Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 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 |
Net Worth | 1 058 222 | 2 470 992 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 105 202 | 2 563 430 | | | | | | | |
Cash Bank On Hand | | | 9 286 660 | 16 941 569 | 16 536 880 | 6 693 554 | 5 846 045 | 3 011 488 | 3 372 802 |
Current Assets | 2 002 358 | 4 601 928 | 17 367 184 | 21 383 205 | 19 873 062 | 16 385 891 | 14 137 803 | 13 798 211 | 14 276 961 |
Debtors | 897 156 | 2 038 498 | 8 080 524 | 4 441 636 | 3 336 182 | 9 692 337 | 8 291 758 | 10 732 412 | 10 839 667 |
Net Assets Liabilities | | | 12 603 512 | 14 007 220 | 15 713 730 | 4 424 705 | 5 605 653 | 6 793 582 | 8 198 585 |
Net Assets Liabilities Including Pension Asset Liability | 1 058 222 | 2 470 992 | | | | | | | |
Other Debtors | | | 531 577 | 38 364 | 43 774 | 27 652 | 36 110 | 32 740 | 129 085 |
Property Plant Equipment | | | 22 228 | 37 135 | 26 293 | 10 894 | 29 103 | 21 796 | |
Tangible Fixed Assets | 32 843 | 42 013 | | | | | | | |
Total Inventories | | | | | | | | 54 311 | 64 492 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 058 122 | 2 470 892 | | | | | | | |
Shareholder Funds | 1 058 222 | 2 470 992 | | | | | | | |
|
Other Financial Data |
Other Non-audit Services Fees | | | 42 284 | 34 301 | 40 645 | 14 086 | | | |
Taxation Compliance Services Fees | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 200 | 1 200 |
Amount Specific Advance Or Credit Directors | | | 156 493 | 707 979 | 720 575 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 659 961 | 709 668 | 20 575 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 657 937 | 158 182 | 7 979 | 720 575 | | | |
Company Contributions To Money Purchase Plans Directors | | | 3 552 | 3 353 | 3 060 | 2 352 | 9 796 | 5 659 | |
Director Remuneration | | | 356 846 | 490 466 | 453 280 | 434 944 | 148 915 | 136 337 | |
Dividend Recommended By Directors | | | | 300 000 | | 7 066 000 | 156 930 | 286 066 | |
Accrued Liabilities Deferred Income | | | 2 562 642 | 4 839 145 | 1 769 286 | 3 115 990 | 1 529 083 | 1 681 057 | 1 641 804 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 2 750 | 9 350 | 15 950 | 20 000 | 25 046 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 30 726 | 36 166 | 42 356 | 47 041 | 23 796 | 36 884 | 25 319 |
Administrative Expenses | | | 4 483 555 | 4 597 908 | 4 129 835 | 4 543 849 | 3 387 264 | 3 083 164 | 3 671 476 |
Amortisation Expense Intangible Assets | | | | | 2 750 | 6 600 | 6 600 | 4 050 | 25 046 |
Amounts Owed By Group Undertakings | | | | | 17 342 | 6 337 729 | 6 334 149 | 6 644 782 | 6 585 218 |
Amounts Owed To Group Undertakings | | | | | | | 176 031 | 194 198 | 296 326 |
Applicable Tax Rate | | | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 983 | 642 | 463 | 469 |
Bank Borrowings Overdrafts | | | | | | | | 16 | 16 |
Bank Overdrafts | | | | | | | | 16 | 16 |
Cash Cash Equivalents Cash Flow Value | | | 9 286 660 | | 16 536 880 | 6 693 554 | 5 846 045 | 3 011 472 | 3 372 786 |
Comprehensive Income Expense | | | 3 292 230 | 1 703 708 | 1 706 510 | 1 708 775 | 1 337 878 | 1 473 995 | 1 203 741 |
Corporation Tax Payable | | | 95 230 | | | 193 067 | 157 050 | 312 573 | 366 079 |
Corporation Tax Recoverable | | | | 12 109 | 113 767 | 267 593 | | | |
Cost Sales | | | 20 940 867 | 25 304 879 | 29 392 033 | 29 624 698 | 21 401 326 | 20 593 984 | 23 796 704 |
Creditors | | | 4 783 721 | 7 406 239 | 4 195 854 | 6 200 000 | 5 280 000 | 5 280 000 | 4 149 328 |
Creditors Due Within One Year | 968 263 | 2 165 154 | | | | | | | |
Current Tax For Period | | | 688 946 | 429 340 | 400 574 | 418 456 | 327 433 | 357 214 | 337 766 |
Depreciation Amortisation Expense | | | 9 073 | 17 501 | 20 192 | 26 125 | 16 585 | 17 139 | 63 863 |
Depreciation Expense Property Plant Equipment | | | 9 073 | 17 502 | 17 442 | 19 525 | 9 986 | 13 088 | 38 818 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 20 000 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 12 062 | 11 252 | 14 840 | 33 231 | | 16 726 |
