Profit & Loss |
Date of Accounts |
2017-07-31 | 2018-12-31 | 2021-12-31 | 2022-12-30 |
Currency |
| | | |
Net Worth | 1 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 259 971 | 24 788 |
Current Assets | 69 516 | 12 864 619 | 13 276 573 | 16 561 928 |
Debtors | | | 13 016 602 | 16 537 140 |
Net Assets Liabilities | | | -4 207 628 | -5 497 196 |
Other Debtors | | | 65 522 | 2 188 |
Total Inventories | | | 37 392 156 | 63 250 552 |
Net Assets Liabilities Including Pension Asset Liability | 1 | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 23 450 | 55 000 |
Other Non-audit Services Entity Subsidiaries Fees | | | 17 520 | |
Other Taxation Advisory Services Entity Subsidiaries Fees | | | 1 500 | |
Taxation Compliance Services Entity Subsidiaries Fees | | | 7 950 | |
Accrued Liabilities Deferred Income | | | -15 944 | 250 461 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 4 948 | 6 619 |
Additional Provisions Increase From New Provisions Recognised | | | | 347 716 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 13 687 |
Administration Support Average Number Employees | | | 192 | 44 |
Administrative Expenses | | | 2 521 363 | 5 469 946 |
Amortisation Government Grants | | | -27 845 | |
Amounts Owed By Group Undertakings | | | 12 849 153 | 16 341 128 |
Amounts Owed To Group Undertakings | | | 4 479 448 | 17 480 164 |
Amounts Owed To Other Related Parties Other Than Directors | | | 1 029 905 | 21 778 |
Amounts Receivable In Respect Group Relief | | | 96 329 | 164 829 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | 2 | 2 | 194 | 113 |
Bank Borrowings Overdrafts | | | 28 272 281 | 4 232 112 |
Bank Overdrafts | | | | 57 680 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | 1 | | |
Cash Cash Equivalents | | | 1 400 470 | 669 835 |
Cash Cash Equivalents Cash Flow Value | | | 1 400 260 | 669 635 |
Comprehensive Income Expense | | | -933 653 | -1 289 568 |
Corporation Tax Recoverable | | | 248 176 | 86 805 |
Cost Sales | | | 10 809 663 | 8 773 428 |
Creditors | 69 515 | 5 736 890 | 17 832 417 | 17 827 512 |
Current Tax For Period | | | 210 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -233 575 | 399 966 |
Deferred Tax Liabilities | | | -347 716 | 393 170 |
Depreciation Expense Property Plant Equipment | | | 73 494 | 200 965 |
Depreciation Rate Used For Property Plant Equipment | | | | 33 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 14 813 |
Disposals Property Plant Equipment | | | | 51 231 |
Distribution Costs | | | | 115 189 |
Finance Lease Liabilities Present Value Total | | | 252 525 | 273 056 |
Finance Lease Payments Owing Minimum Gross | | | 252 525 | 273 056 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 860 000 | 1 843 333 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | 159 540 | 275 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | | 707 930 | -757 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -6 755 145 | -14 424 690 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 379 880 | 1 607 131 |
Gain Loss In Cash Flows From Change In Inventories | | | -9 325 690 | -25 858 396 |
Gain Loss On Disposals Property Plant Equipment | | | -8 340 | -34 147 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 514 |
Government Grant Income | | | 27 845 | |
Gross Profit Loss | | | 6 262 775 | 6 962 860 |
Income Taxes Paid Refund Classified As Operating Activities | | | 8 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 760 471 | -730 835 |
Increase Decrease In Current Tax From Foreign Exchange Adjustments | | | -202 | |
Increase Decrease In Finance Costs Due To Redemption Extinguishment Debt | | | 973 417 | |
Increase Decrease In Net Debt From Cash Flows | | | | 38 490 234 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 671 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 129 412 | 865 022 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 27 496 | 16 048 |
