Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 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 | 2023-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 3 699 482 | 4 048 506 | 4 416 372 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 476 266 | 868 200 | 969 375 | 922 449 | 757 168 | 1 637 037 | 930 321 | 730 261 | 532 229 |
Current Assets | 6 388 739 | 6 592 806 | 7 050 022 | 6 560 209 | 7 553 277 | 7 574 949 | 6 614 638 | 6 486 529 | | | 7 654 015 | 5 377 966 |
Debtors | 2 730 947 | 2 753 580 | 3 024 412 | 2 436 292 | 2 753 610 | 2 624 960 | 2 468 203 | 2 328 075 | 3 197 035 | 3 211 237 | 3 168 040 | 2 246 363 |
Net Assets Liabilities | | | | 4 846 680 | 5 442 909 | 5 320 136 | 2 657 936 | 2 519 397 | | | 2 726 476 | 2 860 327 |
Other Debtors | 80 885 | | | | | | | | | | 29 627 | 3 651 |
Property Plant Equipment | | | | 168 159 | 179 263 | 294 797 | 193 701 | 261 041 | 226 688 | 249 698 | 192 751 | 180 996 |
Total Inventories | | | | 3 647 651 | 3 931 469 | 3 980 614 | 3 223 986 | 3 401 286 | 2 726 626 | 5 103 592 | | |
Cash Bank In Hand | 305 875 | 798 767 | 84 002 | | | | | | | | | |
Intangible Fixed Assets | 16 748 | 13 499 | 10 250 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 699 482 | 4 048 506 | 4 416 372 | | | | | | | | | |
Stocks Inventory | 3 351 917 | 3 040 459 | 3 941 608 | | | | | | | | | |
Tangible Fixed Assets | 123 218 | 139 147 | 173 030 | | | | | | | | | |
Trade Debtors | 2 273 492 | 2 245 356 | 2 437 028 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | | | | | | | | | |
Profit Loss Account Reserve | 3 698 482 | 4 047 511 | 4 415 372 | | | | | | | | | |
Shareholder Funds | 3 699 482 | 4 048 506 | 4 416 372 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 12 500 | 13 000 | 13 000 | 13 000 | 14 500 | 13 000 | 15 000 | 15 950 | | | 10 450 | 10 525 |
Accrued Liabilities Deferred Income | | | | | | | | | 1 314 017 | 1 372 668 | 120 000 | 175 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | 12 997 | 16 247 | 16 997 | 17 747 | 18 497 | 6 750 | | 19 997 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 416 588 | 374 747 | 515 764 | 586 304 | 666 938 | | | 924 726 | 1 006 500 |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | | | | | | | | | 229 836 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 82 116 | 272 296 | 16 384 | 174 821 | | | | 70 019 |
Administration Support Average Number Employees | 18 | 18 | | 18 | 18 | | | | | | | |
Administrative Expenses | 2 841 048 | | | 2 999 596 | 3 016 457 | 3 818 802 | 3 457 367 | 3 432 826 | 3 446 078 | 3 546 297 | 3 693 486 | 3 922 213 |
Amortisation Expense Intangible Assets | | | | 3 249 | 3 249 | 750 | 750 | 750 | | | | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | 750 | | |
Amounts Owed By Related Parties | | | | 393 882 | 195 634 | | 17 848 | | | | | |
Amounts Owed To Group Undertakings | | | | | | | | | 223 845 | 353 635 | 144 578 | 133 054 |
Amounts Owed To Related Parties | | | | 250 000 | 250 000 | 630 044 | 615 283 | 58 279 | | | | |
Applicable Tax Rate | | | | 20 | 20 | 19 | 19 | 19 | | | | |
Average Number Employees During Period | 59 | 54 | | 49 | 51 | | | | 39 | 40 | 39 | 35 |
Balances Amounts Owed By Related Parties | | | | 27 288 | 29 923 | | | | | | | |
Balances Amounts Owed To Related Parties | | | | 90 444 | 190 025 | | | | | | | 15 750 |
Balances With Banks | | | | 474 896 | 867 352 | 968 423 | 921 360 | 756 410 | | | | |
Bank Borrowings Overdrafts | 47 787 | 5 637 | 33 260 | | | | | | 5 740 | 5 011 | | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | | | | | | | | | 1 000 | 1 000 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | | 7 716 | 30 607 |
Cash Cash Equivalents | | | | 476 266 | 868 200 | 969 375 | 922 449 | 757 168 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 50 742 | 476 266 | 868 200 | 969 375 | 922 449 | | 930 321 | 730 261 | 532 229 |
