Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -179 308 | -64 784 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 109 497 | 268 209 | | | | | |
Current Assets | 432 380 | 1 766 534 | 4 760 583 | 4 399 710 | 4 637 339 | 4 649 778 | 6 578 466 |
Debtors | 254 534 | 1 127 237 | 4 532 493 | 4 242 241 | 4 381 599 | 4 048 714 | 5 893 551 |
Net Assets Liabilities Including Pension Asset Liability | -179 308 | -64 784 | | | | | |
Stocks Inventory | 68 349 | 371 088 | | | | | |
Tangible Fixed Assets | 246 632 | 1 052 461 | | | | | |
Cash Bank On Hand | | | 4 093 | 37 631 | 898 | 337 230 | 113 145 |
Net Assets Liabilities | | | 1 044 628 | 1 301 693 | 2 267 268 | 3 690 754 | 3 844 153 |
Other Debtors | | | 2 687 454 | 1 166 651 | 2 443 501 | 1 347 531 | 2 481 755 |
Property Plant Equipment | | | 1 740 875 | 1 989 730 | 2 060 471 | 1 841 573 | 2 031 240 |
Total Inventories | | | 223 997 | 119 838 | 254 842 | 263 833 | 571 770 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | |
Profit Loss Account Reserve | -179 408 | -64 884 | | | | | |
Shareholder Funds | -179 308 | -64 784 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 12 500 | 15 000 | 24 000 | 22 500 | 21 825 |
Fees For Non-audit Services | | | | 2 500 | 3 930 | | |
Director Remuneration | | | 352 065 | 129 590 | 184 425 | 384 081 | 389 062 |
Creditors Due After One Year | | 1 352 213 | | | | | |
Creditors Due Within One Year | 858 320 | 1 531 566 | | | | | |
Debtors Due After One Year | | -58 124 | | | | | |
Net Current Assets Liabilities | -425 940 | 234 968 | 222 558 | 419 748 | 744 649 | 1 176 071 | 1 145 155 |
Number Shares Allotted | | 100 | | | | | |
Par Value Share | | 1 | | | | | |
Secured Debts | | 319 653 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 840 138 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 251 757 | 1 091 895 | | | | | |
Tangible Fixed Assets Depreciation | 5 125 | 39 434 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 34 309 | | | | | |
Total Assets Less Current Liabilities | -179 308 | 1 287 429 | 1 970 992 | 2 415 146 | 5 229 096 | 5 215 978 | 5 372 930 |
Accrued Liabilities | | | 61 417 | 38 290 | 26 548 | 40 789 | 43 436 |
Accumulated Amortisation Impairment Intangible Assets | | | 27 142 | 29 033 | 43 187 | 16 942 | 17 813 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 086 455 | 1 226 373 | 1 512 634 | 1 781 420 | 1 969 750 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 143 243 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 49 264 | 182 925 | -35 242 | |
Administrative Expenses | | | 2 676 083 | 2 332 357 | 2 263 680 | 2 701 407 | 2 485 052 |
Amortisation Expense Intangible Assets | | | 1 984 | 1 891 | 1 799 | 1 798 | 1 799 |
Amounts Owed To Group Undertakings | | | 100 | 100 | | | |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | 46 | 46 | 64 | 41 | 42 |
Bank Borrowings | | | | | 266 667 | 266 666 | 266 667 |
Bank Borrowings Overdrafts | | | 118 980 | | 1 600 000 | 1 066 667 | 800 000 |
Bank Overdrafts | | | 118 980 | | 112 293 | | |
Cash Cash Equivalents Cash Flow Value | | | -114 887 | | -111 395 | 337 230 | |
Comprehensive Income Expense | | | 222 549 | 304 378 | 1 022 888 | 1 470 799 | 2 292 125 |
Corporation Tax Payable | | | | | 91 283 | 145 065 | |
Corporation Tax Recoverable | | | | 11 974 | | | 270 |
