Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 |
Currency |
| |
Net Worth | 6 807 211 | 8 035 335 |
|
Balance Sheet |
Cash Bank In Hand | 3 423 022 | 2 685 033 |
Current Assets | 5 691 279 | 5 131 929 |
Debtors | 1 276 491 | 1 297 531 |
Intangible Fixed Assets | 1 964 641 | 2 994 809 |
Net Assets Liabilities Including Pension Asset Liability | 6 807 211 | 8 035 335 |
Other Debtors | 120 439 | 132 433 |
Stocks Inventory | 991 766 | 1 149 365 |
Tangible Fixed Assets | 2 072 584 | 2 161 230 |
Trade Debtors | 1 061 100 | 1 025 134 |
|
Capital & Reserves |
Called Up Share Capital | 5 940 | 5 940 |
Profit Loss Account Reserve | 6 796 321 | 8 024 445 |
Shareholder Funds | 6 807 211 | 8 035 335 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 11 900 |
Director Remuneration | 291 712 | 184 862 |
Director Remuneration Benefits Excluding Payments To Third Parties | 115 445 | 63 934 |
Accruals Deferred Income Within One Year | 84 104 | 131 496 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -309 | |
Administration Support Average Number Employees | 9 | |
Administrative Expenses | 1 487 733 | |
Amortisation Intangible Assets Expense | 194 400 | |
Amount Due From To Related Party | | -2 |
Amounts Owed To Subsidiaries Within One Year | 711 748 | 2 |
Average Number Employees During Period | 145 | |
Book Profit On Chargeable Assets | 1 597 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 22 336 | |
Cash Flow Outflow Before Management Liquid Resources Financing | 1 181 676 | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -9 801 | |
Cash Flow Outflow From Operating Activities | 1 257 296 | |
Cash Flow Outflow From Returns On Investments Servicing Finance | 23 584 | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 216 214 | 249 332 |
Corporation Tax Due Within One Year | 276 099 | 217 662 |
Cost Sales | 8 700 874 | |
Creditors Due Within One Year | 2 856 142 | 2 159 240 |
Decrease Increase In Debtors | 226 341 | |
Decrease Increase In Net Debt During Period | 1 181 676 | |
Decrease Increase In Stocks | 10 415 | |
Depreciation Tangible Fixed Assets Expense | 178 497 | 194 307 |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -7 556 | -27 254 |
Distribution Average Number Employees | 136 | |
Distribution Costs | 2 110 799 | |
Dividends Withdrawn From Total Reserves | 44 444 | |
Equity Dividends Paid | 44 444 | |
Expenses Not Deductible For Tax Purposes | 58 | |
Fixed Asset Investments Additions | | 2 |
Fixed Asset Investments Cost Or Valuation | | 2 |
Fixed Assets | 4 038 215 | 5 156 041 |
Gain Loss From Disposal Fixed Assets | -6 610 | |
Geographic Segment Revenue By Destination | 13 103 782 | 13 018 701 |
Gross Profit Loss | 4 402 908 | |
Hire Property Other Lease Expenditure | 223 874 | |
Increase Decrease In Creditors | -196 688 | |
Increase Decrease In Net Cash For Period | 1 181 676 | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -309 | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -7 556 | |
Intangible Fixed Assets Additions | | 1 245 323 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 922 902 | 2 138 057 |
Intangible Fixed Assets Amortisation Charged In Period | | 215 155 |
Intangible Fixed Assets Cost Or Valuation | 3 887 543 | 5 132 866 |
Interest Receivable On Bank Deposits | 23 584 | |
Interest Received | 23 584 | |
Interim Payment | 44 444 | 150 000 |
Investments Fixed Assets | 990 | 2 |
Land Buildings Operating Leases Expiring After Five Years | 137 789 | 164 607 |
Land Buildings Operating Leases Expiring Between Two Five Years | 78 425 | 28 700 |
Land Buildings Operating Leases Expiring Within One Year | | 56 025 |
Net Current Assets Liabilities | 2 835 137 | 2 972 689 |
Net Debt Funds | -3 423 022 | -2 685 033 |
Net Increase Decrease In Shareholders Funds | 548 627 | |
Non-tax Deductible Amortisation Goodwill Impairment | 46 518 | |
Number Shares Allotted | 5 940 | 5 940 |
Operating Profit Loss | 837 721 | |
Other Creditors Due Within One Year | 344 | 9 710 |
Other Differences Leading To An Increase Decrease In Tax Charge | -2 386 | |
Other Interest Receivable Similar Income | 23 584 | |
Other Operating Income | 33 345 | |
Other Taxation Social Security Within One Year | 50 461 | 46 736 |
Par Value Share | | 1 |
Pension Costs | 3 451 | |
Pension Costs Defined Contribution Scheme | 3 451 | |
Percentage Subsidiary Held | | 100 |
Prepayments Accrued Income Current Asset | 94 952 | 139 964 |
Profit Loss For Period | 593 071 | |
Profit Loss On Ordinary Activities Before Tax | 861 305 | |
Provisions Charged Credited To Profit Loss Account During Period | | 27 254 |
Provisions For Liabilities Charges | 66 141 | 93 395 |
Purchase Tangible Fixed Assets | 17 804 | |
Sale Tangible Fixed Assets | 8 003 | |
Share Premium Account | 4 950 | 4 950 |
Social Security Costs | 193 335 | |
Staff Costs | 2 418 903 | |
Standard Nominal Tax Rate | 24 | |
Tangible Fixed Assets Additions | | 10 720 |
Tangible Fixed Assets Cost Or Valuation | 3 152 171 | 3 435 124 |
Tangible Fixed Assets Depreciation | 1 079 587 | 1 273 894 |
Tangible Fixed Assets Depreciation Charged In Period | | 3 942 |
Taxation Expense Credit | 44 959 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 207 976 | |
Tax On Profit Or Loss On Ordinary Activities | 268 234 | |
Total Assets Less Current Liabilities | 6 873 352 | 8 128 730 |
Total Depreciation Amortisation Impairment Charges | 372 897 | |
Total U K Foreign Current Tax After Adjustments Relief | 275 790 | |
Trade Creditors Within One Year | 1 733 386 | 1 753 634 |
Turnover Gross Operating Revenue | 13 103 782 | |
U K Current Corporation Tax | 275 790 | |
U K Current Corporation Tax On Income For Period | 276 099 | |
Value Shares Allotted | 5 940 | 5 940 |
Wages Salaries | 2 222 117 | |