Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP |
|
Balance Sheet |
Cash Bank On Hand | 42 302 | 148 450 | 675 571 | 987 895 | 280 410 |
Current Assets | 502 287 | 735 741 | 1 351 929 | | |
Debtors | 440 266 | 561 852 | 640 584 | 1 613 890 | 849 884 |
Net Assets Liabilities | 42 119 | 501 826 | 1 426 240 | 3 400 632 | |
Other Debtors | 429 201 | 561 697 | 640 584 | 1 613 890 | 657 884 |
Property Plant Equipment | 1 622 521 | 2 298 101 | 2 181 468 | 3 514 872 | 4 341 455 |
Total Inventories | 19 719 | 25 439 | 35 774 | 63 620 | 107 532 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 17 490 |
Accrued Liabilities Deferred Income | | | | 303 928 | 300 826 |
Accumulated Amortisation Impairment Intangible Assets | 29 688 | 44 688 | 63 188 | 86 255 | 121 988 |
Accumulated Depreciation Impairment Property Plant Equipment | 540 033 | 804 212 | 1 072 716 | 1 438 792 | 2 080 151 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 38 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 479 780 |
Administrative Expenses | | | | 2 532 095 | 3 877 863 |
Amortisation Expense Intangible Assets | | | | 23 067 | 35 733 |
Amounts Owed By Group Undertakings | | | | | 192 000 |
Average Number Employees During Period | | 103 | 125 | 160 | 203 |
Balances Amounts Owed To Related Parties | | | | | 2 110 |
Bank Borrowings | | | | 456 103 | 356 103 |
Bank Borrowings Overdrafts | 819 120 | 556 103 | 456 103 | 356 103 | 256 103 |
Bank Overdrafts | | | | | 2 900 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 589 454 | 290 869 |
Corporation Tax Payable | | 98 114 | 163 327 | 329 525 | 269 459 |
Cost Sales | | | | 6 131 311 | 8 494 385 |
Creditors | 819 120 | 1 059 345 | 729 027 | 417 539 | 256 103 |
Current Tax For Period | | | | 326 900 | 269 458 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 3 185 | 12 064 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 280 888 | 142 825 |
Depreciation Rate Used For Property Plant Equipment | | | | 33 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -6 260 | |
Disposals Property Plant Equipment | | | | -24 808 | |
Dividends Paid | | | | 84 000 | 2 658 100 |
Dividends Paid On Shares | 95 312 | 140 312 | | | |
Dividends Paid On Shares Final | | | | 84 000 | 2 658 100 |
Finance Lease Liabilities Present Value Total | | 290 742 | 160 424 | 61 436 | 62 018 |
Finance Lease Payments Owing Minimum Gross | | | | 161 006 | 62 018 |
Finished Goods Goods For Resale | | | | 63 620 | 107 532 |
Fixed Assets | 1 717 833 | 2 438 413 | 2 303 280 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | 12 064 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 3 985 | 34 278 |
Gain Loss On Disposals Property Plant Equipment | | | | -17 298 | |
Income From Related Parties | 6 453 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -2 625 | -11 893 |
Increase From Amortisation Charge For Year Intangible Assets | | 15 000 | 18 500 | 23 067 | 35 733 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 264 179 | 268 504 | 372 336 | 653 198 |
Intangible Assets | 95 312 | 140 312 | 121 812 | 226 745 | -5 232 219 |
Intangible Assets Gross Cost | 125 000 | 185 000 | 185 000 | 313 000 | 351 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 22 340 | 20 448 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 16 319 | 12 243 |
Interest Payable Similar Charges Finance Costs | | | | 38 659 | 32 691 |
Net Current Assets Liabilities | -792 112 | -568 404 | -42 948 | | |
Nominal Value Allotted Share Capital | | | 2 | 2 | |
Number Shares Issued Fully Paid | | | | 2 | |
Operating Profit Loss | | | | 2 704 839 | 1 930 663 |
Other Creditors | 734 213 | 549 238 | 112 500 | 983 730 | 765 097 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 11 839 |
Other Disposals Property Plant Equipment | | | 231 | | 11 838 |
Other Operating Income Format1 | | | | 4 715 | 1 732 |
Other Provisions Balance Sheet Subtotal | | | 105 065 | 385 953 | |
Other Remaining Borrowings | | 212 500 | 112 500 | | |
Other Taxation Payable | | | 122 341 | 107 609 | |
Other Taxation Social Security Payable | 138 627 | 176 670 | 122 341 | 107 609 | 305 920 |
Par Value Share | | | | 1 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 114 513 | 121 521 |
Profit Loss | | | | 2 058 392 | 1 485 518 |
Profit Loss On Ordinary Activities Before Tax | | | | 2 666 180 | 1 897 972 |
Property Plant Equipment Gross Cost | 2 162 554 | 3 102 313 | 3 254 184 | 4 953 664 | 6 421 606 |
Provisions | | | 105 065 | 385 953 | |
Provisions For Liabilities Balance Sheet Subtotal | 64 482 | 27 915 | 105 065 | | |
Social Security Costs | | | | 137 168 | 192 230 |
Staff Costs Employee Benefits Expense | | | | 2 738 919 | 3 538 719 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 385 953 | 540 842 |
Tax Expense Credit Applicable Tax Rate | | | | 506 574 | 360 615 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -917 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 4 425 | 7 537 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 607 788 | 412 454 |
Total Additions Including From Business Combinations Intangible Assets | | | | 128 000 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 939 759 | 152 102 | 1 724 288 | |
Total Assets Less Current Liabilities | 925 721 | 1 870 009 | 2 260 332 | | |
Total Borrowings | | | | 456 103 | 359 003 |
Total Current Tax Expense Credit | | | | 326 900 | 257 565 |
Total Deferred Tax Expense Credit | | | | 280 888 | 154 889 |
Total Operating Lease Payments | | | | 718 992 | 975 286 |
Trade Creditors Trade Payables | 327 059 | 399 408 | 394 894 | 682 034 | 977 078 |
Trade Debtors Trade Receivables | 11 065 | 155 | | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -190 519 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | -63 787 |
Turnover Revenue | | | | 11 363 530 | 14 301 179 |
Useful Life Intangible Assets Years | | | | 10 | |
Useful Life Property Plant Equipment Years | | | | 15 | |
Wages Salaries | | | | 2 487 238 | 3 224 968 |
Company Contributions To Defined Benefit Plans Directors | | | | 80 000 | 80 000 |