Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 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 | GBP | GBP | GBP |
Net Worth | 860 638 | 752 204 | 689 312 | 837 689 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 22 535 | 10 552 | 14 275 | 338 206 | 587 003 | 1 203 443 | 1 378 728 | 1 327 955 |
Current Assets | 1 034 336 | 1 085 652 | 1 110 031 | 958 932 | 478 656 | 587 823 | 659 031 | 928 144 | 1 412 731 | 2 618 671 | 2 806 898 | 3 410 578 |
Debtors | 538 598 | 606 320 | 628 648 | 401 588 | 289 911 | 347 082 | 387 647 | 425 090 | 571 488 | 1 055 867 | 923 245 | 1 579 972 |
Net Assets Liabilities | | | | | 794 200 | 854 320 | 988 368 | 1 128 642 | 1 481 246 | 2 110 782 | 2 892 422 | 3 482 617 |
Other Debtors | | | | | 140 080 | 76 378 | 76 817 | 38 602 | 78 996 | 192 375 | 175 895 | |
Property Plant Equipment | | | | | 806 236 | 798 140 | 765 340 | 749 994 | 732 631 | 752 083 | 903 389 | 896 843 |
Total Inventories | | | | | 166 210 | 230 189 | 257 109 | 164 848 | 254 240 | 359 361 | 504 925 | 502 651 |
Cash Bank In Hand | 4 426 | 48 291 | 727 | 664 | | | | | | | | |
Intangible Fixed Assets | 35 241 | 31 088 | 28 565 | 31 823 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 860 638 | 752 204 | 689 312 | 837 689 | | | | | | | | |
Stocks Inventory | 491 312 | 431 041 | 480 656 | 556 680 | | | | | | | | |
Tangible Fixed Assets | 860 516 | 888 882 | 839 510 | 1 232 826 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 70 002 | 70 002 | 70 002 | 70 002 | | | | | | | | |
Profit Loss Account Reserve | 770 636 | 662 202 | 599 310 | 291 459 | | | | | | | | |
Shareholder Funds | 860 638 | 752 204 | 689 312 | 837 689 | | | | | | | | |
|
Other Financial Data |
Instalment Debts Falling Due After5 Years | 62 555 | 0 | | | | | | | | | | |
Secured Debts | 432 485 | 386 047 | 336 925 | 245 163 | | | | | | | | |
Tangible Fixed Assets Depreciation Other Adjustments | | | | -767 544 | | | | | | | | |
Total Fixed Assets Additions | | 120 292 | 46 840 | 11 407 | | | | | | | | |
Total Fixed Assets Cost Or Valuation | 1 795 971 | 1 900 629 | 1 947 466 | 1 594 221 | | | | | | | | |
Total Fixed Assets Depreciation | 900 211 | 980 656 | 1 079 391 | 329 572 | | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 96 080 | 98 735 | 54 783 | | | | | | | | |
Total Fixed Assets Depreciation Disposals | | -15 635 | | -37 058 | | | | | | | | |
Total Fixed Assets Depreciation Other Adjustments | | | | -767 544 | | | | | | | | |
Total Fixed Assets Disposals | | -15 634 | -3 | -53 336 | | | | | | | | |
Total Fixed Assets Revaluation | | | | -311 316 | | | | | | | | |
Version Production Software | | | | | | | | | | | | 1 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 30 018 | 35 225 | 40 016 | 18 286 | 14 229 | 17 498 | 20 760 | 23 876 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 99 418 | 129 714 | 162 858 | 168 854 | 201 216 | 235 681 | 284 249 | 345 499 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 3 495 | | 2 275 | 5 515 | 2 190 | | 2 029 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 22 200 | 344 | 16 314 | 14 999 | 53 917 | 199 874 | 54 704 |
Administrative Expenses | | | | | 439 474 | 618 903 | | | | | | |
Amortisation Expense Intangible Assets | | | | | 6 509 | 5 207 | | | | | | |
Amortisation Rate Used For Intangible Assets | | | | | | 10 | 10 | 10 | 10 | 10 | 10 | |
Average Number Employees During Period | | | | | | 13 | 12 | 10 | 12 | 15 | 15 | 15 |
Bank Borrowings Overdrafts | | | | | 69 537 | 116 195 | 51 519 | | | | | |
Cancellation Subscribed Capital Decrease In Equity | | | | | | -2 | | | | | | |
Comprehensive Income Expense | | | | | 4 261 | 60 120 | | | | | | |
Corporation Tax Payable | | | | | 23 003 | 2 607 | 1 919 | 32 118 | 86 864 | 141 103 | 152 937 | |
Cost Sales | | | | | 1 204 726 | 1 277 024 | | | | | | |
Creditors | | | | | 519 111 | 555 668 | 455 778 | 565 029 | 481 955 | 1 076 732 | 567 880 | 574 490 |
Deferred Tax Liabilities | | | | | -7 441 | -1 226 | | | | | 63 483 | |
Depreciation Expense Property Plant Equipment | | | | | 45 201 | 30 296 | | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | 10 | 10 | 10 | 10 | 25 | 10 | |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | | | | | -96 212 | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 26 265 | 7 266 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 24 756 | | | | |
Disposals Intangible Assets | | | | | | | | 28 247 | 7 266 | | | |
Disposals Property Plant Equipment | | | | | | | | 25 664 | | | | |
Distribution Costs | | | | | 53 332 | 48 234 | | | | | | |