Cost Sales | | | 28 934 568 | 26 622 419 | 22 727 247 | 29 984 934 | 41 805 507 |
Creditors | | | 854 011 | 991 836 | 2 390 619 | 1 255 924 | 1 116 234 |
Current Tax For Period | | | | | 103 258 | 193 849 | |
Depreciation Amortisation Expense | | | 245 690 | 288 089 | 288 061 | 288 761 | 276 410 |
Depreciation Expense Property Plant Equipment | | | 243 706 | 286 198 | 293 360 | 286 963 | 274 611 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 15 688 | 928 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 146 280 | | 18 177 | 86 281 |
Disposals Intangible Assets | | | | | | 15 688 | 928 |
Disposals Property Plant Equipment | | | | 325 680 | | 18 830 | 110 569 |
Dividends Paid | | | 114 699 | 47 313 | 47 313 | 47 313 | 1 547 317 |
Dividends Paid Classified As Financing Activities | | | -114 699 | -47 313 | -47 313 | -47 313 | -1 547 317 |
Dividends Paid On Shares Interim | | | | 47 313 | 47 313 | | |
Dividends Received Classified As Investing Activities | | | | | | -769 064 | -1 198 714 |
Finance Lease Liabilities Present Value Total | | | 307 496 | 275 355 | 109 982 | 76 335 | 131 055 |
Fixed Assets | | | 1 748 434 | 1 995 398 | 4 217 780 | 4 039 907 | 4 227 775 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -1 474 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 883 027 | -261 410 | -342 578 | -1 117 284 | 1 949 948 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -1 821 208 | 302 226 | -151 332 | 332 885 | -1 844 566 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -2 367 | -10 355 | | 6 500 | 8 322 |
Gain Loss On Disposals Property Plant Equipment | | | -2 367 | -10 355 | -100 | 6 500 | 8 322 |
Gross Profit Loss | | | 2 400 889 | 2 321 833 | 3 431 596 | 3 054 453 | 3 709 365 |
Income From Shares In Group Undertakings | | | | | | 769 064 | 1 198 714 |
Income Taxes Paid Refund Classified As Operating Activities | | | -7 629 | -11 974 | | -103 257 | -145 368 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -585 005 | 152 518 | -149 026 | 448 625 | -224 085 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -36 810 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | -50 861 | -104 159 | 135 004 | 8 991 | 307 937 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 1 891 | 14 154 | 1 798 | 1 799 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 286 198 | 286 261 | 286 963 | 274 611 |
Intangible Assets | | | 7 459 | 5 568 | 1 474 086 | 1 971 | 172 |
Intangible Assets Gross Cost | | | 34 601 | 34 601 | 1 517 273 | 18 913 | 17 985 |
Interest Expense On Bank Loans Similar Borrowings | | | 85 786 | 46 310 | 67 457 | 19 994 | 48 434 |
Interest Expense On Loan Capital | | | | | -1 074 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 12 914 |
Interest Paid Classified As Operating Activities | | | -85 786 | -46 310 | -67 457 | -19 994 | -48 434 |
Interest Payable Similar Charges Finance Costs | | | 85 786 | 46 310 | 67 457 | 19 994 | 61 348 |
Investments Fixed Assets | | | 100 | 100 | 2 153 540 | 2 196 363 | 2 196 363 |
Investments In Group Undertakings | | | 100 | 100 | 2 153 540 | 2 196 363 | 2 196 363 |
Issue Equity Instruments | | | 872 | | -10 000 | | -591 409 |
Merchandise | | | 223 997 | 119 838 | 254 842 | 263 833 | 571 770 |
Net Assets Liabilities Subsidiaries | | | -100 | -100 | -971 118 | -518 578 | -155 686 |
Net Cash Flows From Used In Financing Activities | | | -94 866 | 87 161 | -1 393 298 | 425 197 | 2 123 695 |