Disposals Intangible Assets | | | | | | | | | 20 000 |
Disposals Property Plant Equipment | | | | 12 062 | 11 252 | 14 840 | 33 231 | | 20 577 |
Dividends Paid | | | | 300 000 | | 7 066 000 | 156 930 | 286 066 | |
Dividends Paid Classified As Financing Activities | | | | -300 000 | | -7 066 000 | -156 930 | -286 066 | |
Dividends Paid On Shares Interim | | | | 300 000 | | 7 066 000 | 156 930 | 286 066 | |
Fixed Assets | | | | 37 135 | 43 543 | 21 544 | 33 153 | 2 416 705 | 3 350 952 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 17 342 | 6 320 387 | -179 611 | 292 467 | -161 693 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | 111 709 | -255 519 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 5 307 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | 48 248 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 1 419 841 | 1 409 784 | 1 129 564 | 1 162 712 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 970 228 | 512 416 | 463 901 | 70 612 | 1 122 975 | 771 529 | 651 597 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -182 043 | 2 717 748 | -3 210 385 | 1 393 809 | -2 637 441 | 673 694 | -139 009 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -1 206 400 | 4 202 484 | 1 237 049 | -587 187 | 1 120 712 | -2 136 657 | 118 860 |
Government Grant Income | | | | | | | 42 254 | 110 400 | |
Gross Profit Loss | | | 8 172 108 | 6 768 816 | 6 121 922 | 6 576 586 | 5 177 406 | 4 822 906 | 5 559 857 |
Income Taxes Paid Refund Classified As Operating Activities | | | -1 171 333 | -536 687 | -502 232 | -379 215 | -95 857 | -201 691 | -326 192 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | 21 225 | -57 177 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 1 415 025 | 7 654 909 | -404 689 | -9 843 326 | -847 509 | -2 834 573 | 361 314 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 54 311 | 10 181 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 2 750 | 6 600 | 6 600 | 4 050 | 25 046 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 17 502 | 17 442 | 19 525 | 9 986 | 13 088 | 1 157 |
Intangible Assets | | | | | 17 250 | 10 650 | 4 050 | 3 200 | |
Intangible Assets Gross Cost | | | | | 20 000 | 20 000 | 20 000 | 23 200 | 25 046 |
Interest Expense On Loan Capital | | | | | | 10 307 | 170 884 | 163 680 | 245 052 |
Interest Income On Bank Deposits | | | | | 115 137 | 82 450 | 12 494 | 57 | 30 |
Interest Paid Classified As Operating Activities | | | | | | -10 307 | -170 884 | -163 680 | -250 359 |
Interest Payable Similar Charges Finance Costs | | | | | | 10 307 | 170 884 | 163 680 | 250 359 |
Investments Fixed Assets | | | | | | | | 2 391 709 | 3 136 190 |
Loans Owed By Related Parties | | | | | 16 342 | | | | |
Loans Owed To Related Parties | | | | | -1 000 | | | | |
Merchandise | | | | | | | | 54 311 | 64 492 |
Net Cash Flows From Used In Financing Activities | | | 2 024 | 851 486 | 29 938 | 12 397 612 | 897 319 | 578 533 | -161 693 |
Net Cash Flows From Used In Investing Activities | | | -279 199 | -34 441 | -88 538 | -78 324 | 15 701 | 2 288 924 | 1 253 600 |
Net Cash Flows From Used In Operating Activities | | | -1 137 850 | -8 471 954 | 463 289 | -2 475 962 | -65 511 | -32 884 | -1 453 221 |
Net Cash Generated From Operations | | | -2 309 183 | -9 008 641 | -38 943 | -2 865 484 | -332 252 | -398 255 | -2 029 772 |
Net Current Assets Liabilities | 1 034 095 | 2 436 774 | 12 583 463 | 13 976 966 | 15 677 208 | 10 603 161 | 10 852 500 | 9 665 508 | 10 127 633 |
Net Interest Received Paid Classified As Investing Activities | | | -293 711 | -66 850 | -115 137 | -82 450 | -12 494 | -57 | -30 |
Number Shares Allotted | | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 63 | 63 | 63 | 63 |
Operating Profit Loss | | | 3 688 553 | 2 170 908 | 1 992 087 | 2 032 737 | 1 832 396 | 1 898 390 | 1 888 381 |
