Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 3 387 823 | 2 426 772 |
Current Assets | 13 528 811 | 17 797 802 |
Debtors | 8 310 251 | 12 759 387 |
Other Debtors | 224 216 | 738 092 |
Property Plant Equipment | 24 476 | 32 449 |
Total Inventories | 1 830 737 | 2 611 643 |
|
Other Financial Data |
Audit Fees Expenses | 25 000 | 30 000 |
Accrued Liabilities Deferred Income | 141 300 | 405 594 |
Accumulated Depreciation Impairment Property Plant Equipment | 12 330 | 27 495 |
Acquired Through Business Combinations Property Plant Equipment | | 19 304 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 834 |
Administration Support Average Number Employees | 9 | 16 |
Administrative Expenses | 1 095 104 | 1 719 802 |
Amounts Owed By Group Undertakings | | 2 129 052 |
Amounts Owed To Group Undertakings | 8 756 956 | 12 286 850 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 12 | 19 |
Balances Amounts Owed To Related Parties | 246 033 | 6 553 856 |
Cash Cash Equivalents Cash Flow Value | 3 387 823 | 2 426 772 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 795 992 | |
Cash Receipts From Repayment Loans Advances Classified As Investing Activities | 87 599 | |
Corporation Tax Recoverable | 482 620 | 52 684 |
Cost Sales | 55 029 616 | 61 565 497 |
Creditors | 11 580 557 | 16 082 553 |
Current Tax For Period | 75 798 | |
Deferred Tax Asset Debtors | | 14 955 |
Deferred Tax Assets | | 1 937 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 535 | -1 857 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -14 955 |
Depreciation Expense Property Plant Equipment | 8 158 | 15 165 |
Depreciation Impairment Expense Property Plant Equipment | 8 158 | 15 165 |
Distribution Costs | 1 344 616 | 1 391 766 |
Dividends Paid | 1 255 605 | |
Dividends Paid Classified As Financing Activities | 1 255 605 | |
Dividends Paid On Shares Interim | 1 255 605 | |
Finished Goods Goods For Resale | 1 830 737 | 2 611 643 |
Further Item Tax Increase Decrease Component Adjusting Items | -151 238 | 578 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 18 639 | 165 968 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -32 364 | 215 186 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 689 600 | 4 864 117 |
Gain Loss In Cash Flows From Change In Inventories | -324 281 | 780 906 |
Gain Loss In Cash Flows From Change In Operating Liabilities | -1 513 491 | -4 501 996 |
Gain Loss On Disposals Other Non-current Assets | 795 992 | |
Gross Profit Loss | 2 713 546 | 2 685 596 |
Group Tax Relief Received Paid | -481 182 | |
Impairment Loss Reversal On Investments | -795 992 | |
Income Taxes Paid Refund Classified As Operating Activities | -625 860 | 469 243 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 238 401 | -961 051 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -481 182 | -39 307 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | -14 955 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 15 165 |
Interest Received Classified As Investing Activities | 122 290 | 146 678 |
Key Management Personnel Compensation Total | 149 138 | 517 178 |
Net Cash Flows From Used In Financing Activities | 1 255 605 | |
Net Cash Flows From Used In Operating Activities | 1 028 512 | -1 084 591 |
Net Cash Generated From Operations | 1 654 372 | -1 553 834 |
Net Current Assets Liabilities | 1 948 254 | 1 715 249 |
Net Finance Income Costs | 122 290 | 146 678 |
Number Shares Issued Fully Paid | | 1 000 |
Operating Profit Loss | 273 826 | -425 972 |
Other Creditors | 89 402 | 427 422 |
Other Interest Income | 122 290 | 146 678 |
Other Interest Receivable Similar Income Finance Income | 122 290 | 146 678 |
Other Taxation Social Security Payable | 19 198 | 54 682 |
Par Value Share | | 1 |
Payments To Related Parties | 1 293 297 | |
Pension Costs Defined Contribution Plan | 19 503 | 57 086 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 19 503 | 57 086 |
Prepayments Accrued Income | 71 632 | 141 258 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 1 255 605 | |
Profit Loss | 1 116 310 | -225 032 |
Profit Loss On Ordinary Activities Before Tax | 1 192 108 | -279 294 |
Property Plant Equipment Gross Cost | 36 806 | 59 944 |
Purchase Property Plant Equipment | | 23 138 |
Social Security Costs | 58 388 | 118 813 |
Staff Costs Employee Benefits Expense | 581 518 | 1 304 176 |
Tax Expense Credit Applicable Tax Rate | 226 501 | -53 066 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 83 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 75 798 | -54 262 |
Total Assets Less Current Liabilities | 1 972 730 | 1 747 698 |
Total Current Tax Expense Credit | 75 798 | -39 307 |
Total Operating Lease Payments | 10 998 | 41 034 |
Trade Creditors Trade Payables | 2 573 701 | 2 908 005 |
Trade Debtors Trade Receivables | 7 207 339 | 9 683 346 |
Turnover Revenue | 57 743 162 | 64 251 093 |
Wages Salaries | 503 627 | 1 128 277 |
Company Contributions To Money Purchase Plans Directors | 739 | 7 427 |
Director Remuneration | 17 375 | 220 821 |
Director Remuneration Benefits Including Payments To Third Parties | 18 114 | 228 248 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 |