Profit & Loss |
Date of Accounts |
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 | 846 310 | 838 112 | 844 873 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 393 583 | 391 711 | 430 461 | 518 915 | 387 959 | 503 991 | 642 091 | 301 180 |
Current Assets | 1 134 147 | 1 154 879 | 1 002 573 | 1 111 291 | 1 089 797 | 1 297 443 | 1 131 128 | 1 225 925 | 1 100 476 | 1 463 836 | 967 355 |
Debtors | 331 049 | 197 875 | 246 292 | 225 867 | 191 027 | 361 928 | 125 145 | 382 913 | 118 104 | 348 846 | 226 715 |
Net Assets Liabilities | | | | 882 364 | 895 875 | 987 598 | 1 009 336 | 972 545 | 932 019 | 1 031 400 | 837 104 |
Other Debtors | | | | 62 868 | 53 648 | 56 417 | 73 270 | 61 133 | 75 424 | 119 160 | 69 733 |
Property Plant Equipment | | | | 49 236 | 66 021 | 65 739 | 125 103 | 149 730 | 121 091 | 118 536 | 154 611 |
Total Inventories | | | | 491 841 | 507 059 | 505 054 | 487 068 | 455 053 | 478 381 | 472 899 | 439 460 |
Cash Bank In Hand | 307 301 | 452 716 | 284 289 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 846 310 | 838 112 | 844 873 | | | | | | | | |
Stocks Inventory | 495 797 | 504 288 | 471 992 | | | | | | | | |
Tangible Fixed Assets | 70 933 | 72 886 | 55 186 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 38 501 | 38 501 | 38 501 | | | | | | | | |
Profit Loss Account Reserve | 606 335 | 598 137 | 604 898 | | | | | | | | |
Shareholder Funds | 846 310 | 838 112 | 844 873 | | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 567 446 | 568 178 | 563 661 | 603 965 | 608 678 | 653 632 | 626 718 | 672 087 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 58 757 | 50 118 | |
Administrative Expenses | 739 071 | 784 669 | | 860 781 | 842 378 | 823 087 | 886 591 | 817 385 | 671 768 | 717 616 | 805 450 |
Average Number Employees During Period | | | | | 29 | 28 | 26 | 25 | 19 | 18 | 19 |
Corporation Tax Payable | | | | | | | | | | 25 202 | |
Corporation Tax Recoverable | | | | | | | | 19 176 | | | |
Cost Sales | 1 298 817 | 1 235 592 | | 1 251 984 | 1 328 168 | 1 336 704 | 1 337 025 | 1 080 455 | 796 404 | 1 328 256 | 1 217 329 |
Creditors | | | | 275 562 | 257 188 | 372 279 | 230 895 | 376 475 | 278 337 | 20 700 | 9 704 |
Deferred Tax Asset Debtors | | | | | | | | | 1 907 | | |
Dividends Paid | | | | 57 599 | 53 099 | | 15 000 | | | 30 000 | 33 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 270 000 | 205 200 | 140 400 | |
Gross Profit Loss | 913 923 | 928 023 | | 1 064 024 | 990 553 | 996 660 | 991 511 | 684 588 | 544 825 | 870 324 | 871 978 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 25 881 | 24 473 | 40 304 | 50 136 | 54 680 | 50 589 | 52 243 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 337 | 1 652 |
Net Current Assets Liabilities | 781 894 | 770 961 | 792 784 | 835 729 | 832 609 | 925 164 | 900 233 | 849 450 | 822 139 | 953 046 | 718 030 |
Operating Profit Loss | 95 056 | 70 719 | | 117 709 | 81 313 | 112 519 | 40 844 | -48 257 | -59 199 | 161 613 | 69 398 |
Other Creditors | | | | 58 071 | 59 611 | 21 463 | 24 571 | 50 361 | 155 554 | 84 937 | 59 947 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 9 726 | 77 503 | |
Other Disposals Property Plant Equipment | | | | | | | | | 42 442 | 79 587 | |
Other Interest Receivable Similar Income Finance Income | | | | 1 583 | 1 461 | 1 137 | 4 866 | 2 925 | 1 342 | 3 485 | 15 357 |
Other Operating Income Format1 | | | | 4 923 | 5 313 | 3 278 | 3 383 | 133 424 | 67 744 | 8 905 | 2 870 |
Other Taxation Social Security Payable | | | | 113 302 | 83 125 | 118 949 | 89 657 | 142 548 | 54 117 | 160 752 | 81 896 |
Profit Loss | | | | 95 090 | 66 610 | 91 723 | 36 738 | -36 791 | -40 526 | 129 381 | 58 624 |
Profit Loss On Ordinary Activities Before Tax | 96 808 | 72 067 | | 119 292 | 82 774 | 113 656 | 45 710 | -45 332 | -57 857 | 164 761 | 83 103 |
Property Plant Equipment Gross Cost | | | | 616 682 | 634 199 | 629 400 | 729 068 | 758 408 | 774 723 | 745 254 | 826 698 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 2 601 | 2 755 | 3 305 | 16 000 | 26 635 | 11 211 | 19 482 | 25 833 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 24 202 | 16 164 | 21 933 | 8 972 | -8 541 | -17 331 | 35 380 | 24 479 |