Dividends Paid | | | | | 47 750 | | | | | | | |
Dividends Paid On Shares | | | | | 47 750 | | | | | | | |
Finance Lease Payments Owing Minimum Gross | | | | | 8 834 | 5 301 | 1 767 | | | | | |
Fixed Assets | 895 760 | 919 973 | 868 075 | 1 264 649 | 832 514 | 822 706 | 785 115 | 765 527 | 750 470 | 768 843 | 916 887 | 909 254 |
Gross Profit Loss | | | | | 613 655 | 728 342 | | | | | | |
Income Expense Recognised Directly In Equity | | | | | -47 750 | -2 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 5 207 | 4 791 | 4 535 | 3 209 | 3 269 | 3 262 | 3 116 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 30 296 | 33 144 | 30 752 | 32 362 | 34 465 | 48 568 | 61 250 |
Intangible Assets | | | | | 26 278 | 24 566 | 19 775 | 15 533 | 17 839 | 16 760 | 13 498 | 12 411 |
Intangible Assets Gross Cost | | | | | 56 296 | 59 791 | 59 791 | 33 819 | 32 068 | 34 258 | 34 258 | 36 287 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 3 480 | 462 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 10 920 | 6 012 | | | | | | |
Net Current Assets Liabilities | 411 260 | 244 681 | 181 558 | -181 797 | -40 455 | 32 155 | 203 253 | 363 115 | 930 776 | 1 541 939 | 2 239 018 | 2 836 088 |
Net Deferred Tax Liability Asset | | | | | -17 556 | -7 441 | -1 226 | | | | | |
Operating Profit Loss | | | | | 127 665 | 74 241 | | | | | | |
Other Creditors | | | | | 169 185 | 193 979 | 65 774 | 172 755 | 18 285 | 87 749 | 25 509 | |
Other Interest Receivable Similar Income Finance Income | | | | | 3 | 20 | | | | | | |
Other Operating Income Format1 | | | | | 6 816 | 13 036 | | | | | | |
Other Taxation Social Security Payable | | | | | 10 683 | 24 525 | 27 867 | 19 910 | 57 018 | 54 944 | 55 298 | |
Profit Loss | | | | | 100 473 | 60 120 | | | | | | |
Profit Loss Before Tax | | | | | 116 748 | 68 249 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | 116 748 | 68 249 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 905 654 | 927 854 | 928 198 | 918 848 | 933 847 | 987 764 | 1 187 638 | 1 242 342 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 63 483 | 62 725 |
Raw Materials | | | | | 166 210 | 230 189 | | | | | | |
Redemption Shares Decrease In Equity | | | | | | 2 | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | -7 441 | -1 226 | | | | | 63 483 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 16 275 | 8 129 | | | | | | |
Total Assets Less Current Liabilities | 1 307 020 | 1 164 654 | 1 049 633 | 1 082 852 | 792 059 | 854 861 | 988 368 | 1 128 642 | 1 681 246 | 2 310 782 | 3 155 905 | 3 745 342 |
Trade Creditors Trade Payables | | | | | 246 703 | 218 362 | 308 699 | 340 246 | 319 788 | 792 936 | 334 136 | 284 257 |
Trade Debtors Trade Receivables | | | | | 149 831 | 270 704 | 310 830 | 386 488 | 492 492 | 863 492 | 747 350 | 614 537 |
Turnover Revenue | | | | | 1 818 381 | 2 005 366 | | | | | | |
Advances Credits Directors | | | | 42 717 | 33 | | | | | | | |
Advances Credits Made In Period Directors | | | | | 42 750 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | | 33 | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 432 485 | 386 047 | 336 925 | 245 163 | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 623 076 | 840 971 | 928 473 | 1 140 729 | | | | | | | | |
Intangible Fixed Assets Additions | | 4 151 | 6 189 | 11 407 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 57 456 | 65 760 | 74 472 | 82 621 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 8 304 | 8 712 | 8 149 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 92 697 | 96 848 | 103 037 | 114 444 | | | | | | | | |
Provisions For Liabilities Charges | 13 897 | 26 403 | 23 396 | 0 | | | | | | | | |
Revaluation Reserve | | | 0 | 456 228 | | | | | | | | |
Share Premium Account | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | | |
Tangible Fixed Assets Additions | | 116 141 | 40 651 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 703 271 | 1 803 778 | 1 844 429 | 1 479 777 | | | | | | | | |
Tangible Fixed Assets Depreciation | 842 755 | 914 896 | 1 004 919 | 246 951 | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 87 776 | 90 023 | 46 634 | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -15 635 | | -37 058 | | | | | | | | |
Tangible Fixed Assets Disposals | | -15 634 | | -53 336 | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | -311 316 | | | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 3 | 3 | 0 | | | | | | | | | |
Total Fixed Asset Investments Disposals | | | -3 | | | | | | | | | |
Total Investments Fixed Assets | 3 | 3 | 0 | | | | | | | | | |