Cash On Hand | | | | 869 | 347 | 451 | 588 | 256 | | | | |
Corporation Tax Payable | | | | | | | | | 133 291 | 43 227 | | |
Corporation Tax Recoverable | | | | | | | | | | | 120 557 | |
Cost Sales | 8 829 058 | | | 9 037 199 | 10 009 883 | 10 658 938 | 9 889 145 | 9 506 591 | 9 952 779 | 11 067 112 | 11 159 659 | 8 967 071 |
Creditors | | | | 750 000 | 163 710 | 9 928 | 5 953 | 1 776 | 2 592 956 | 3 120 706 | 2 628 789 | 202 608 |
Current Tax For Period | | | | 111 369 | 147 318 | 35 929 | 36 070 | | | | | |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | -83 927 | -16 258 | -49 185 | | | | | | |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | -650 000 | -600 000 | -500 000 | | | | | | |
Deferred Tax Asset Debtors | | | | | | | | | | | | 58 417 |
Deferred Tax Assets | | | | 951 | 3 941 | 21 072 | -18 976 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 952 | 3 940 | 21 072 | -17 511 | 16 349 | | | -7 564 | -56 737 |
Deferred Tax Liabilities | | | | | | | | -16 349 | | | | |
Depreciation Amortisation Expense | | | | 55 481 | 74 262 | 157 512 | 71 291 | 84 234 | | | | |
Depreciation Expense Property Plant Equipment | | | | 52 232 | 71 013 | 156 762 | 70 541 | 83 484 | | | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 109 083 | 81 774 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -112 853 | -15 745 | | -2 850 | | | | |
Disposals Property Plant Equipment | | | | | -112 853 | -15 745 | -46 940 | -26 847 | | | | |
Dividends Paid Classified As Financing Activities | | | | | | | -2 750 000 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 3 792 | 3 783 | 3 975 | 3 831 | | | 8 789 | 27 608 |
Finance Lease Payments Owing Minimum Gross | | | | | 16 748 | 13 711 | 9 928 | 7 764 | | | 14 021 | 39 881 |
Financial Liabilities | | | | 750 000 | 150 000 | 150 000 | | | | | | |
Finished Goods Goods For Resale | 3 351 917 | 3 040 459 | 3 941 608 | 3 647 651 | 3 931 469 | 3 980 614 | 3 223 986 | 3 401 286 | | | 3 755 714 | 2 599 374 |
Fixed Assets | 140 066 | 152 746 | 183 380 | 175 259 | 183 113 | 297 797 | 195 951 | 262 541 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 1 367 | 1 680 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 6 231 258 | 6 159 397 | 3 381 520 | 2 611 147 | 1 896 571 | | | 2 197 572 | 4 388 422 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | 57 945 | -118 781 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 179 847 | -973 373 | -485 786 | 402 989 | 403 469 | | | 509 147 | 464 903 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -588 119 | 317 316 | 38 556 | -128 326 | -140 128 | | | -163 754 | -859 537 |
Gain Loss In Cash Flows From Change In Inventories | | | | -293 957 | 283 818 | 49 145 | -756 628 | 177 300 | | | -1 347 878 | -1 156 340 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -4 570 | | | | |
Gain Loss On Financial Assets Liabilities Fair Value Through Profit Or Loss | | | | | | 100 | | | | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 109 979 | -59 722 | -74 047 | -137 444 | | | | |
Gross Profit Loss | 3 581 030 | | | 3 594 054 | 3 690 794 | 3 773 786 | 3 590 566 | 3 344 251 | 4 108 119 | 3 872 186 | | |
Impairment Loss Other Non-financial Assets | | | | | | | | | | | -108 044 | 368 223 |
Income From Related Parties | | | | 27 288 | 29 923 | 12 611 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 177 458 | 137 247 | 112 857 | -16 687 | 46 113 | | | -43 227 | 43 534 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 425 524 | 391 934 | 101 175 | -46 926 | -165 281 | | | 200 060 | 198 032 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -35 771 | | | -120 557 | 101 776 |
Increase Decrease In Existing Provisions | | | | | 3 941 | 21 072 | -17 510 | 16 348 | | | | |
