Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 30 722 | 308 817 | 9 594 | 48 389 | 8 142 | 600 289 | 177 375 | 7 126 |
Current Assets | 5 761 338 | 6 642 677 | 6 227 364 | 5 926 940 | 7 263 208 | 7 519 189 | 10 572 150 | 13 125 808 |
Debtors | 3 041 082 | 3 023 514 | 1 796 868 | 2 318 254 | 2 700 587 | 2 692 301 | 5 156 150 | 7 094 184 |
Net Assets Liabilities | 1 360 142 | 1 513 956 | 1 943 118 | 2 553 964 | 2 751 769 | 3 395 025 | 4 489 329 | 5 504 372 |
Other Debtors | 18 066 | 21 122 | 32 868 | 19 291 | 26 750 | 8 153 | 61 401 | 12 902 |
Property Plant Equipment | 63 748 | 53 187 | 42 135 | 35 219 | 31 466 | 24 461 | 30 074 | 22 685 |
Total Inventories | 2 689 534 | 3 310 346 | 4 420 902 | 3 560 297 | 4 554 479 | 4 226 599 | 5 238 625 | 6 024 498 |
|
Other Financial Data |
Audit Fees Expenses | | | 6 000 | 8 000 | | 7 750 | 8 500 | 11 500 |
Accrued Liabilities | | | 42 685 | 58 818 | 11 240 | 12 283 | 12 135 | 12 634 |
Accumulated Depreciation Impairment Property Plant Equipment | 211 666 | 225 655 | 236 707 | 245 445 | 254 498 | 261 503 | 247 806 | 255 195 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -1 780 | | -1 236 | | -2 367 |
Administrative Expenses | | | 1 240 859 | 1 304 794 | 1 328 245 | 1 369 542 | 1 960 095 | 2 457 991 |
Amounts Owed By Group Undertakings | 3 000 841 | 2 988 707 | 1 744 099 | 2 276 927 | 2 663 772 | 2 648 215 | 4 988 705 | 6 965 330 |
Amounts Owed To Group Undertakings | 3 285 893 | 3 467 541 | 1 203 019 | 2 150 880 | 2 090 627 | 1 818 551 | 1 952 933 | 1 875 550 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 23 | 26 | 24 | | 29 | 31 | 44 | 49 |
Bank Borrowings Overdrafts | | | 497 989 | | 8 322 | | | 373 108 |
Bank Overdrafts | | | 497 989 | | 8 322 | | | 373 108 |
Cash Cash Equivalents Cash Flow Value | | | -488 395 | | -180 | 600 289 | 177 375 | -365 982 |
Comprehensive Income Expense | | | 429 162 | 610 846 | 197 805 | 643 256 | 1 094 304 | 1 015 043 |
Corporation Tax Payable | | | 156 772 | 144 943 | 88 423 | 150 288 | 254 731 | 250 036 |
Cost Sales | | | 10 875 404 | 11 528 646 | 11 519 190 | 13 329 301 | 17 050 879 | 19 171 923 |
Creditors | 4 914 890 | 5 579 138 | 4 724 965 | 3 808 195 | 4 941 559 | 4 548 515 | 6 512 477 | 8 044 121 |
Current Tax For Period | | | 105 797 | 145 333 | 46 664 | 153 234 | 258 475 | 251 458 |
Deferred Tax Assets | | | | 364 | | | | -1 276 |
Deferred Tax Liabilities | | | 1 416 | | 2 522 | 1 546 | 3 163 | |
Depreciation Amortisation Expense | | | 11 052 | 8 738 | 9 053 | 7 005 | 8 606 | 7 389 |
Depreciation Expense Property Plant Equipment | | | 11 052 | 8 738 | | 7 005 | 8 606 | 7 389 |
Fixed Assets | 517 494 | 453 187 | 442 135 | 435 219 | 431 466 | 424 461 | 430 074 | 422 685 |
Further Operating Expense Item Component Total Operating Expenses | | | 20 970 | 10 936 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 795 576 | -1 354 813 | 1 241 815 | -174 511 | 1 725 137 | 1 240 615 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -17 962 | 11 806 | 4 148 | -7 271 | -123 359 | 40 540 |
Gross Profit Loss | | | 1 790 853 | 2 082 787 | 1 595 822 | 2 016 068 | 3 241 752 | 3 722 355 |
Income Taxes Paid Refund Classified As Operating Activities | | | 2 869 | -157 162 | -101 432 | -92 221 | -153 234 | -256 384 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -797 212 | 536 784 | -48 569 | 600 469 | -422 914 | -543 357 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 8 118 | | -1 752 | 852 | -798 | 231 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 1 110 556 | -860 605 | 994 182 | -327 880 | 1 012 026 | 785 873 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 13 989 | 11 052 | 8 738 | | 7 005 | 8 606 | 7 389 |
Interest Expense On Bank Overdrafts | | | 8 271 | 23 594 | 23 150 | 16 983 | 72 | |
Interest Paid Classified As Operating Activities | | | -8 271 | -23 594 | -23 150 | -16 983 | -72 | |
Interest Payable Similar Charges Finance Costs | | | 8 271 | 23 594 | 23 150 | 16 983 | 72 | |
Investments Fixed Assets | 453 746 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 |
Investments In Group Undertakings | 453 746 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 |
Merchandise | | | 4 420 902 | 3 560 297 | 4 554 479 | 4 226 599 | 5 238 625 | 6 024 498 |
