Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 098 495 | 885 006 | 1 497 561 | 2 826 505 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 483 | 115 863 | 231 786 | 611 603 | 193 880 | 55 877 | 299 072 |
Current Assets | 1 787 500 | 1 319 236 | 2 335 522 | 5 644 679 | 37 640 659 | 30 283 561 | 29 405 905 | 3 895 844 | 2 931 524 | 2 558 632 | 2 481 996 |
Debtors | 910 945 | 949 480 | 1 868 756 | 4 893 912 | 36 859 176 | 28 867 426 | 27 420 812 | 2 763 634 | 2 737 644 | 2 482 755 | 2 142 924 |
Net Assets Liabilities | | | | | 2 229 883 | 2 523 296 | 2 215 764 | 3 155 595 | 2 524 334 | 2 394 967 | 2 260 032 |
Other Debtors | | | | | 3 465 570 | 2 676 141 | 2 049 111 | | | | |
Property Plant Equipment | | | | | 125 402 | 224 652 | 232 813 | 183 865 | 213 972 | 159 710 | 101 653 |
Total Inventories | | | | | 780 000 | 1 300 272 | 1 753 307 | 520 607 | | 20 000 | |
Cash Bank In Hand | 813 168 | 152 874 | 394 657 | 735 267 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 098 495 | 885 006 | 1 497 561 | 2 826 505 | | | | | | | |
Stocks Inventory | 63 387 | 216 882 | 72 109 | 15 500 | | | | | | | |
Tangible Fixed Assets | 102 432 | 128 514 | 155 078 | 164 184 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 1 098 493 | 885 004 | 1 497 559 | 2 826 503 | | | | | | | |
Shareholder Funds | 1 098 495 | 885 006 | 1 497 561 | 2 826 505 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 12 275 | 10 000 | 18 501 | | | | |
Other Non-audit Services Fees | | | | | 7 725 | 5 825 | 6 575 | | | | |
Accrued Liabilities Deferred Income | | | | | 26 905 | 46 480 | 169 837 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 385 124 | 453 788 | 531 391 | 509 859 | 535 647 | 547 396 | 469 545 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 174 638 | 85 764 | 31 281 | 98 885 | 8 971 | 9 763 |
Administrative Expenses | | | | | 971 226 | 1 174 940 | 1 106 871 | | | | |
Amounts Recoverable On Contracts | | | | | 32 715 707 | 24 992 856 | 23 729 564 | | | | |
Average Number Employees During Period | | | | | 29 | 30 | 32 | 30 | 28 | 25 | 25 |
Bank Borrowings | | | | | 538 300 | 1 637 641 | 510 877 | | | | |
Bank Borrowings Overdrafts | | | | | 538 300 | 1 637 641 | 510 877 | | | | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | -2 736 | | | | | |
Bank Overdrafts | | | | | 394 933 | 2 736 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 13 486 | 10 114 | 7 586 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | -393 450 | 113 127 | 231 786 | | | | |
Corporation Tax Payable | | | | | 48 051 | 18 897 | | | | | |
Corporation Tax Recoverable | | | | | 176 370 | 186 855 | 514 979 | | | | |
Cost Sales | | | | | 12 263 474 | 9 345 985 | 12 450 622 | | | | |
Creditors | | | | | 34 049 855 | 27 564 855 | 26 663 218 | 540 997 | 590 679 | 561 771 | 537 775 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -4 057 | 34 183 | -6 800 | | | | |
Depreciation Amortisation Expense | | | | | 28 749 | 68 571 | 56 718 | | | | |
Depreciation Expense Property Plant Equipment | | | | | | 6 312 | 20 885 | | | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 74 883 | 77 603 | | | | |
Dividends Paid | | | | | 144 000 | 144 000 | 149 000 | | | | |
Dividends Paid Classified As Financing Activities | | | | | -144 000 | -144 000 | -149 000 | | | | |
Dividends Paid On Shares Final | | | | | | 144 000 | 149 000 | | | | |
Finance Lease Liabilities Present Value Total | | | | | 12 252 | 12 401 | 45 750 | | | | |
Finance Lease Payments Owing Minimum Gross | | | | | 55 066 | 21 283 | 65 695 | | | | |
Finished Goods Goods For Resale | | | | | 780 000 | 1 300 272 | 1 753 307 | | | | |
Fixed Assets | | | | | 125 402 | 1 074 652 | 1 082 813 | 1 033 865 | 1 114 073 | 1 109 811 | 1 151 754 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -538 300 | -1 099 341 | 1 126 764 | | | | |
Further Item Creditors Component Total Creditors | | | | | | 25 914 813 | 26 106 591 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 104 | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | -23 193 | -510 857 | -303 300 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -4 057 | 34 183 | -6 800 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 422 837 | 477 598 | | | | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | 70 000 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 7 379 651 | -548 822 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -7 491 378 | -1 471 438 | | | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 1 300 272 | 453 035 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -423 | | | | | |
Gross Profit Loss | | | | | 981 436 | 2 744 077 | 1 797 230 | | | | |
Impairment Loss Reversal On Investments | | | | | | -70 000 | 2 700 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -729 181 | -39 639 | -347 021 | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | 50 000 | 50 000 | 100 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -506 577 | -118 659 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -1 825 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 74 883 | 77 603 | 54 952 | 62 595 | 50 833 | 33 252 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 8 047 | 52 244 | 84 301 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 2 824 | 3 902 | 2 238 | | | | |