Increase Decrease In Loans Owed By Related Parties Due To Other Changes | | | | | | -366 301 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 3 250 | 750 | 750 | 750 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 71 012 | 156 762 | 70 540 | 83 484 | | 51 508 | | 81 774 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | 800 000 | 2 000 000 | | | | | |
Intangible Assets | | | | 7 000 | 3 750 | 3 000 | 2 250 | 1 500 | 750 | | | |
Intangible Assets Gross Cost | | | | 19 997 | 19 997 | 19 997 | 19 997 | 19 997 | | | 19 997 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 1 903 | | | | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | 51 529 | 35 967 | 21 190 | 26 000 | 70 200 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 35 | 963 | 879 | 696 | 504 | | | | |
Interest Income On Bank Deposits | | | | | | | | | | | 53 | 4 794 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | 53 | 4 794 |
Interest Paid Classified As Financing Activities | | | | -51 891 | -36 931 | -22 070 | -28 599 | -70 705 | | | | |
Interest Paid Classified As Operating Activities | | | | 51 890 | 36 930 | 22 069 | 28 599 | 70 704 | | | -95 396 | -67 334 |
Interest Paid To Group Undertakings | | | | | | | | | | | 94 250 | 80 325 |
Interest Payable Similar Charges Finance Costs | | | | 51 890 | -73 048 | 22 069 | 28 599 | 70 704 | 69 458 | 65 098 | 95 396 | 83 042 |
Interest Received Classified As Investing Activities | | | | 67 | 102 | 1 314 | 1 758 | 1 318 | | | -53 | -6 194 |
Interest Received Classified As Operating Activities | | | | 67 | 102 | 1 314 | 1 758 | 1 318 | | | | |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Investments In Subsidiaries | | | | 100 | 100 | 100 | 100 | | | | | |
Key Management Personnel Compensation Total | | | | | | | | | 347 208 | 408 207 | 346 633 | 305 346 |
Loans From Group Undertakings | | | | | | | | | | | 2 500 000 | 500 000 |
Loans Owed By Related Parties | | | 515 671 | 431 744 | 415 486 | | | | | | | |
Loans Owed To Related Parties | | | 1 650 000 | 1 000 000 | 400 000 | 700 000 | 2 700 000 | | | | | |
Loss Gain From Write-downs Reversals Inventories | | | | | | | | | | | 108 044 | -368 223 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | 326 | -109 978 | | | | | | | |
Minimum Operating Lease Payments Recognised As Expense | | | | 579 140 | 532 843 | 535 215 | 548 760 | 521 767 | | | | |
Net Cash Flows From Used In Financing Activities | | | | -701 891 | -638 579 | -25 669 | -782 382 | 475 320 | | | | |
Net Cash Flows From Used In Investing Activities | | | | -47 295 | -63 054 | -270 982 | 32 314 | -154 076 | | | | |
Net Cash Flows From Used In Operating Activities | | | | 1 174 710 | 1 093 567 | 397 824 | 703 142 | -486 525 | | | | |
Net Cash Generated From Operations | | | | 1 352 168 | 1 120 836 | 510 683 | 686 455 | -440 412 | | | -495 557 | -1 863 733 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 649 939 | 748 599 | 112 596 | 204 490 | 229 | | | | |
Net Current Assets Liabilities | 4 980 264 | 5 317 201 | 5 652 381 | 5 441 761 | 5 447 787 | 5 227 620 | 4 645 781 | 5 002 823 | 4 967 742 | 6 124 444 | 5 205 462 | 2 926 567 |
Net Finance Income Costs | | | | | | | | | | | 53 | 6 194 |
Nominal Value Allotted Share Capital | | | | | | | | | | 1 | | |
Number Shares Allotted | 1 000 | 1 000 | 1 000 | | | | | | | 1 000 | | |
Number Shares Issued Fully Paid | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | |
Operating Profit Loss | 739 982 | | | 594 458 | 784 315 | -45 016 | 133 199 | -88 575 | 767 698 | 338 998 | | |
Other Creditors | | | | | | | | | | | 98 005 | 42 529 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | | | | 97 723 | | |
Other Debtors Balance Sheet Subtotal | | | | | | | | | | 11 752 | | |
Other Employee Expense | | | | 116 188 | 179 490 | 8 573 | 9 782 | 9 396 | 13 029 | 11 253 | | |
Other Interest Income | | | | | | | | | | | | 1 400 |
Other Interest Receivable Similar Income Finance Income | | | | 67 | 102 | 1 314 | 1 758 | 1 318 | 901 | 10 | 53 | 6 194 |
