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 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 999 590 | 791 851 | 807 731 | 880 565 | 663 924 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 291 156 | 337 092 | 287 120 | 314 265 | 120 104 | | | | | | | |
Cash Bank On Hand | | | | | 120 104 | 483 793 | 1 436 919 | 1 890 629 | 1 465 518 | 1 501 896 | 2 102 478 | 1 120 692 |
Current Assets | 380 209 | 449 683 | 592 496 | 661 012 | 360 387 | 840 584 | 1 948 125 | 2 242 043 | 2 038 056 | 2 014 477 | 3 308 810 | 1 857 018 |
Debtors | 5 131 | 7 612 | 92 194 | 11 563 | 16 084 | 225 775 | 282 010 | 138 995 | 1 679 | -2 073 | 742 082 | 317 493 |
Net Assets Liabilities | | | | | 663 924 | 984 392 | 2 184 167 | 2 912 762 | 3 190 898 | 3 595 410 | 3 965 768 | 3 395 829 |
Net Assets Liabilities Including Pension Asset Liability | 999 590 | 791 851 | 807 731 | 880 565 | 663 924 | | | | | | | |
Other Debtors | | | | | 6 011 | 4 182 | 10 856 | 42 431 | 5 472 | 1 053 | 12 810 | 5 777 |
Property Plant Equipment | | | | | 2 181 623 | 2 117 146 | 1 955 532 | 2 194 536 | 3 006 665 | 2 746 051 | 2 754 765 | 3 148 143 |
Stocks Inventory | 63 598 | 62 500 | 192 000 | 307 773 | 105 183 | | | | | | | |
Tangible Fixed Assets | 1 993 489 | 2 203 804 | 2 026 624 | 1 993 585 | 2 181 623 | | | | | | | |
Total Inventories | | | | | 105 183 | 99 016 | 193 441 | 140 847 | 292 726 | 425 868 | 382 952 | 351 705 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 999 588 | 791 849 | 807 729 | 880 563 | 663 922 | | | | | | | |
Shareholder Funds | 999 590 | 791 851 | 807 731 | 880 565 | 663 924 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 11 000 |
Director Remuneration | | | | | | | | | | | 16 130 | 11 082 |
Dividend Recommended By Directors | | | | | | | | | | | | 2 000 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 006 082 | 1 206 432 | 1 413 048 | 1 630 706 | 1 303 952 | 1 628 195 | 1 917 786 | 1 751 423 |
Average Number Employees During Period | | | | | | 9 | | 12 | 15 | 15 | 18 | 17 |
Bank Borrowings Overdrafts | | | | | 682 541 | 773 187 | 731 095 | 838 634 | 796 640 | 759 314 | 503 522 | |
Creditors | | | | | 726 699 | 785 054 | 731 095 | 941 746 | 850 537 | 772 340 | 503 522 | 1 111 798 |
Creditors Due After One Year | 1 234 924 | 1 484 134 | 1 320 704 | 1 135 711 | 1 288 670 | | | | | | | |
Creditors Due Within One Year | 531 817 | 729 119 | 849 650 | 985 894 | 839 589 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 23 331 | -48 409 | 22 103 | 606 672 | | 32 282 | 497 400 |
Disposals Property Plant Equipment | | | | | | 35 400 | 17 250 | 26 192 | 723 612 | | 53 900 | 677 700 |
Fixed Assets | 2 651 087 | 2 861 402 | 2 684 222 | 2 651 183 | 2 839 221 | 2 774 744 | 2 613 130 | 2 852 134 | 3 664 263 | 3 403 649 | 2 754 765 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 223 681 | 158 207 | 239 761 | 279 918 | 324 243 | 321 873 | 331 037 |
Investment Property | | | | | 657 598 | 657 598 | 657 598 | 657 598 | 657 598 | 657 598 | | |
Investment Property Fair Value Model | | | | | 657 598 | 657 598 | 657 598 | 657 598 | 657 598 | 657 598 | | |
Net Current Assets Liabilities | -151 608 | -279 436 | -257 153 | -324 882 | -479 202 | -101 708 | 664 749 | 1 002 374 | 377 172 | 964 101 | 1 714 525 | 745 220 |
Number Shares Allotted | | 1 | 1 | 1 | 1 | | | | | | | |
Other Creditors | | | | | 319 865 | 333 707 | 186 978 | 103 112 | 53 897 | 13 026 | 1 153 398 | 2 121 |
Other Taxation Social Security Payable | | | | | -7 998 | 30 942 | 238 957 | 187 056 | -110 422 | 169 718 | 249 048 | 281 074 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | 1 |
Prepayments Accrued Income Current Asset | 20 324 | 42 479 | 21 182 | 27 411 | 119 016 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 119 016 | 32 000 | 35 755 | 71 572 | 278 133 | 88 786 | 81 298 | 67 128 |
Property Plant Equipment Gross Cost | | | | | 3 187 705 | 3 323 578 | 3 368 580 | 3 825 242 | 4 310 617 | 4 374 246 | 4 672 551 | 4 899 566 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 407 425 | 407 425 | | | | | | 497 534 |
Provisions For Liabilities Charges | 264 965 | 305 981 | 298 634 | 310 025 | 407 425 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 503 054 | 47 537 | 170 132 | 461 361 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 560 305 | 2 814 009 | 2 830 212 | 3 000 344 | 3 187 705 | | | | | | | |
Tangible Fixed Assets Depreciation | 566 816 | 610 205 | 803 588 | 1 006 759 | 1 006 082 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 247 680 | 200 102 | 203 171 | 219 647 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 204 291 | 6 720 | | 220 324 | | | | | | | |
Tangible Fixed Assets Disposals | | 249 350 | 31 334 | | 274 000 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 171 273 | 62 252 | 482 854 | 1 208 987 | 63 629 | 352 205 | 904 715 |