Total Assets Less Current Liabilities | 852 827 | 843 847 | 847 970 | 884 965 | 898 630 | 990 903 | 1 025 336 | 999 180 | 943 230 | 1 071 582 | 872 641 |
Trade Creditors Trade Payables | | | | 75 229 | 69 936 | 123 326 | 53 905 | 154 958 | 68 666 | 112 121 | 60 945 |
Trade Debtors Trade Receivables | | | | 162 999 | 137 379 | 305 511 | 51 875 | 321 780 | 40 773 | 229 686 | 156 982 |
Turnover Revenue | | | | 2 316 008 | 2 318 721 | 2 333 364 | 2 328 536 | 1 765 043 | 1 341 229 | 2 198 580 | 2 089 307 |
Audit Fees Expenses | 4 400 | 4 650 | | | | | | | | | |
Comprehensive Income Expense | | | | | | | | | | 129 381 | 58 624 |
Creditors Due Within One Year | 352 253 | 383 918 | 209 789 | | | | | | | | |
Current Tax For Period | | | | | | | | | | 25 202 | 18 128 |
Debtors Due Within One Year | 331 049 | 197 875 | 246 292 | | | | | | | | |
Deferred Tax Liability | 6 517 | 5 735 | -2 638 | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 50 589 | 52 243 |
Depreciation Other Amounts Written Off Tangible Intangible Fixed Assets | 544 | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 24 947 | 28 654 | 28 558 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 5 735 | 3 097 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 25 149 | 28 990 | | 45 423 | | | 6 874 |
Disposals Property Plant Equipment | | | | | 31 148 | 28 990 | | 68 507 | | | 6 874 |
Distribution Costs | 82 796 | 79 203 | | 90 457 | 72 175 | 64 332 | 67 459 | 48 884 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 20 700 | 9 704 |
Foreign Exchange Gain Loss Recognised In Profit Loss | 2 026 | 1 659 | | | | | | | | | |
Number Shares Allotted | | 3 | 3 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | 3 |
Operating Leases Expiring Between Two Five Years | 53 600 | 55 600 | 60 020 | | | | | | | | |
Other Creditors Due Within One Year | 60 923 | 73 287 | 27 625 | | | | | | | | |
Other Debtors Within One Year | 57 460 | 64 741 | 77 556 | | | | | | | | |
Other Deferred Tax Expense Credit | | | | | | | | | | 10 178 | 6 351 |
Other Interest Receivable Similar Income | 1 752 | 1 348 | | | | | | | | | |
Other Operating Income | 3 000 | 6 568 | | | | | | | | | |
Par Value Share | | 1 | 1 | | | | | | | | 1 |
Payments Received On Account | | | | 28 960 | 44 516 | 108 541 | 62 762 | 28 608 | | 142 650 | 35 541 |
Payments Received On Account Within One Year | 69 442 | 85 469 | 22 981 | | | | | | | | |
Pension Costs | 38 405 | 49 046 | | | | | | | | | |
Percentage Turnover Attributable To Markets Outside U K | 1 | 7 | | | | | | | | | |
Profit Loss For Period | 76 869 | 57 100 | | | | | | | | | |
Provisions For Liabilities Charges | 6 517 | 5 735 | 3 097 | | | | | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | 3 | | | | | | | | |
Share Premium Account | 201 474 | 201 474 | 201 474 | | | | | | | | |
Tangible Fixed Assets Additions | | 13 254 | 9 862 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 600 223 | 630 830 | 617 538 | | | | | | | | |
Tangible Fixed Assets Depreciation | 529 290 | 557 944 | 562 352 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 219 | 5 553 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 6 898 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 6 898 | | | | | | | | |
Taxation Social Security Due Within One Year | 114 606 | 113 194 | 65 906 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 19 939 | 14 967 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 48 665 | 24 191 | 99 668 | 97 847 | | | 88 318 |
Total Reserves | 807 809 | 799 611 | 806 372 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 15 749 | | | | | | | | | |
Trade Creditors Within One Year | 107 282 | 111 968 | 93 277 | | | | | | | | |
Trade Debtors Within One Year | 273 589 | 133 134 | 168 736 | | | | | | | | |
Turnover Gross Operating Revenue | 2 212 740 | 2 163 615 | | | | | | | | | |
U K Current Corporation Tax | 22 092 | 15 749 | | | | | | | | | |
U K Deferred Tax | -2 153 | -782 | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 213 335 | 228 265 | 227 147 | | | | | | | | |