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 | 366 083 | 464 012 | 1 007 552 | 1 199 062 | 1 213 889 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 33 789 | 33 306 | 64 560 | 213 678 | | | | | | | | |
Cash Bank On Hand | | | | | | | 19 416 | 522 732 | 2 192 121 | 1 359 528 | 345 130 | 3 572 777 |
Current Assets | 552 868 | 554 378 | 1 191 925 | 1 184 756 | 1 212 518 | 1 736 608 | 3 065 333 | 3 562 851 | 5 377 283 | 6 267 883 | 8 578 871 | 13 537 535 |
Debtors | 519 079 | 521 072 | 1 127 365 | 971 078 | 1 212 518 | 1 536 608 | 2 680 917 | 2 665 119 | 2 354 612 | 4 030 687 | 7 314 045 | 8 936 515 |
Net Assets Liabilities | | | | | 1 213 889 | 1 220 741 | 1 347 830 | 1 448 341 | 1 795 262 | 2 645 582 | 3 876 718 | 6 053 856 |
Net Assets Liabilities Including Pension Asset Liability | 366 083 | 464 012 | 1 007 552 | 1 199 062 | 1 213 889 | | | | | | | |
Other Debtors | | | | | 679 710 | 704 340 | 787 932 | 736 599 | 31 874 | 222 000 | 222 000 | 234 000 |
Property Plant Equipment | | | | | 132 605 | 212 374 | 705 579 | 887 470 | 1 328 119 | 2 997 393 | 3 365 277 | 3 884 321 |
Tangible Fixed Assets | 73 032 | 176 805 | 261 679 | 235 153 | 132 605 | | | | | | | |
Total Inventories | | | | | | 200 000 | 365 000 | 375 000 | 830 550 | 877 668 | 919 696 | 1 028 243 |
|
Capital & Reserves |
Called Up Share Capital | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 | | | | | | | |
Profit Loss Account Reserve | 364 083 | 462 012 | 1 005 552 | 1 197 062 | 1 211 889 | | | | | | | |
Shareholder Funds | 366 083 | 464 012 | 1 007 552 | 1 199 062 | 1 213 889 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 28 886 | 12 313 | 3 360 | 14 327 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 46 164 | 20 000 | 125 561 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 62 737 | 35 673 | 107 874 | 14 327 | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 4 029 | 12 036 | 15 710 | 35 506 | 21 682 |
Director Remuneration | | | | | | | | 214 514 | 441 606 | 507 727 | 507 230 | 542 054 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | | | | | 9 351 | 354 013 | 917 932 | 1 472 374 | 3 259 813 | 3 032 103 | 4 262 439 | 7 178 280 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 447 409 | 375 210 | 504 794 | 448 743 | 790 568 | 1 219 393 | 2 044 338 | 3 051 085 |
Average Number Employees During Period | | | | | | 15 | 44 | 52 | 57 | 81 | 126 | 159 |
Bank Borrowings Overdrafts | | | | | 94 239 | 27 741 | | | | 983 333 | 783 333 | 583 333 |
Bank Overdrafts | | | | | 94 239 | 27 741 | | | | | | |
Corporation Tax Payable | | | | | 76 998 | 72 911 | 78 393 | 52 669 | | | | 125 824 |
Creditors | | | | | 10 000 | 103 561 | 431 660 | 458 278 | 625 771 | 2 351 387 | 2 069 625 | 1 761 619 |
Creditors Due After One Year | 15 467 | 35 003 | 5 303 | | 10 000 | | | | | | | |
Creditors Due Within One Year | 233 678 | 216 099 | 402 317 | 393 100 | 312 291 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 185 675 | | 361 418 | 13 326 | 56 315 | 19 017 | 76 083 |
Disposals Property Plant Equipment | | | | | | 188 393 | | 454 398 | 24 947 | 97 422 | 59 173 | 89 397 |
Finance Lease Liabilities Present Value Total | | | | | 10 000 | 103 561 | 431 660 | 458 278 | 625 771 | 732 708 | 820 064 | 972 147 |
Fixed Assets | | | 261 679 | 445 153 | 342 605 | 422 374 | 715 579 | 887 471 | 1 328 120 | 3 603 787 | 4 398 450 | 5 424 006 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 32 400 | 32 400 | 32 400 | 86 428 | 47 440 | 426 640 | 468 626 | 497 583 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 113 476 | 129 584 | 305 367 | 355 151 | 485 140 | 843 962 | 1 082 830 |
Investments Fixed Assets | | | | 210 000 | 210 000 | 210 000 | 10 000 | 1 | 1 | 1 | 1 | 1 |
Merchandise | | | | | | 200 000 | 365 000 | 375 000 | 830 550 | 877 668 | 919 696 | 1 028 243 |
Net Current Assets Liabilities | 319 190 | 338 279 | 789 608 | 791 656 | 900 227 | 907 692 | 1 100 620 | 1 054 058 | 1 206 981 | 1 485 267 | 1 746 063 | 3 054 224 |