Other Operating Income Format1 | | | | | | 246 161 | | | 105 657 | 13 109 | | |
Other Payables Accrued Expenses | | | | 373 734 | 750 712 | 1 034 414 | 727 743 | 1 010 722 | | | | |
Other Remaining Borrowings | | | | | | | | | | | 2 500 000 | 500 000 |
Other Remaining Operating Income | | | | | | 246 161 | | | | | | |
Other Revenue | | | | | | 246 161 | 266 576 | 267 119 | | | | |
Other Short-term Employee Benefits | | | | 7 204 | 7 791 | 8 573 | | | | | | |
Other Taxation Social Security Payable | | | | | | | | | | | 317 090 | 213 212 |
Ownership Interest In Subsidiary Percent | | | | | 100 | 100 | | | | | | |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -1 650 | -3 599 | -3 783 | -3 975 | | | -5 011 | -10 766 |
Payments To Related Parties | | | | 169 180 | 167 969 | 286 491 | 266 141 | 306 916 | | | 173 623 | 92 115 |
Pension Costs Defined Contribution Plan | | | | 39 589 | 80 175 | 34 571 | 35 695 | 33 675 | 30 688 | 32 254 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 32 910 | 29 442 |
Prepayments | | | | 190 224 | 279 453 | 100 760 | 280 082 | 450 751 | | | | |
Prepayments Accrued Income | | | | | | | | | 230 748 | 684 341 | 246 265 | 292 508 |
Proceeds From Sales Property Plant Equipment | | | | | | | 46 940 | 19 427 | | | -100 | |
Profit Loss | | | | 430 314 | 596 229 | -122 773 | 87 799 | -138 539 | 594 796 | 195 416 | -583 133 | 133 851 |
Profit Loss On Ordinary Activities After Tax | | | | | | | | | 594 796 | 195 416 | | |
Profit Loss On Ordinary Activities Before Tax | -308 040 | 461 548 | | 542 635 | 747 487 | -65 771 | 106 358 | -157 961 | 699 141 | 273 910 | -711 254 | 154 137 |
Property Plant Equipment Gross Cost | | | | 584 747 | 554 010 | 810 561 | 780 005 | 927 979 | | | 1 117 477 | 1 187 496 |
Provisions | | | | 20 340 | 24 281 | 45 353 | 27 843 | 44 191 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 20 340 | 24 281 | 45 353 | 27 843 | 44 191 | | | | |
Purchase Property Plant Equipment | | | | -47 362 | -63 156 | -272 296 | -16 384 | -174 821 | | | -52 136 | -33 393 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -500 000 | -2 000 000 |
Revenue From Commissions | | | | 6 143 | 3 175 | 2 992 | 2 409 | 2 301 | | | | |
Revenue From Sale Goods | | | | 12 625 110 | 13 697 502 | 14 183 571 | 13 210 726 | 12 581 422 | | | | |
Sales Marketing Distribution Average Number Employees | 41 | 36 | | 31 | 33 | 32 | 46 | 41 | | | | |
Short-term Deposits Classified As Cash Equivalents | | | | 501 | 501 | 501 | 501 | 502 | | | | |
Social Security Costs | 99 995 | 109 867 | | 108 892 | 112 193 | 118 808 | 110 386 | 107 385 | 123 186 | 128 407 | | |
Staff Costs Employee Benefits Expense | | | | 1 552 790 | 1 625 665 | 1 376 167 | 1 324 127 | 1 250 972 | | | 1 251 848 | 1 289 802 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 15 245 | 50 512 | 42 948 | 44 628 |
Taxation Social Security Payable | | | | 101 833 | 289 170 | 130 807 | 228 498 | 109 142 | 336 379 | 414 347 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | | 43 360 |
Tax Expense Credit Applicable Tax Rate | | | | 109 884 | 149 497 | -12 496 | 20 208 | -30 013 | | | -135 138 | 38 534 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 999 | 1 159 | -1 573 | -1 943 | 11 051 | | | -8 024 | 2 694 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | 10 308 | -24 752 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 438 | 602 | 70 611 | 3 962 | -460 | | | 3 366 | 2 131 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | | -58 417 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | 459 | -3 668 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 112 321 | 151 258 | 57 002 | 18 559 | -19 422 | 104 345 | 78 494 | -128 121 | 20 286 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 109 326 | | |
Total Assets Less Current Liabilities | 5 120 330 | 5 469 943 | 5 835 761 | 5 617 020 | 5 630 900 | 5 525 418 | 4 841 732 | 5 265 364 | 5 195 180 | 6 374 142 | 5 398 213 | 3 107 563 |
