Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 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 |
Net Worth | 145 036 | 217 441 | 368 851 | 370 675 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 6 255 | 10 959 | 9 592 | 1 281 | 1 780 | 228 624 | 5 366 | 1 268 |
Current Assets | 695 229 | 651 787 | 677 488 | 787 460 | 1 200 753 | 1 593 142 | 1 768 541 | 2 044 546 | 4 061 466 | 5 041 014 | 4 924 158 |
Debtors | 337 449 | 323 889 | 405 974 | 475 433 | 764 352 | 1 098 686 | 1 180 107 | 1 370 095 | 2 834 320 | 3 792 175 | 3 755 307 |
Net Assets Liabilities | | | | 370 675 | 429 318 | 674 441 | 737 062 | 794 972 | 1 642 630 | 1 609 580 | 1 568 045 |
Other Debtors | | | | 180 | 4 | | | | 358 | 350 | 31 746 |
Property Plant Equipment | | | | 1 162 971 | 1 284 858 | 1 712 899 | 1 933 056 | 1 893 565 | 2 440 151 | 2 326 554 | 2 608 560 |
Total Inventories | | | | 305 772 | 425 442 | 484 864 | 587 153 | 672 671 | 998 522 | 1 243 473 | 1 167 583 |
Cash Bank In Hand | 4 710 | 7 752 | 7 598 | 6 255 | | | | | | | |
Intangible Fixed Assets | | | 0 | 176 606 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 145 036 | 217 441 | 368 851 | 370 675 | | | | | | | |
Stocks Inventory | 353 070 | 320 146 | 263 916 | 305 772 | | | | | | | |
Tangible Fixed Assets | 856 073 | 890 628 | 981 512 | 1 162 971 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 25 000 | 25 000 | 25 000 | 25 000 | | | | | | | |
Profit Loss Account Reserve | 120 036 | 192 441 | 205 106 | 237 378 | | | | | | | |
Shareholder Funds | 145 036 | 217 441 | 368 851 | 370 675 | | | | | | | |
|
Other Financial Data |
Tangible Fixed Assets Depreciation Other Adjustments | | | | 7 728 | | | | | | | |
Total Fixed Assets Additions | | | | 458 084 | | | | | | | |
Total Fixed Assets Cost Or Valuation | | | 1 214 989 | 1 645 779 | | | | | | | |
Total Fixed Assets Depreciation | | | 233 477 | 306 202 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | | | 69 605 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | | -4 608 | | | | | | | |
Total Fixed Assets Depreciation Other Adjustments | | | | 7 728 | | | | | | | |
Total Fixed Assets Disposals | | | | -4 575 | | | | | | | |
Total Fixed Assets Revaluation | | | | -22 719 | | | | | | | |
Accrued Liabilities Deferred Income | | | | 58 305 | 100 972 | 72 212 | 85 138 | 27 244 | 149 871 | 787 080 | 295 816 |
Accumulated Amortisation Impairment Intangible Assets | | | | 2 236 | 20 120 | 38 004 | 55 886 | 73 773 | 91 657 | 109 541 | 127 425 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 303 966 | 370 459 | 497 941 | 658 945 | 888 407 | 1 175 258 | 1 507 044 | 1 758 941 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 232 735 | 433 801 | 424 520 | 189 971 | 852 239 | 218 189 | 623 103 |
Advances On Invoice Discounting Facilities | | | | | | | | 901 453 | 1 404 755 | 2 130 214 | 1 895 837 |
Amortisation Expense Intangible Assets | | | | 2 236 | 17 884 | | | | | | |
Amortisation Rate Used For Intangible Assets | | | | | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Amounts Owed By Group Undertakings | | | | | 33 059 | 66 013 | 151 480 | 241 628 | 455 210 | 923 637 | 975 162 |
Amounts Owed To Group Undertakings | | | | | | | | | 146 290 | | |
Amounts Owed To Other Related Parties Other Than Directors | | | | 120 798 | 209 402 | | | 901 453 | | | |
Average Number Employees During Period | | | | | 38 | 36 | 42 | 45 | 44 | 46 | 78 |
Bank Borrowings Overdrafts | | | | 29 775 | 198 088 | 80 642 | 160 447 | 158 140 | 48 644 | 149 490 | 557 002 |
Corporation Tax Payable | | | | | | | | | 11 650 | | |
Corporation Tax Recoverable | | | | | | | | | | | 41 505 |
Creditors | | | | 964 684 | 1 391 961 | 1 731 446 | 1 946 112 | 2 227 705 | 3 446 091 | 4 900 583 | 4 683 411 |
Deferred Tax Liabilities | | | | 31 772 | 58 052 | 14 000 | 12 100 | 47 800 | 229 801 | 157 310 | 157 916 |
Depreciation Expense Property Plant Equipment | | | | 67 369 | 99 938 | | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 33 446 | | 30 459 | | 14 828 | | 69 204 |