Number Shares Allotted | | 400 | 400 | 400 | 400 | | | | | | | |
Other Creditors | | | | | | | | 218 | 46 087 | 24 201 | 167 278 | 321 310 |
Other Investments Other Than Loans | | | | | 210 000 | 210 000 | 10 000 | 1 | 1 | 1 | 1 | 1 |
Other Taxation Social Security Payable | | | | | 5 883 | 11 918 | 66 823 | 122 496 | 101 521 | 163 236 | 222 509 | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | | 19 076 | 4 750 | 2 383 | 37 288 | 37 123 | 447 335 | 1 113 586 | 1 205 332 |
Property Plant Equipment Gross Cost | | | | | 580 014 | 587 584 | 1 210 373 | 1 336 213 | 2 118 687 | 4 216 786 | 5 409 615 | 6 935 406 |
Provisions | | | | | | 5 764 | 36 709 | 34 910 | 114 068 | 92 085 | 198 170 | 662 755 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 18 943 | 5 764 | 36 709 | 34 910 | 114 068 | 92 085 | 198 170 | 662 755 |
Provisions For Liabilities Charges | 10 672 | 16 069 | 38 432 | 37 747 | 18 943 | | | | | | | |
Recoverable Value-added Tax | | | | | | | 49 696 | | | | | |
Secured Debts | 24 068 | 59 864 | 21 917 | | 111 739 | | | | | | | |
Share Capital Allotted Called Up Paid | 400 | 400 | 400 | 400 | 400 | | | | | | | |
Tangible Fixed Assets Additions | | 142 332 | 198 172 | 138 195 | 43 258 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 127 733 | 270 065 | 432 867 | 536 756 | 580 014 | | | | | | | |
Tangible Fixed Assets Depreciation | 54 701 | 93 260 | 171 188 | 301 603 | 447 409 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 38 559 | 93 582 | 147 745 | 145 806 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 15 654 | 17 330 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 35 370 | 34 306 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 195 963 | 622 789 | 580 238 | 807 421 | 2 195 521 | 1 252 002 | 1 615 188 |
Total Assets Less Current Liabilities | 392 222 | 515 084 | 1 051 287 | 1 236 809 | 1 242 832 | 1 330 066 | 1 816 199 | 1 941 529 | 2 833 135 | 5 089 054 | 6 144 513 | 8 478 230 |
Total Borrowings | | | | | 111 739 | 180 022 | 608 267 | | 1 030 281 | 3 100 762 | 3 089 690 | 2 933 766 |
Trade Creditors Trade Payables | | | | | 93 105 | 309 562 | 724 958 | 473 024 | 172 675 | 703 820 | 1 097 919 | 1 592 811 |
Trade Debtors Trade Receivables | | | | | 269 326 | 425 146 | 628 957 | 893 066 | 808 250 | 808 876 | 2 389 588 | 2 868 001 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 31 915 | 124 736 | 282 327 |
Administrative Expenses | | | | | | | | 1 838 847 | 2 268 064 | 3 580 660 | 6 073 384 | 7 506 823 |
Advances Credits Directors | | 11 361 | 18 195 | 28 886 | 12 313 | | | | | | | |
Advances Credits Made In Period Directors | | | 51 859 | 30 341 | | | | | | | | |
Advances Credits Repaid In Period Directors | | | 45 025 | 19 650 | | | | | | | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | | | 16 667 | 200 000 | 200 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 522 732 | 2 192 121 | 1 359 528 | 345 130 | |
Comprehensive Income Expense | | | | | | | | | 1 044 955 | 552 286 | 1 231 136 | 3 177 138 |
Cost Sales | | | | | | | | 8 179 323 | 8 569 695 | 10 247 309 | 16 100 866 | 22 529 544 |
Current Tax For Period | | | | | | | | 52 669 | | | | 125 824 |
Depreciation Amortisation Expense | | | | | | | | 305 366 | 355 151 | 517 055 | 936 786 | 1 240 421 |
Dividends Paid | | | | | | | | 116 000 | 400 000 | | | 1 000 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -116 000 | -400 000 | | | -1 000 000 |
Dividends Paid On Shares | | | | | | | | 116 000 | 400 000 | | | 1 000 000 |
Dividends Paid On Shares Interim | | | | | | | | 23 200 | 320 000 | | | 100 000 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 517 675 | 1 141 917 | 822 525 | 917 399 | 1 082 657 |
