Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 3 119 690 | 1 993 697 | 691 670 |
Current Assets | 6 950 934 | 6 837 241 | 5 204 446 |
Debtors | 3 831 244 | 3 359 594 | 3 032 287 |
Net Assets Liabilities | 2 195 449 | 1 136 507 | 1 310 433 |
Other Debtors | 7 776 | 21 924 | 6 053 |
Property Plant Equipment | 90 021 | 42 149 | 38 996 |
Total Inventories | | 1 483 950 | 1 480 489 |
|
Other Financial Data |
Audit Fees Expenses | 26 000 | 30 000 | 30 000 |
Accrued Liabilities Deferred Income | 808 387 | 410 377 | 342 910 |
Accumulated Amortisation Impairment Intangible Assets | | 9 582 | 103 970 |
Accumulated Depreciation Impairment Property Plant Equipment | 183 456 | 249 013 | 210 102 |
Additions Other Than Through Business Combinations Intangible Assets | | 118 379 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 18 658 | 26 686 |
Administrative Expenses | 7 258 605 | 6 042 605 | 3 537 431 |
Amortisation Expense Intangible Assets | | 9 582 | 25 638 |
Amounts Owed By Group Undertakings | | 1 580 257 | 436 377 |
Amounts Owed To Group Undertakings | 2 674 141 | 4 227 823 | 3 318 108 |
Average Number Employees During Period | 36 | 34 | 25 |
Corporation Tax Payable | 85 060 | | |
Corporation Tax Recoverable | | 8 803 | 217 031 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 11 256 511 | 7 425 028 | |
Cost Sales | 11 286 717 | 7 421 450 | 2 304 934 |
Creditors | 123 437 | 5 767 746 | 3 952 265 |
Current Tax For Period | 104 632 | | |
Deferred Tax Asset Debtors | | 345 009 | 345 009 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -7 081 | -107 147 | |
Depreciation Expense Property Plant Equipment | 66 115 | 66 530 | 29 839 |
Finished Goods Goods For Resale | | 1 483 950 | 1 480 489 |
Fixed Assets | 90 021 | 150 946 | 122 155 |
Further Item Creditors Component Total Creditors | | 83 934 | 63 903 |
Further Item Tax Increase Decrease Component Adjusting Items | -7 081 | -100 | 5 670 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 776 487 | 565 883 | 357 890 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 346 331 | -356 362 | 72 153 |
Gain Loss On Disposals Property Plant Equipment | | 525 | |
Gross Profit Loss | 7 221 491 | 4 709 073 | 3 347 292 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 4 293 | | -157 613 |
Increase From Amortisation Charge For Year Intangible Assets | | 9 582 | 25 638 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 66 530 | 29 839 |
Intangible Assets | | 108 797 | 83 159 |
Intangible Assets Gross Cost | | 118 379 | 187 129 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 112 | |
Interest Income On Bank Deposits | 3 455 | 8 860 | 8 689 |
Interest Paid To Group Undertakings | | 22 040 | 32 025 |
Interest Payable Similar Charges Finance Costs | | 22 152 | 32 025 |
Net Current Assets Liabilities | 2 244 244 | 1 069 495 | 1 252 181 |
Number Shares Allotted | 50 000 | 50 000 | 50 000 |
Number Shares Issued Fully Paid | | 50 000 | 50 000 |
Operating Profit Loss | 373 273 | -1 152 797 | 39 649 |
Other Creditors | 123 437 | 83 934 | 16 196 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 973 | |
Other Disposals Property Plant Equipment | | 973 | |
Other Interest Receivable Similar Income Finance Income | 3 455 | 8 860 | 8 689 |
Other Operating Income Format1 | 410 387 | 180 735 | 229 788 |
Other Taxation Social Security Payable | 157 377 | 297 474 | 100 188 |
Par Value Share | | 1 | 1 |
Pension Costs Defined Contribution Plan | 172 317 | 162 326 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 172 317 | 162 326 | 105 686 |
Prepayments Accrued Income | 173 669 | 96 563 | 105 276 |
Profit Loss | 274 884 | -1 058 942 | 173 926 |
Profit Loss On Ordinary Activities Before Tax | 376 728 | -1 166 089 | 16 313 |
Property Plant Equipment Gross Cost | 273 477 | 291 162 | 249 098 |
Provisions For Liabilities Balance Sheet Subtotal | 15 379 | | |
Research Development Expense Recognised In Profit Or Loss | 114 143 | 24 269 | 407 |
Social Security Costs | 442 969 | 256 605 | 162 168 |
Staff Costs Employee Benefits Expense | 4 840 425 | 2 998 726 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 15 379 | | |
Tax Decrease From Utilisation Tax Losses | | | 223 346 |
Tax Expense Credit Applicable Tax Rate | -71 578 | 221 557 | 3 099 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -6 603 | -26 173 | -5 325 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 5 220 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 21 875 | 11 384 | 22 805 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 223 805 | 39 484 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 101 844 | -107 147 | -157 613 |
Total Assets Less Current Liabilities | 2 334 265 | 1 220 441 | 1 374 336 |
Total Current Tax Expense Credit | 108 925 | | |
Total Operating Lease Payments | 150 998 | 125 283 | 124 822 |
Trade Creditors Trade Payables | 981 725 | 789 574 | 174 863 |
Trade Debtors Trade Receivables | 3 649 799 | 1 307 038 | 1 105 586 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | -68 750 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | 68 750 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | -68 750 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | 68 750 |
Turnover Revenue | 18 508 208 | 12 130 523 | 5 652 226 |
Wages Salaries | 4 225 139 | 2 579 795 | |