Total Assets Less Current Liabilities | 2 499 479 | 2 581 966 | 2 427 069 | 2 326 301 | 2 360 019 | 2 673 036 | 3 277 879 | 3 854 508 | 4 041 435 | 4 367 750 | 4 469 290 | 3 893 363 |
Trade Creditors Trade Payables | | | | | 59 088 | 17 174 | 48 520 | -24 677 | 937 891 | 21 297 | 123 859 | 49 266 |
Trade Debtors Trade Receivables | | | | | 10 073 | 221 593 | 271 154 | 96 564 | -3 793 | -3 126 | 19 272 | 40 156 |
Accrued Liabilities | | | | | | | | | | | 752 102 | 513 403 |
Administrative Expenses | | | | | | | | | | | 863 632 | 669 113 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 710 000 | 271 560 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | | | 67 980 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 2 102 478 | |
Comprehensive Income Expense | | | | | | | | | | | 470 260 | 1 430 061 |
Corporation Tax Payable | | | | | | | | | | | 236 133 | 265 934 |
Cost Sales | | | | | | | | | | | 9 892 135 | 10 004 820 |
Current Tax For Period | | | | | | | | | | | 236 133 | 265 934 |
Deferred Tax Liabilities | | | | | | | | | | | | 497 534 |
Depreciation Amortisation Expense | | | | | | | | | | | 321 871 | 331 037 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 321 873 | 331 037 |
Disposals Investment Property Fair Value Model | | | | | | | | | | | 657 598 | |
Dividend Per Share Final | | | | | | | | | | | | 40 000 |
Dividends Paid | | | | | | | | | | | 100 000 | 2 000 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -100 000 | -2 000 000 |
Dividends Paid On Shares | | | | | | | | | | | 100 000 | 2 000 000 |
Dividends Paid On Shares Final | | | | | | | | | | | 50 000 | 2 000 000 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | -657 598 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 16 087 | 1 966 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 495 683 | -430 084 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -736 667 | 710 319 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | -17 418 | 158 130 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -17 418 | 158 130 |
Gross Profit Loss | | | | | | | | | | | 2 196 777 | 2 875 926 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -159 241 | -236 133 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 600 582 | -981 786 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | -42 917 | -31 247 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 9 312 | 13 717 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -9 312 | -13 717 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 9 312 | 13 717 |
Issue Equity Instruments | | | | | | | | | | | 98 | |
Merchandise | | | | | | | | | | | 382 952 | 351 705 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 1 054 983 | 2 857 286 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | -309 751 | 565 852 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -1 345 814 | -2 441 352 |
Net Cash Generated From Operations | | | | | | | | | | | -1 514 367 | -2 691 202 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -158 | -433 |
Number Shares Issued Fully Paid | | | | | | | | | | | | 50 |
Operating Profit Loss | | | | | | | | | | | 1 373 145 | 2 206 813 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | -657 598 | |
Other Deferred Tax Expense Credit | | | | | | | | | | | | 497 534 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 158 | 433 |
Other Operating Income Format1 | | | | | | | | | | | 40 000 | |
Other Remaining Borrowings | | | | | | | | | | | 14 224 | |
Payments To Redeem Own Shares | | | | | | | | | | | -657 598 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 7 443 | 8 651 |
Proceeds From Issuing Shares | | | | | | | | | | | -98 | |
Proceeds From Sales Investment Properties | | | | | | | | | | | -657 598 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -4 200 | -338 430 |
Profit Loss | | | | | | | | | | | 1 127 858 | 1 430 061 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 363 991 | 2 193 529 |
Provisions | | | | | | | | | | | | 497 534 |
Purchase Property Plant Equipment | | | | | | | | | | | -352 205 | -904 715 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -297 483 | -585 726 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 453 649 | 496 684 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 259 158 | 416 771 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -23 025 | 346 697 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 236 133 | 763 468 |
Total Borrowings | | | | | | | | | | | 82 204 | |
Total Operating Lease Payments | | | | | | | | | | | 9 576 | 8 200 |
Turnover Revenue | | | | | | | | | | | 12 088 912 | 12 880 746 |
Wages Salaries | | | | | | | | | | | 446 206 | 488 033 |