Net Cash Flows From Used In Investing Activities | | | 290 445 | 545 408 | 2 510 542 | -664 676 | -742 758 |
Net Cash Flows From Used In Operating Activities | | | 389 426 | -785 087 | -968 218 | -209 146 | -1 156 852 |
Net Cash Generated From Operations | | | 296 011 | -843 371 | -1 035 675 | -332 397 | -1 363 568 |
Operating Profit Loss | | | 343 252 | 399 952 | 1 376 428 | 843 526 | 1 298 035 |
Other Creditors | | | 546 515 | 716 481 | 890 459 | 100 000 | 413 540 |
Other Deferred Tax Expense Credit | | | 34 917 | 49 264 | 182 925 | -35 242 | 143 243 |
Other Operating Income Format1 | | | 618 446 | 410 476 | 208 512 | 490 480 | 73 722 |
Other Taxation Social Security Payable | | | 25 871 | 22 684 | 35 117 | 42 311 | 41 237 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 129 565 | -39 848 | -149 389 | -111 217 | 281 697 |
Payments To Redeem Own Shares | | | | | -9 891 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 21 455 | 13 575 | 44 191 | 66 653 | 20 088 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | 98 840 | 28 843 | 103 556 | 126 852 | 170 265 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -1 600 000 | | |
Proceeds From Issuing Shares | | | -80 000 | | 109 | | 591 409 |
Proceeds From Sales Property Plant Equipment | | | -152 054 | -169 045 | | -7 153 | -32 610 |
Profit Loss | | | 222 549 | 304 378 | 1 022 888 | 1 470 799 | 2 292 125 |
Profit Loss On Ordinary Activities Before Tax | | | 257 466 | 353 642 | 1 309 071 | 1 592 596 | 2 435 401 |
Profit Loss Subsidiaries | | | | | 397 005 | 316 524 | 835 822 |
Property Plant Equipment Gross Cost | | | 2 827 330 | 3 216 103 | 3 573 105 | 3 622 993 | 4 000 990 |
Provisions | | | 72 353 | 121 617 | 304 542 | 269 300 | 412 543 |
Provisions For Liabilities Balance Sheet Subtotal | | | 72 353 | 121 617 | 304 542 | 269 300 | 412 543 |
Purchase Property Plant Equipment | | | -442 499 | -714 453 | -357 002 | -68 718 | -488 566 |
Recoverable Value-added Tax | | | | 139 444 | 134 357 | 34 290 | 76 580 |
Repayments Borrowings Classified As Financing Activities | | | | | | -266 667 | -266 666 |
Social Security Costs | | | 144 430 | 88 681 | 107 244 | 50 035 | 160 643 |
Staff Costs Employee Benefits Expense | | | 1 634 041 | 1 408 674 | 1 422 061 | 1 745 875 | 1 424 910 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 146 122 | 227 756 |
Tax Expense Credit Applicable Tax Rate | | | | | 248 723 | 302 593 | 462 726 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 5 552 | 37 378 | 57 747 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 34 917 | 49 264 | 286 183 | 121 797 | 143 276 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 1 482 672 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 714 453 | 357 002 | 68 718 | 488 566 |
Total Borrowings | | | | | 378 960 | 266 666 | |
Total Current Tax Expense Credit | | | | | 103 258 | 157 039 | 33 |
Total Operating Lease Payments | | | 78 718 | 64 783 | 42 234 | 39 723 | 49 625 |
Trade Creditors Trade Payables | | | 3 213 647 | 3 760 253 | 2 827 491 | 2 840 475 | 4 537 376 |
Trade Debtors Trade Receivables | | | 1 746 199 | 2 895 329 | 1 700 185 | 2 540 042 | 3 164 681 |
Turnover Revenue | | | 31 335 457 | 28 944 252 | 26 158 843 | 33 039 387 | 45 514 872 |
Wages Salaries | | | 1 468 156 | 1 306 418 | 1 295 060 | 1 629 187 | 1 244 179 |