Total Borrowings | | | | | 13 710 | 9 928 | 5 953 | 1 776 | | | 2 500 000 | 500 000 |
Total Operating Lease Payments | | | | 42 781 | 33 439 | 30 834 | 35 653 | 33 921 | | | | |
Trade Creditors Trade Payables | | | | 354 454 | 763 512 | 542 524 | 362 034 | 351 300 | 571 248 | 819 133 | 844 427 | 479 761 |
Trade Debtors Trade Receivables | | | | 1 852 186 | 2 278 523 | 2 495 770 | 2 170 273 | 1 877 324 | 2 966 287 | 2 515 144 | 2 771 591 | 1 891 787 |
Turnover Revenue | | | | 12 631 253 | 13 700 677 | 14 186 563 | 13 479 711 | 12 850 842 | 14 060 898 | 14 939 298 | | |
Unpaid Contributions To Pension Schemes | | | | | | 5 755 | 6 997 | 7 643 | | | | |
Wages Salaries | 1 224 643 | 1 182 922 | | 1 280 917 | 1 246 016 | 1 214 215 | 1 168 264 | 1 100 516 | 1 212 879 | 1 245 560 | 1 094 388 | 1 148 775 |
Company Contributions To Money Purchase Plans Directors | | | | 3 251 | 48 212 | 6 000 | 6 000 | 6 105 | 4 066 | 5 595 | | |
Director Remuneration | 129 398 | 119 783 | 143 232 | 147 794 | 115 331 | 106 000 | 117 895 | 134 047 | | | 168 200 | 128 762 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 135 176 | 236 233 | 171 997 | 132 190 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | | |
Company Contributions To Money Purchase Schemes Directors | 6 675 | 8 493 | 3 033 | | | | | | | | | |
Accruals Deferred Income Within One Year | 366 055 | 305 880 | 360 965 | | | | | | | | | |
Amortisation Intangible Assets Expense | 3 249 | 3 249 | | | | | | | | | | |
Amount Due From To Related Party | | 172 299 | -1 677 414 | | | | | | | | | |
Amounts Owed By Subsidiaries | | 113 828 | 424 568 | | | | | | | | | |
Amounts Owed To Subsidiaries After One Year | 1 400 000 | 1 400 000 | 1 400 000 | | | | | | | | | |
Amounts Owed To Subsidiaries Within One Year | 316 193 | 250 000 | 250 000 | | | | | | | | | |
Bank Overdrafts | 47 787 | 5 637 | 33 260 | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 5 252 | -5 318 | | | | | | | | | | |
Capital Element Finance Lease Rental Payments | 20 535 | | | | | | | | | | | |
Cash Flow Outflow Arising From Restructuring | -999 492 | | | | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | -437 728 | | | | | | | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -55 975 | | | | | | | | | | | |
Cash Flow Outflow From Operating Activities | -294 100 | | | | | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -48 530 | | | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 388 875 | 468 937 | 920 000 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 71 348 | 74 567 | 70 628 | | | | | | | | | |
Corporation Tax Due Within One Year | | 9 601 | 104 516 | | | | | | | | | |
Costs Gains From Fundamental Restructuring Or Reorganisation | 999 492 | | | | | | | | | | | |
Creditors Due After One Year | 1 408 333 | 1 400 000 | 1 400 000 | | | | | | | | | |
Creditors Due Within One Year | 1 408 475 | 1 275 605 | 1 397 641 | | | | | | | | | |
Decrease Increase In Debtors | -1 307 035 | | | | | | | | | | | |
Decrease Increase In Net Debt During Period | -487 728 | | | | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | -437 728 | | | | | | | | | | | |
Decrease Increase In Stocks | -1 207 618 | | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 60 016 | 64 696 | 55 799 | | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 12 515 | 21 437 | 19 389 | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 13 330 | 1 609 | | | | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 100 | 100 | 100 | | | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -4 652 | -677 | | | | | | | | | | |
Hire Property Other Lease Expenditure | 748 412 | 759 940 | | | | | | | | | | |
Increase Decrease In Creditors | 2 416 798 | | | | | | | | | | | |