Interest Income On Cash Cash Equivalents | | | | 316 |
Interest Paid Classified As Operating Activities | | | 1 130 714 | 881 070 |
Interest Payable Similar Charges Finance Costs | | | 1 130 714 | 881 070 |
Interest Received Classified As Operating Activities | | | | 316 |
Investments | | | 500 | 500 |
Investments Fixed Assets | | | 500 | 500 |
Net Cash Flows From Used In Financing Activities | | | 13 869 172 | 37 759 599 |
Net Cash Flows From Used In Investing Activities | | | -648 660 | -355 602 |
Net Cash Flows From Used In Operating Activities | | | -12 460 041 | -38 134 832 |
Net Cash Generated From Operations | | | -11 329 319 | -37 254 078 |
Net Current Assets Liabilities | 1 | 4 994 151 | -4 555 844 | -1 265 584 |
Net Debt Funds | | | 27 278 241 | 65 768 475 |
Net Deferred Tax Liability Asset | | | -347 716 | 119 942 |
Number Shares Issued Fully Paid | | | 200 | 200 |
Operating Profit Loss | | | 3 769 257 | 1 462 522 |
Other Creditors | | | 13 142 | 55 948 |
Other Finance Costs | | | 389 | |
Other Interest Receivable Similar Income Finance Income | | | | 316 |
Other Investments Other Than Loans | | | 500 | 500 |
Other Operating Income Format1 | | | 27 845 | 84 797 |
Other Remaining Operating Income | | | | 84 797 |
Other Taxation Social Security Payable | | | 882 245 | |
Par Value Share | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -101 535 | -59 346 |
Pension Costs Defined Contribution Plan | | | 113 592 | 111 638 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 113 592 | 111 638 |
Prepayments Accrued Income | | | 429 028 | 243 028 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | 274 282 | | |
Proceeds From Borrowings Classified As Financing Activities | | | 13 693 328 | 37 782 145 |
Proceeds From Government Grants Classified As Financing Activities | | | 27 845 | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | 46 464 | -81 892 |
Proceeds From Sales Property Plant Equipment | | | 502 290 | 2 271 |
Production Average Number Employees | | | | 67 |
Profit Loss | | | -933 653 | -1 289 568 |
Profit Loss Attributable To Non-controlling Interests | | | -83 880 | -95 532 |
Profit Loss Attributable To Owners Parent | | | 2 788 230 | 86 270 |
Profit Loss On Ordinary Activities Before Tax | | | 2 638 543 | 581 768 |
Property Plant Equipment Gross Cost | | | 5 314 | 19 001 |
Provisions | | | -347 716 | 393 170 |
Provisions For Liabilities Balance Sheet Subtotal | | | -347 716 | 393 170 |
Purchase Property Plant Equipment | | | 1 150 950 | 357 873 |
Raw Materials | | | 232 281 | 491 091 |
Revenue From Customer Loyalty Programmes | | | 16 614 528 | 15 125 506 |
Revenue From Rendering Services | | | | 106 499 |
Social Security Costs | | | 351 669 | 162 439 |
Staff Costs Employee Benefits Expense | | | 3 983 415 | 5 234 376 |
Tax Decrease From Utilisation Tax Losses | | | 776 890 | -245 750 |
Tax Expense Credit Applicable Tax Rate | | | 501 323 | 110 536 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -43 576 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 8 086 | 591 |
Tax Increase Decrease From Other Short-term Timing Differences | | | 33 914 | 86 665 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -233 567 | 399 966 |
Total Assets Less Current Liabilities | 1 | | -4 555 344 | -1 265 084 |
Total Current Tax Expense Credit | | | 8 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 275 000 |
Trade Creditors Trade Payables | | | 1 001 233 | 19 161 |
Trade Debtors Trade Receivables | | | 5 598 | 28 995 |
Turnover Revenue | | | 17 072 438 | 15 736 288 |
Wages Salaries | | | 3 518 154 | 4 960 299 |
Work In Progress | | | 37 159 875 | 62 759 461 |
Company Contributions To Money Purchase Plans Directors | | | 2 970 | 2 079 |
Director Remuneration | | | 189 000 | 162 665 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 191 970 | 164 744 |
Creditors Due Within One Year | 69 515 | | | |