Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 305 641 | 389 369 | 525 711 | 663 622 | 1 071 980 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 179 222 | 68 350 | 100 450 |
Current Assets | 865 796 | 926 292 | 1 094 696 | 1 520 127 | 1 654 736 | 2 493 601 | 3 761 563 | 3 889 409 |
Debtors | 157 490 | 136 415 | 175 117 | 118 849 | 152 138 | 363 381 | 738 628 | 839 253 |
Net Assets Liabilities | | | | | | 1 479 819 | 1 828 105 | 1 742 549 |
Property Plant Equipment | | | | | | 306 084 | 596 391 | 614 671 |
Total Inventories | | | | | | 1 950 998 | 2 954 585 | 2 949 706 |
Other Debtors | | | | | | | 198 727 | 464 221 |
Cash Bank In Hand | 23 836 | 85 282 | 45 142 | 149 302 | 80 387 | | | |
Net Assets Liabilities Including Pension Asset Liability | 305 641 | 389 369 | 525 711 | 663 622 | 1 071 980 | | | |
Stocks Inventory | 684 470 | 704 595 | 874 437 | 1 251 976 | 1 422 211 | | | |
Tangible Fixed Assets | 231 099 | 205 965 | 225 665 | 324 017 | 339 934 | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | | | |
Profit Loss Account Reserve | 255 641 | 339 369 | 412 241 | 613 622 | 1 021 980 | | | |
Shareholder Funds | 305 641 | 389 369 | 525 711 | 663 622 | 1 071 980 | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 282 748 | 363 029 | 276 533 | 394 031 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 46 433 | | |
Administrative Expenses | | | | | | 2 746 253 | 3 247 439 | 4 294 306 |
Average Number Employees During Period | | | | | | 57 | | |
Comprehensive Income Expense | | | | | | 643 616 | 600 035 | 47 844 |
Creditors | | | | | | 1 272 706 | 206 396 | 195 899 |
Depreciation Expense Property Plant Equipment | | | | | | 80 281 | 95 473 | 117 498 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 10 | | |
Distribution Costs | | | | | | 658 617 | 976 628 | 1 107 928 |
Dividends Paid | | | | | | 236 001 | 251 749 | 133 400 |
Gross Profit Loss | | | | | | 4 220 236 | 4 934 746 | 5 617 219 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 80 281 | | 117 498 |
Net Current Assets Liabilities | 194 027 | 236 370 | 350 048 | 468 072 | 826 756 | 1 220 895 | 1 438 110 | 1 290 041 |
Operating Profit Loss | | | | | | 815 366 | 794 595 | 265 580 |
Profit Loss | | | | | | 643 616 | 600 035 | 47 844 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 815 366 | 725 655 | 188 728 |
Property Plant Equipment Gross Cost | | | | | 622 680 | 669 113 | 872 924 | 1 008 702 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 171 750 | 125 620 | 140 884 |
Total Assets Less Current Liabilities | 425 126 | 442 335 | 510 514 | 792 089 | 1 166 690 | 1 526 979 | 2 034 501 | 1 997 749 |
Turnover Revenue | | | | | | 9 227 924 | 10 840 996 | 12 285 669 |
Director Remuneration | | | | | | | 27 200 | 28 971 |
Dividend Recommended By Directors | | | | | | | | 133 400 |
Accrued Liabilities | | | | | | | 120 633 | 159 088 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 10 338 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | 59 301 |
Amortisation Expense Intangible Assets | | | | | | | | 10 338 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Bank Borrowings Overdrafts | | | | | | | 162 611 | 144 692 |
Bank Overdrafts | | | | | | 482 030 | 687 024 | 856 010 |
Cash Cash Equivalents Cash Flow Value | | | | | | | -618 674 | -755 560 |
Corporation Tax Payable | | | | | | | 125 620 | 81 583 |
Cost Sales | | | | | | | 5 906 250 | 6 668 450 |
Current Tax For Period | | | | | | | 125 620 | 81 583 |
Deferred Tax Liabilities | | | | | | | | 59 301 |
Depreciation Amortisation Expense | | | | | | | 95 474 | 127 836 |
Dividend Per Share Final | | | | | | | | 3 |
Dividends Paid Classified As Financing Activities | | | | | | | -251 749 | -133 400 |
Dividends Paid On Shares Final | | | | | | | 251 749 | 133 400 |
Finance Lease Liabilities Present Value Total | | | | | | | 7 042 | 3 791 |