Net Assets Liabilities Subsidiaries | | | -288 851 | -288 694 | -288 694 | -285 744 | -276 256 | -276 256 |
Net Cash Flows From Used In Financing Activities | | | 1 019 914 | -415 033 | 447 098 | 256 519 | 2 206 108 | 2 054 008 |
Net Cash Flows From Used In Investing Activities | | | | 1 822 | 5 300 | | 17 749 | |
Net Cash Flows From Used In Operating Activities | | | -222 702 | -123 573 | -403 829 | -856 988 | -1 800 943 | -1 510 651 |
Net Cash Generated From Operations | | | -228 104 | -304 329 | -528 411 | -966 192 | -1 954 249 | -1 767 035 |
Net Current Assets Liabilities | 846 448 | 1 063 539 | 1 502 399 | 2 118 745 | 2 321 649 | 2 970 674 | 4 059 673 | 5 081 687 |
Number Shares Issued Fully Paid | | | | 2 | | 2 | 2 | 2 |
Operating Profit Loss | | | 549 994 | 777 993 | 267 577 | 813 089 | 1 352 361 | 1 264 364 |
Other Creditors | 166 198 | 236 553 | 345 721 | 318 205 | 220 053 | 441 691 | 541 510 | 523 395 |
Other Deferred Tax Expense Credit | | | -1 354 | -1 780 | -199 | -1 974 | -490 | -5 803 |
Other Taxation Social Security Payable | 246 941 | 254 692 | 22 705 | 13 067 | 181 110 | 330 323 | 976 911 | 1 853 593 |
Par Value Share | | | | 1 | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 5 449 | 9 892 | 16 343 | 19 137 | 56 266 | 62 118 |
Percentage Class Share Held In Subsidiary | | | | 100 | | 100 | 100 | 100 |
Profit Loss | | | 429 162 | 610 846 | 197 805 | 643 256 | 1 094 304 | 1 015 043 |
Profit Loss On Ordinary Activities Before Tax | | | 541 723 | 754 399 | 244 427 | 796 106 | 1 352 289 | 1 264 364 |
Profit Loss Subsidiaries | | | -3 082 | -157 | | | | |
Property Plant Equipment Gross Cost | 275 414 | 278 842 | 278 842 | 280 664 | 285 964 | 285 964 | 277 880 | |
Provisions | | | 1 416 | -364 | 1 346 | 110 | 418 | -1 949 |
Provisions For Liabilities Balance Sheet Subtotal | 3 800 | 2 770 | 1 416 | | 1 346 | 110 | 418 | |
Purchase Property Plant Equipment | | | | -1 822 | -5 300 | | -21 500 | |
Social Security Costs | | | 69 761 | 73 702 | 71 786 | 76 883 | 108 119 | 136 143 |
Staff Costs Employee Benefits Expense | | | 832 553 | 898 348 | 863 346 | 940 030 | 1 393 475 | 1 642 119 |
Tax Expense Credit Applicable Tax Rate | | | 104 282 | 143 336 | 46 441 | 151 260 | 256 935 | 240 229 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | -18 | | | | | 8 241 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 112 561 | 143 553 | 46 622 | 152 850 | 257 985 | 249 321 |
Total Additions Including From Business Combinations Property Plant Equipment | | 3 428 | | 1 822 | | | 21 500 | |
Total Assets Less Current Liabilities | 1 363 942 | 1 516 726 | 1 944 534 | 2 553 964 | 2 753 115 | 3 395 135 | 4 489 747 | 5 504 372 |
Total Current Tax Expense Credit | | | 113 915 | 145 333 | 44 912 | 154 086 | 257 677 | 251 689 |
Total Operating Lease Payments | | | 130 000 | 130 000 | | 136 000 | 167 348 | 178 051 |
Trade Creditors Trade Payables | 1 215 858 | 1 620 352 | 2 498 759 | 1 122 282 | 2 341 784 | 1 795 379 | 2 774 257 | 3 155 805 |
Trade Debtors Trade Receivables | 22 175 | 13 685 | 19 901 | 21 672 | 10 065 | 35 933 | 86 489 | 114 003 |
Turnover Revenue | | | 12 666 257 | 13 611 433 | 13 115 012 | 15 345 369 | 20 292 631 | 22 894 278 |
Wages Salaries | | | 757 343 | 814 754 | 775 217 | 844 010 | 1 229 090 | 1 443 858 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 308 | |
Deferred Tax Asset Debtors | | | | | | | | 1 949 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 22 303 | |
Disposals Property Plant Equipment | | | | | | | 29 584 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 219 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -3 530 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -3 530 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | 1 909 | 519 | 798 | 3 435 |
Other Operating Income Format1 | | | | | | 166 563 | 70 704 | |
Prepayments | | | | | | | 19 555 | |
Proceeds From Sales Property Plant Equipment | | | | | | | -3 751 | |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | | -182 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 950 | -1 422 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | -158 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | 219 | 100 | -1 393 |
Total Deferred Tax Expense Credit | | | | | 1 710 | -1 236 | 308 | -2 368 |