Other Comprehensive Income Expense Net Tax | | | | | | | | 90 484 | -90 484 |
Other Creditors | | | 128 244 | 156 615 | 175 809 | 147 549 | 204 642 | 204 624 | 214 896 |
Other Deferred Tax Expense Credit | | | 1 088 | 4 702 | 140 | -22 351 | 8 695 | -5 958 | 6 061 |
Other Interest Receivable Similar Income Finance Income | | | 293 711 | 66 850 | 115 137 | 82 450 | 12 494 | 57 | 30 |
Other Investments Other Than Loans | | | | | | | | 111 709 | -255 519 |
Other Operating Income Format1 | | | | | | | 42 254 | 158 648 | |
Other Remaining Borrowings | | | | | | 6 200 000 | 5 280 000 | 5 280 000 | 5 280 000 |
Other Taxation Social Security Payable | | | 399 764 | 482 643 | 477 242 | 553 784 | 355 104 | 416 769 | 379 249 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | 686 284 | 3 439 562 | 344 900 | 1 838 313 | 1 438 048 | 1 646 072 | 1 985 470 |
Profit Loss | | | 3 292 230 | 1 703 708 | 1 706 510 | 1 708 775 | 1 337 878 | 1 383 511 | 1 294 225 |
Profit Loss On Ordinary Activities Before Tax | | | 3 982 264 | 2 137 758 | 2 107 224 | 2 104 880 | 1 674 006 | 1 734 767 | 1 638 052 |
Property Plant Equipment Gross Cost | | | 52 954 | 73 301 | 68 649 | 57 935 | 52 899 | 58 680 | 32 127 |
Provisions | | | 2 179 | 6 881 | 7 021 | -15 330 | -6 636 | 8 631 | -42 485 |
Provisions For Liabilities Balance Sheet Subtotal | | | 2 179 | 6 881 | 7 021 | | | 8 631 | |
Provisions For Liabilities Charges | 8 716 | 7 795 | | | | | | | |
Purchase Intangible Assets | | | | | -20 000 | | | -3 200 | -21 846 |
Purchase Property Plant Equipment | | | -14 512 | -32 409 | -6 599 | -4 126 | -28 195 | -5 781 | -231 784 |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 23 433 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 47 850 | 71 283 | | | | | | | |
Tangible Fixed Assets Depreciation | 15 007 | 29 270 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 14 263 | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 112 000 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 796 453 | 411 518 | 400 373 | 399 927 | 318 061 | 329 606 | 311 230 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 21 | -2 928 | -1 788 | -2 240 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 5 560 | 20 758 | 1 989 | 249 | 18 067 | 21 650 | 12 104 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 690 034 | 434 050 | 400 714 | 396 105 | 336 128 | 351 256 | 343 827 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 20 000 | | | 3 200 | 21 846 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 32 409 | 6 600 | 4 126 | 28 195 | 5 781 | 212 151 |
Total Assets Less Current Liabilities | 1 066 938 | 2 478 787 | 12 605 691 | 14 014 101 | 15 720 751 | 10 624 705 | 10 885 653 | 12 082 213 | 13 478 585 |
Total Current Tax Expense Credit | | | 688 946 | 429 348 | 400 574 | | | | |
Total Increase Decrease In Equity | | | | | | | | 63 | |
Total Operating Lease Payments | | | 95 895 | 193 993 | 103 580 | 143 072 | 139 654 | 118 199 | 95 756 |
Trade Creditors Trade Payables | | | 711 108 | 723 796 | 538 795 | 723 427 | 377 076 | 784 922 | 359 236 |
Trade Debtors Trade Receivables | | | 6 706 170 | 243 622 | 2 095 824 | 1 205 720 | 476 815 | 2 408 818 | 2 097 409 |
Turnover Revenue | | | 29 112 975 | 32 073 695 | 35 513 955 | 36 201 284 | 26 578 732 | 25 416 890 | 29 356 561 |
Unrealised Gain Loss On Financial Assets Liabilities Fair Value | | | | | | | | | -20 493 |
Amounts Owed In Respect Group Relief | | | | | | 1 831 | | | |
Deferred Tax Asset Debtors | | | | | | 15 330 | 6 636 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 140 | | | | |
Issue Equity Instruments | | | | | | -37 | | | |
Payments To Redeem Own Shares | | | | | | -5 931 763 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -6 200 000 | | | |
Proceeds From Issuing Shares | | | | | | 37 | | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -920 000 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -1 831 | | | |