Finished Goods | | | | | | | 2 954 585 | 2 949 706 |
Fixed Assets | 231 099 | 205 965 | 225 666 | 324 017 | 339 934 | | 596 391 | 707 708 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -13 000 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 8 978 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 859 559 | 177 237 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -375 247 | -101 960 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -371 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -371 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -171 750 | -125 620 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -315 866 | -136 886 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 34 713 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 1 003 587 | -4 879 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 10 338 |
Intangible Assets | | | | | | | | 93 037 |
Intangible Assets Gross Cost | | | | | | | | 103 375 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 9 084 | 9 229 |
Interest Expense On Bank Overdrafts | | | | | | | 36 361 | 44 441 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 23 495 | 23 182 |
Interest Paid Classified As Operating Activities | | | | | | | -45 445 | -53 670 |
Interest Payable Similar Charges Finance Costs | | | | | | | 68 940 | 76 852 |
Net Cash Flows From Used In Financing Activities | | | | | | | 60 190 | 168 833 |
Net Cash Flows From Used In Investing Activities | | | | | | | 386 151 | 239 153 |
Net Cash Flows From Used In Operating Activities | | | | | | | -130 475 | -271 100 |
Net Cash Generated From Operations | | | | | | | -371 165 | -473 572 |
Number Shares Issued Fully Paid | | | | | | | | 50 000 |
Other Creditors | | | | | | | 63 304 | 137 200 |
Other Deferred Tax Expense Credit | | | | | | | | 59 301 |
Other Operating Income Format1 | | | | | | | 83 916 | 50 595 |
Other Taxation Social Security Payable | | | | | | | 36 743 | 47 416 |
Par Value Share | 1 | 1 | 1 | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -7 541 | -5 264 |
Prepayments Accrued Income | | | | | | | 25 451 | 112 532 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -229 346 | |
Proceeds From Sales Property Plant Equipment | | | | | | | 371 | |
Provisions | | | | | | | | 59 301 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 59 301 |
Purchase Intangible Assets | | | | | | | | -103 375 |
Purchase Property Plant Equipment | | | | | | | -385 780 | -135 778 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -43 246 | -52 169 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 140 777 | 35 858 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -15 323 | 9 872 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 140 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 103 375 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 135 778 |
Trade Creditors Trade Payables | | | | | | | 1 167 980 | 1 116 306 |
Trade Debtors Trade Receivables | | | | | | | 514 450 | 262 500 |
Wages Salaries | | | | | | | 1 374 092 | 2 007 021 |
Creditors Due After One Year | 119 485 | 52 966 | 50 003 | 128 467 | 94 710 | | | |
Creditors Due Within One Year | 671 769 | 689 922 | 809 848 | 1 052 055 | 827 980 | | | |
Number Shares Allotted | 50 000 | 50 000 | 50 000 | 50 000 | | | | |
Tangible Fixed Assets Additions | | 35 124 | 84 220 | 174 824 | 109 342 | | | |
Tangible Fixed Assets Cost Or Valuation | 454 931 | 480 320 | 564 541 | 739 365 | 832 012 | | | |
Tangible Fixed Assets Depreciation | 223 832 | 274 355 | 338 875 | 415 348 | 492 078 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 58 149 | 64 520 | 76 473 | 92 118 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 626 | | | 15 388 | | | |
Tangible Fixed Assets Disposals | | 9 735 | | | 16 695 | | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | 50 000 | 50 000 | | | | |