Interest Income On Bank Deposits | | | | | 37 | 964 | 1 895 | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 964 | 1 895 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 909 139 | 1 189 075 | 882 087 | | | | |
Interest Received Classified As Investing Activities | | | | | -20 037 | -21 534 | -21 896 | | | | |
Investment Property | | | | | | 850 000 | 850 000 | 850 000 | 900 000 | 950 000 | 1 050 000 |
Investment Property Fair Value Model | | | | | | 850 000 | 850 000 | 850 000 | 900 000 | 950 000 | 1 050 000 |
Investments Fixed Assets | | | | | | | | | 101 | 101 | 101 |
Net Cash Flows From Used In Financing Activities | | | | | | -921 558 | 1 231 352 | | | | |
Net Cash Flows From Used In Investing Activities | | | | | | -357 835 | -236 732 | | | | |
Net Cash Flows From Used In Operating Activities | | | | | | 772 816 | -1 113 279 | | | | |
Net Cash Generated From Operations | | | | | 562 135 | -455 898 | -2 342 387 | | | | |
Net Current Assets Liabilities | 1 016 730 | 800 387 | 1 402 232 | 2 694 654 | 36 153 551 | 29 046 897 | 27 822 767 | 2 689 044 | 2 033 520 | 1 881 219 | 1 692 537 |
Net Finance Income Costs | | | | | 20 037 | 21 534 | 21 896 | | | | |
Net Interest Paid Received Classified As Operating Activities | | | | | -909 139 | -1 189 075 | -882 087 | | | | |
Operating Profit Loss | | | | | 10 210 | 1 569 137 | 697 559 | | | | |
Other Creditors | | | | | 33 499 303 | 25 914 813 | 491 134 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 6 219 | | 76 484 | 36 807 | 39 084 | 111 103 |
Other Disposals Property Plant Equipment | | | | | | 6 724 | | 101 761 | 42 990 | 51 484 | 145 671 |
Other Interest Expense | | | | | | 1 132 929 | 795 444 | | | | |
Other Interest Income | | | | | | 20 570 | 20 001 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 20 037 | 21 534 | 21 896 | | | | |
Other Investments Other Than Loans | | | | | | | | | 101 | 101 | 101 |
Other Operating Income Format1 | | | | | | | 7 200 | | | | |
Other Taxation Social Security Payable | | | | | 78 927 | 82 295 | 99 065 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -14 633 | -33 783 | 44 412 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 26 569 | 115 468 | 53 411 | | | | |
Prepayments Accrued Income | | | | | 49 944 | 53 372 | 266 286 | | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | 2 700 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | -82 | | | | | |
Profit Loss | | | | | -873 010 | 437 413 | -158 532 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | -878 892 | 471 596 | -165 332 | | | | |
Property Plant Equipment Gross Cost | | | | | 510 526 | 678 440 | 764 204 | 693 724 | 749 619 | 707 106 | 571 198 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | -785 | 33 398 | 26 598 | 26 317 | 32 580 | 34 292 | 46 484 |
Purchase Property Plant Equipment | | | | | -10 349 | -174 638 | -85 764 | | | | |
Rental Income From Investment Property | | | | | | | -7 200 | | | | |
Social Security Costs | | | | | 150 797 | 148 943 | 168 621 | | | | |
Staff Costs Employee Benefits Expense | | | | | 1 489 044 | 1 574 551 | 1 695 525 | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 33 398 | 26 598 | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | 57 067 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 13 300 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 89 603 | -31 413 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 311 | 1 728 | 754 | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 162 024 | | 23 859 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -5 882 | 34 183 | -6 800 | | | | |
Total Assets Less Current Liabilities | 1 119 162 | 928 901 | 1 557 310 | 2 858 838 | 36 278 953 | 30 121 549 | 28 905 580 | 3 722 909 | 3 147 593 | 2 991 030 | 2 844 291 |
Total Borrowings | | | | | 538 300 | 1 640 377 | 510 877 | | | | |
Total Operating Lease Payments | | | | | 136 503 | 129 141 | 140 244 | | | | |
Trade Creditors Trade Payables | | | | | 895 427 | 1 074 436 | 803 157 | | | | |
Trade Debtors Trade Receivables | | | | | 451 585 | 958 202 | 860 872 | | | | |
Turnover Revenue | | | | | 13 244 910 | 12 090 062 | 14 247 852 | | | | |
Wages Salaries | | | | | 1 311 678 | 1 310 140 | 1 473 493 | | | | |
Advances Credits Made In Period Directors | | | | | | | 456 484 | | | | |
Advances Credits Repaid In Period Directors | | | | | | | 759 784 | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | 685 | 81 329 | 2 083 | | | | |
Director Remuneration | | | | | | 140 180 | 132 170 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 221 509 | 134 253 | | | | |
Creditors Due After One Year | 20 667 | 43 895 | 59 749 | 32 333 | | | | | | | |
Creditors Due Within One Year | 770 770 | 518 849 | 933 290 | 2 950 025 | | | | | | | |
Number Shares Allotted | | 2 | 2 | 2 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 73 783 | 107 567 | 95 420 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 322 745 | 396 528 | 402 507 | 448 702 | | | | | | | |
Tangible Fixed Assets Depreciation | 220 313 | 268 014 | 247 429 | 284 518 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 47 701 | 51 693 | 54 731 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 72 278 | 17 642 | | | | | | | |
Tangible Fixed Assets Disposals | | | 101 588 | 49 225 | | | | | | | |
Advances Credits Directors | | | 289 963 | | | | | | | | |