Future Finance Charges On Finance Leases | | | | | | | | 59 397 | 40 825 | 89 817 | 97 335 | 110 510 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | | | | -120 376 | -22 505 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 430 227 | 1 625 853 | 267 449 | 1 779 503 | 3 370 416 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 1 471 | 321 412 | -1 673 606 | -3 149 777 | -1 769 428 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -16 573 | -121 | -3 062 | -5 720 | 17 496 |
Gross Profit Loss | | | | | | | | 2 143 246 | 3 409 589 | 3 876 944 | 7 490 132 | 11 436 542 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -78 393 | -52 669 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 503 316 | 1 669 389 | -832 593 | -1 014 398 | 3 227 647 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 10 000 | 455 550 | 47 118 | 42 028 | 108 547 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 31 915 | 92 821 | 157 591 |
Intangible Assets | | | | | | | | | 298 034 | 606 393 | 1 033 172 | 1 539 684 |
Intangible Assets Gross Cost | | | | | | | | | 298 034 | 638 308 | 1 157 908 | 1 822 011 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 3 408 | 40 854 | 45 938 |
Interest Expense On Bank Overdrafts | | | | | | | | 2 048 | 96 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 34 970 | 39 306 | 78 556 | 79 834 | 117 241 |
Interest Paid Classified As Operating Activities | | | | | | | | -2 048 | -96 | -3 408 | -40 854 | -45 938 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 37 018 | 39 402 | 81 964 | 120 688 | 163 179 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 271 058 | 769 946 | -313 633 | 1 086 505 | 2 060 594 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 168 250 | 181 062 | 742 989 | 791 734 | 1 193 665 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -942 624 | -2 620 397 | 403 237 | -863 841 | -6 481 906 |
Net Cash Generated From Operations | | | | | | | | -1 058 035 | -2 712 468 | 321 273 | -984 529 | -6 645 085 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -382 | -3 584 | -1 007 |
Number Shares Issued Fully Paid | | | | | | | | | 400 | 400 | 400 | 400 |
Operating Profit Loss | | | | | | | | 304 399 | 1 163 515 | 732 261 | 1 476 830 | 3 929 719 |
Other Deferred Tax Expense Credit | | | | | | | | -1 799 | 79 158 | -21 983 | 106 085 | 464 585 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 382 | 3 584 | 1 007 |
Other Operating Income Format1 | | | | | | | | | 21 990 | 435 977 | 60 082 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -214 470 | -313 956 | -683 898 | -952 921 | -1 009 732 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 34 168 | 70 610 | 107 755 | 157 711 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -1 000 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -76 407 | -11 500 | -38 045 | -34 436 | -30 810 |
Profit Loss | | | | | | | | 216 511 | 746 921 | 552 286 | 1 231 136 | 3 177 138 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 267 381 | 1 124 113 | 530 303 | 1 337 221 | 3 767 547 |
Purchase Intangible Assets | | | | | | | | | -298 034 | -340 274 | -519 600 | -664 103 |
Purchase Property Plant Equipment | | | | | | | | -244 657 | -192 562 | -441 142 | -310 154 | -561 379 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -200 000 |
Social Security Costs | | | | | | | | 326 179 | 378 634 | 505 729 | 759 004 | |
Staff Costs Employee Benefits Expense | | | | | | | | 3 310 970 | 3 709 117 | 4 781 712 | 8 012 257 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 50 802 | 156 955 | 100 758 | 254 072 | 715 834 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -3 343 | -88 943 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 5 210 | 5 597 | 4 521 | 73 757 | 118 340 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 50 870 | 79 158 | -21 983 | 106 085 | 590 409 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 340 274 | 519 600 | 664 103 |
Turnover Revenue | | | | | | | | 10 322 569 | 11 979 284 | 14 124 253 | 23 590 998 | 33 966 086 |
Wages Salaries | | | | | | | | 2 950 623 | 3 259 873 | 4 168 228 | 7 095 542 | |