Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 409 553 | 260 802 | 518 440 | 1 446 523 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 3 800 894 | 976 818 |
Current Assets | 2 281 723 | 2 134 515 | 2 680 317 | 4 251 018 | 8 883 377 | 12 332 014 |
Debtors | 1 433 495 | 1 448 789 | 2 199 883 | 3 869 133 | 4 457 384 | 10 852 500 |
Net Assets Liabilities | | | | | 8 083 456 | 8 608 375 |
Other Debtors | | | 181 648 | 762 840 | 371 459 | 68 200 |
Property Plant Equipment | | | | | 3 795 885 | 3 733 032 |
Total Inventories | | | | | 625 099 | 502 696 |
Cash Bank In Hand | 1 949 | 11 218 | 300 333 | 308 429 | | |
Net Assets Liabilities Including Pension Asset Liability | 409 553 | 260 802 | 518 440 | 1 446 523 | | |
Stocks Inventory | 846 279 | 674 508 | 180 101 | 73 456 | | |
Tangible Fixed Assets | 70 769 | 83 914 | 112 994 | 894 583 | | |
Trade Debtors | | | 1 868 715 | 2 307 602 | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | |
Profit Loss Account Reserve | 409 453 | 260 702 | 518 340 | 1 446 423 | | |
Shareholder Funds | 409 553 | 260 802 | 518 440 | 1 446 523 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 20 000 | 24 000 |
Accrued Liabilities Deferred Income | | | | | 239 681 | 496 293 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 836 602 | 600 949 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 167 986 |
Administrative Expenses | | | 990 574 | | 5 010 476 | 3 727 404 |
Amounts Owed By Group Undertakings | | | | | 1 311 131 | 6 942 911 |
Amounts Owed To Group Undertakings | | | | | 123 328 | 1 089 331 |
Average Number Employees During Period | | | 44 | | 67 | 58 |
Bank Borrowings | | | | | 2 144 300 | 3 754 070 |
Bank Borrowings Overdrafts | | | | | 390 491 | 1 854 894 |
Comprehensive Income Expense | | | | | 1 798 470 | 524 918 |
Corporation Tax Payable | | | | | 529 316 | 46 853 |
Corporation Tax Recoverable | | | | | | 40 659 |
Cost Sales | | | 7 304 039 | | 16 980 828 | |
Creditors | | | | | 390 491 | 1 854 894 |
Current Tax For Period | | | | | 529 316 | 54 344 |
Deferred Income | | | | | 48 000 | 40 000 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -14 504 | 28 196 |
Depreciation Expense Property Plant Equipment | | | | | 182 907 | 230 839 |
Distribution Costs | | | | | 110 132 | 96 652 |
Dividends Paid | | | | | 1 000 000 | |
Dividends Paid On Shares Final | | | | | 1 000 000 | |
Finished Goods Goods For Resale | | | | | 625 099 | 502 696 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -14 504 | 25 074 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 8 372 520 | 7 728 480 |
Gain Loss On Disposals Property Plant Equipment | | | | | 11 594 | |
Government Grant Income | | | | | | 474 790 |
Gross Profit Loss | | | 1 462 499 | | 7 458 474 | 3 290 269 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 230 839 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 37 754 | 33 544 |
Interest Payable Similar Charges Finance Costs | | | | | 37 754 | 33 544 |
Net Current Assets Liabilities | 353 996 | 176 888 | 415 377 | 644 714 | 4 748 264 | 6 828 635 |
Operating Profit Loss | | | 471 925 | | 2 351 036 | 641 003 |
Other Creditors | | | | | 37 568 | 31 100 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 466 492 |
Other Disposals Property Plant Equipment | | | | | | 466 492 |
Other Operating Income Format1 | | | | | 13 170 | 1 174 790 |
Other Taxation Social Security Payable | | | | | 203 573 | 520 862 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 44 711 | 42 943 |
Prepayments Accrued Income | | | | | 23 100 | 912 833 |
Profit Loss | | | | | 1 798 470 | 524 918 |
Profit Loss On Ordinary Activities Before Tax | | | 471 755 | | 2 313 282 | 607 459 |
Property Plant Equipment Gross Cost | | | | | 4 632 487 | 4 333 981 |
Social Security Costs | | | 33 856 | | 341 692 | 255 826 |
Staff Costs Employee Benefits Expense | | | | | 3 284 682 | 2 566 585 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 70 202 | 98 398 |
Tax Expense Credit Applicable Tax Rate | | | | | 439 524 | 115 417 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -86 147 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 8 588 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 514 812 | 82 540 |
Total Assets Less Current Liabilities | 424 765 | 260 802 | 528 371 | 1 539 297 | 8 544 149 | 10 561 667 |
Total Borrowings | | | | | 390 491 | 1 854 894 |
Total Operating Lease Payments | | | | | 15 979 | 7 096 |
Trade Creditors Trade Payables | | | | | 1 199 838 | 1 379 764 |
Trade Debtors Trade Receivables | | | | | 2 751 694 | 2 887 897 |