Increase Decrease In Net Cash For Period | -458 263 | | | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -63 047 | | | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -385 | 8 922 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 3 249 | 6 498 | 9 747 | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 750 | 750 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 19 997 | 19 997 | 19 997 | | | | | | | | | |
Interest Element Finance Lease Rental Payments | 714 | | | | | | | | | | | |
Interest Paid | 49 597 | | | | | | | | | | | |
Interest Payable Similar Charges | 50 311 | 66 035 | | | | | | | | | | |
Interest Receivable On Bank Deposits | 1 781 | 10 | | | | | | | | | | |
Interest Received | 1 781 | | | | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 388 875 | 274 500 | 460 000 | | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | 194 437 | 460 000 | | | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 47 534 | 32 640 | | | | | | | | | | |
Leases Hire Purchase Contracts Finance Charges | 714 | 1 685 | | | | | | | | | | |
Loans Other Than Banks Loans Overdrafts Finance Charges | 49 597 | 64 350 | | | | | | | | | | |
Net Cash Payments To Acquire Subsidiaries | 100 | | | | | | | | | | | |
Net Debt Funds | -223 278 | -784 797 | -50 742 | | | | | | | | | |
Net Increase Decrease In Shareholders Funds | -244 608 | 349 026 | | | | | | | | | | |
New Finance Leases | 50 000 | | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts | 34 810 | 8 333 | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 8 333 | | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 26 477 | 8 333 | | | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | 8 333 | | | | | | | | | | | |
Other Interest Receivable | | 449 | | | | | | | | | | |
Other Interest Receivable Similar Income | 1 781 | 459 | | | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 65 433 | 71 109 | 58 058 | | | | | | | | | |
Other Operating Leases Expiring Within One Year | 5 915 | 3 458 | 12 570 | | | | | | | | | |
Other Taxation Social Security Within One Year | | 122 171 | 65 771 | | | | | | | | | |
Pension Costs | 9 479 | 29 017 | | | | | | | | | | |
Pension Costs Defined Contribution Scheme | 9 479 | 29 017 | | | | | | | | | | |
Percentage Subsidiary Held | | 100 | 100 | | | | | | | | | |
Prepayments Accrued Income Current Asset | 376 570 | 394 396 | 162 816 | | | | | | | | | |
Profit Loss For Period | -244 608 | 349 026 | | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 8 922 | -2 048 | | | | | | | | | |
Provisions For Liabilities Charges | 12 515 | 21 437 | 19 389 | | | | | | | | | |
Purchase Intangible Fixed Assets | 19 997 | | | | | | | | | | | |
Purchase Tangible Fixed Assets | 35 978 | | | | | | | | | | | |
Staff Costs | 1 334 117 | 1 321 806 | | | | | | | | | | |
Standard Nominal Tax Rate | 27 | 23 | | | | | | | | | | |
Tangible Fixed Assets Additions | | 5 731 | 48 497 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 381 043 | 456 668 | 546 350 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 257 825 | 317 521 | 373 320 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 317 | 633 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 5 000 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 10 000 | | | | | | | | | | |
Taxation Expense Credit | 39 023 | | | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -81 631 | 107 310 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -63 432 | 112 522 | | | | | | | | | | |
Total Depreciation Amortisation Impairment Charges | 63 265 | | | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | -63 049 | 103 601 | | | | | | | | | | |
Trade Creditors Within One Year | 651 963 | 573 984 | 583 129 | | | | | | | | | |
Turnover Gross Operating Revenue | 12 410 088 | | | | | | | | | | | |
U K Current Corporation Tax | -63 047 | | | | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 103 600 | | | | | | | | | | |
Value Shares Allotted | 1 000 | 1 000 | 1 000 | | | | | | | | | |