Disposals Property Plant Equipment | | | | | 44 356 | | 43 359 | | 18 800 | | 89 200 |
Finance Lease Liabilities Present Value Total | | | | 46 335 | 46 338 | 48 886 | 79 042 | 80 864 | 90 679 | 110 194 | 110 194 |
Finished Goods | | | | 305 772 | 425 442 | | | | | | |
Fixed Assets | 856 073 | 890 628 | 981 512 | 1 339 577 | 1 443 580 | 1 853 737 | 2 056 012 | 1 998 637 | 2 527 336 | 2 395 855 | 2 659 977 |
Further Item Borrowings Component Total Borrowings | | | | | | | 749 994 | 8 732 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 45 171 | 43 283 | 21 885 | 78 553 | 37 925 | 1 114 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 17 884 | 17 884 | 17 882 | 17 884 | 17 884 | 17 884 | 17 884 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 99 938 | 127 482 | 191 463 | 229 462 | 301 678 | 331 786 | 321 101 |
Intangible Assets | | | | 176 606 | 158 722 | 140 838 | 122 956 | 105 072 | 87 185 | 69 301 | 51 417 |
Intangible Assets Gross Cost | | | | | 178 842 | 178 842 | 178 842 | 178 842 | 178 842 | 178 842 | 178 842 |
Loan Capital | | | | | | | | | | 87 836 | 96 119 |
Loans From Directors | | | | | | 239 196 | 324 127 | | 349 632 | 87 836 | |
Net Current Assets Liabilities | -86 370 | -74 770 | -6 060 | -177 223 | -191 208 | -138 304 | -177 571 | -183 159 | 615 375 | 140 431 | 240 747 |
Net Deferred Tax Liability Asset | | | | -58 554 | -19 578 | -85 650 | -102 075 | -69 325 | 229 801 | 157 310 | 157 916 |
Number Shares Issued Fully Paid | | | | 1 250 | 1 250 | 1 250 | 1 250 | 1 250 | 1 316 | 1 316 | 1 316 |
Other Creditors | | | | 270 722 | 443 982 | 776 133 | 749 994 | | | 36 694 | 49 327 |
Other Remaining Borrowings | | | | | 443 982 | 776 133 | | 8 732 | 349 632 | | |
Other Taxation Social Security Payable | | | | 39 051 | 51 613 | 97 235 | 106 829 | 111 205 | 138 982 | 298 913 | 168 184 |
Par Value Share | | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | 49 330 | 91 501 | 47 668 | 107 109 | 99 653 | 25 341 | 515 429 | 828 247 |
Property Plant Equipment Gross Cost | | | | 1 466 937 | 1 655 316 | 2 210 840 | 2 592 001 | 2 781 970 | 3 615 409 | 3 833 598 | 4 367 501 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 31 772 | 58 052 | 14 000 | 12 100 | 47 800 | 229 801 | 157 310 | 157 916 |
Total Assets Less Current Liabilities | 769 703 | 815 858 | 975 452 | 1 162 354 | 1 252 372 | 1 715 433 | 1 878 441 | 1 815 478 | 3 142 711 | 2 536 286 | 2 900 724 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 121 722 | | | | | |
Trade Creditors Trade Payables | | | | 407 971 | 550 968 | 649 555 | 764 662 | 940 067 | 1 455 220 | 1 387 998 | 1 607 051 |
Trade Debtors Trade Receivables | | | | 425 923 | 639 788 | 985 005 | 921 518 | 1 028 814 | 2 353 411 | 2 352 759 | 1 878 647 |
Creditors Due After One Year Total Noncurrent Liabilities | | | 571 008 | 759 906 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | | | 683 548 | 964 683 | | | | | | | |
Intangible Fixed Assets Additions | | | | 178 842 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | 0 | 2 236 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 2 236 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 0 | 178 842 | | | | | | | |
Provisions For Liabilities Charges | 26 426 | 31 041 | 35 593 | 31 773 | | | | | | | |
Revaluation Reserve | | | 138 745 | 108 297 | | | | | | | |
Tangible Fixed Assets Additions | | 97 400 | | 279 242 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 921 170 | 1 018 570 | 1 214 989 | 1 466 937 | | | | | | | |
Tangible Fixed Assets Depreciation | 65 097 | 127 942 | 233 477 | 303 966 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | | 67 369 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | | -4 608 | | | | | | | |
Tangible Fixed Assets Disposals | | | | -4 575 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | -22 719 | | | | | | | |
Creditors Due After One Year | 598 241 | 567 376 | | | | | | | | | |
Creditors Due Within One Year | 781 599 | 726 557 | | | | | | | | | |
Secured Debts | 598 241 | 567 376 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 62 845 | | | | | | | | | |