Turnover Revenue | | | | | 24 439 302 | 17 168 564 |
Wages Salaries | | | 1 323 199 | | 2 898 279 | 2 267 816 |
Director Remuneration | | | 95 625 | 178 729 | 623 375 | 252 450 |
Creditors Due After One Year | 15 212 | | | 81 047 | | |
Creditors Due Within One Year | 1 927 727 | 1 957 627 | 2 264 940 | 3 606 304 | | |
Number Shares Allotted | | 100 | 100 | 100 | | |
Par Value Share | | 1 | 1 | 1 | | |
Provisions For Liabilities Charges | | | 9 931 | 11 727 | | |
Secured Debts | 273 968 | 331 066 | 805 178 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | |
Tangible Fixed Assets Additions | | 55 347 | 71 986 | 21 411 | | |
Tangible Fixed Assets Cost Or Valuation | 475 523 | 530 870 | 602 855 | 1 428 845 | | |
Tangible Fixed Assets Depreciation | 404 754 | 446 956 | 489 861 | 534 262 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 42 202 | 42 906 | 9 992 | | |
Advances Credits Directors | 66 171 | 76 189 | 94 383 | | | |
Advances Credits Made In Period Directors | 134 030 | 220 018 | | | | |
Advances Credits Repaid In Period Directors | 70 000 | 210 000 | | | | |
Accruals Deferred Income Within One Year | | | 28 191 | 233 017 | | |
Administration Support Average Number Employees | | | 7 | | | |
Amount Due From To Related Party | | | | -97 034 | | |
Amount Guaranteed | | | | 258 723 | | |
Capital Commitments Total Contracted But Not Provided For | | | | 411 625 | | |
Cash Flow Outflow Before Management Liquid Resources Financing | | | -184 997 | | | |
Cash Flow Outflow From Financing | | | 474 112 | | | |
Cash Flow Outflow From Operating Activities | | | 7 699 | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | | | -170 | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | 11 001 | 11 064 | | |
Corporation Tax Due Within One Year | | | 83 646 | 449 549 | | |
Debt Due Within One Year | | | 805 178 | 1 124 474 | | |
Decrease Increase In Debtors | | | -666 621 | | | |
Decrease Increase In Net Debt During Period | | | -184 997 | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | | | -184 997 | | | |
Decrease Increase In Stocks | | | 494 407 | | | |
Depreciation Tangible Fixed Assets Expense | | | 42 906 | 44 401 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 9 931 | 11 728 | | |
Dividends Withdrawn From Total Reserves | | | 120 000 | | | |
Equity Dividends Paid | | | 120 000 | | | |
Hire Leasing Plant Machinery Costs | | | 16 421 | | | |
Hire Property Other Lease Expenditure | | | 110 100 | | | |
Increase Decrease In Creditors | | | -250 445 | | | |
Increase Decrease In Net Cash For Period | | | 289 115 | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | 9 931 | | | |
Interest Paid | | | 170 | | | |
Interest Payable Similar Charges | | | 170 | | | |
Interim Payment | | | 120 000 | 120 000 | | |
Leased Assets Included In Tangible Fixed Assets | | | | 105 369 | | |
Loans Other Than Banks Loans Overdrafts Finance Charges | | | 170 | | | |
Net Debt Funds | | 319 848 | 504 845 | 910 877 | | |
Net Increase Decrease In Shareholders Funds | | | 257 638 | | | |
Obligations Under Finance Lease Hire Purchase Contracts | | | | 94 832 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | 81 047 | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | 13 785 | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | | | 17 189 | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | | | 63 858 | | |
Other Borrowings | | | 805 178 | 1 124 474 | | |
Other Creditors Due Within One Year | | | 250 954 | 228 972 | | |
Other Departments Average Number Employees | | | 37 | | | |
Other Operating Leases Expiring Between Two Five Years | | | 7 071 | 6 136 | | |
Other Operating Leases Expiring Within One Year | | | 3 930 | 4 928 | | |
Other Taxation Social Security Within One Year | | | 166 003 | 135 582 | | |
Pension Costs | | | 1 800 | | | |
Pension Costs Defined Contribution Scheme | | | 1 800 | | | |
Prepayments Accrued Income Current Asset | | | 54 627 | 70 513 | | |
Profit Loss For Period | | | 377 638 | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | 1 796 | | |
Purchase Tangible Fixed Assets | | | 71 986 | | | |
Repayment Borrowings | | | -474 112 | | | |
Staff Costs | | | 1 358 855 | | | |
Taxation Expense Credit | | | 540 | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 94 117 | | | |
Total Depreciation Amortisation Impairment Charges | | | 42 906 | | | |
Trade Creditors Within One Year | | | 930 968 | 1 420 925 | | |
Turnover Gross Operating Revenue | | | 8 766 538 | | | |
U K Current Corporation Tax On Income For Period | | | 84 186 | | | |
Value Shares Allotted | | | 100 | 100 | | |