By Related Parties | | 477 236 | 1 013 866 | | | | |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | 200 | 160 200 | 870 200 | 800 200 |
Amounts Owed To Group Undertakings | | 250 | 250 | | | 136 500 | 66 640 |
Average Number Employees During Period | | | | 2 | 2 | 4 | 4 |
Bank Borrowings | | | | | | 1 475 935 | 1 356 902 |
Bank Borrowings Overdrafts | | | | | | 706 989 | 116 066 |
Bank Overdrafts | | | | | | 546 786 | 18 |
Cash Cash Equivalents | | | | | 829 518 | -134 728 | 1 150 944 |
Cash Cash Equivalents Cash Flow Value | | | | | | 9 417 | 290 114 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | 333 693 | 50 250 |
Cash Receipts From Sales Interests In Associates | | | | | | | -50 250 |
Comprehensive Income Expense | | | | | | 1 417 574 | 2 996 427 |
Corporation Tax Payable | | | | | 2 143 | 100 716 | 75 615 |
Cost Sales | | | | | | 12 106 008 | 15 444 409 |
Creditors | | 1 375 200 | 950 200 | 1 050 200 | 1 261 094 | 120 000 | 1 549 893 |
Current Tax For Period | | | | | | 100 576 | 75 475 |
Deferred Income | | | | | | 121 325 | 137 736 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 193 100 | 893 000 |
Dividends Paid | | 25 000 | 38 500 | | | | |
Dividends Paid Classified As Financing Activities | | | | | | -42 000 | -130 500 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | -42 000 | -130 500 |
Dividends Received Classified As Investing Activities | | | | | | -650 000 | -25 000 |
Finance Lease Liabilities Present Value Total | | | | | | 1 308 258 | 1 749 280 |
Finance Lease Payments Owing Minimum Gross | | | | | | 656 323 | 979 479 |
Finished Goods Goods For Resale | | | | | | 43 642 | 55 029 |
Further Item Creditors Component Total Creditors | | | | | | 120 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 193 100 | -422 966 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | 2 226 137 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 16 572 | 26 079 |
Government Grant Income | | | | | | 65 947 | 6 477 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -2 143 | -100 576 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 133 829 |
Intangible Assets | | | | | | -1 415 413 | -1 415 413 |
Intangible Assets Gross Cost | | | | | | -1 415 413 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 72 423 | 96 709 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 7 971 | 17 870 |
Interest Income From Group Undertakings Participating Interests | | | | | | 1 499 | 1 041 |
Interest Income On Bank Deposits | | | | | | | 75 |
Interest Paid Classified As Operating Activities | | | | | | -96 887 | -120 379 |
Interest Payable Similar Charges Finance Costs | | | | | | 96 887 | 120 379 |
Interest Received Classified As Investing Activities | | | | | | -1 499 | -1 041 |
Investment Property | | | | | | 5 179 974 | 6 133 500 |
Investments | | | | | | 3 931 156 | 3 931 156 |
Investments Fixed Assets | | 3 597 413 | 3 597 413 | 3 597 413 | 3 597 463 | 3 931 156 | 3 931 156 |
Investments In Associates | | | | | | 50 300 | 50 |
Investments In Group Undertakings Participating Interests | | | | 3 597 413 | 3 597 463 | 3 931 156 | |
Investments In Subsidiaries | | | | | | 3 880 856 | 3 931 106 |
Issue Equity Instruments | | 1 729 412 | | | | | |
Net Cash Generated From Operations | | | | | | 1 093 764 | -385 156 |
Net Current Assets Liabilities | | -893 000 | 68 500 | 1 026 337 | 1 093 422 | 1 488 628 | |
Net Finance Income Costs | | | | | | 651 499 | 26 041 |
Number Shares Issued Fully Paid | | 100 | 100 | | | | |
Other Creditors | | 1 374 950 | 949 950 | 1 050 000 | 1 098 751 | 120 000 | 670 053 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 77 212 |
Other Disposals Property Plant Equipment | | | | | | | 195 133 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 499 | 1 116 |
Other Remaining Borrowings | | | | | | 139 281 | |
Par Value Share | 1 | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 71 547 | 89 031 |
Percentage Class Share Held In Associate | | | | | | | 50 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 |
Prepayments Accrued Income | | | | | | 519 867 | 376 848 |
Profit Loss | | 1 000 000 | 1 000 000 | | | 650 899 | 12 080 |
Property Plant Equipment Gross Cost | | | | | | 585 237 | 682 701 |
Social Security Costs | | | | | | 128 209 | 155 950 |
Staff Costs Employee Benefits Expense | | | | | | 4 395 938 | 5 204 048 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 750 700 | 1 643 700 |
Tax Decrease From Utilisation Tax Losses | | | | | | 88 196 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 13 519 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -158 844 | -291 260 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 337 | 12 943 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 20 141 | 36 946 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 293 676 | 968 475 |
Total Assets Less Current Liabilities | | 2 704 413 | 3 665 913 | 4 623 750 | 4 690 885 | 5 419 784 | |
Total Borrowings | | | | | | 746 989 | 116 066 |
Trade Creditors Trade Payables | | | | | | 910 168 | 1 167 951 |
Trade Debtors Trade Receivables | | | | | | 2 303 811 | 2 563 832 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | -1 272 611 |
Turnover Revenue | | | | | | 15 495 032 | 19 402 541 |
Wages Salaries | | | | | | 4 196 182 | 4 959 067 |
Number Shares Allotted | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | | | | | | |