Profit & Loss |
Date of Accounts |
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 | 17 491 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 527 | 145 | 1 056 | | | 141 381 | 114 573 | 132 185 |
Current Assets | 182 033 | 183 480 | 333 455 | 341 406 | 335 509 | 495 794 | 551 055 | 573 800 |
Debtors | 76 600 | 82 694 | 199 854 | | | 248 223 | 271 676 | 210 011 |
Net Assets Liabilities | 17 491 | -8 236 | 49 705 | 138 217 | 117 106 | 238 714 | 343 479 | 383 262 |
Other Debtors | | | | | | | 89 957 | 67 113 |
Property Plant Equipment | 48 877 | 34 753 | 37 225 | | | 53 210 | 135 331 | 214 005 |
Total Inventories | 98 906 | 100 641 | 132 545 | | | 102 190 | 184 806 | 231 604 |
Cash Bank In Hand | 6 527 | | | | | | | |
Intangible Fixed Assets | 83 126 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 17 491 | | | | | | | |
Stocks Inventory | 98 906 | | | | | | | |
Tangible Fixed Assets | 48 877 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | | | | | | | |
Profit Loss Account Reserve | 17 489 | | | | | | | |
Shareholder Funds | 17 491 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 11 875 | 21 375 | 30 875 | | | 77 914 | 95 307 | 112 700 |
Accumulated Depreciation Impairment Property Plant Equipment | 15 723 | 28 555 | 40 477 | | | 87 097 | 110 854 | 170 301 |
Administrative Expenses | | | | | | 488 093 | 564 830 | 744 390 |
Amortisation Expense Intangible Assets | | | | | | 17 393 | 17 393 | 17 393 |
Amortisation Rate Used For Intangible Assets | | | | | | | 10 | 10 |
Average Number Employees During Period | | 11 | 8 | 13 | 13 | 16 | 15 | 18 |
Bank Borrowings Overdrafts | 12 000 | 80 200 | 69 000 | | | | 22 100 | 35 932 |
Comprehensive Income Expense | | | | | | 141 608 | 124 765 | 69 781 |
Corporation Tax Payable | | | 7 866 | | | | 8 406 | 8 752 |
Cost Sales | | | | | | 313 003 | 212 013 | |
Creditors | 177 232 | 160 432 | 378 028 | 287 355 | 245 131 | 313 005 | 322 079 | 322 645 |
Current Asset Investments | | | | | | 4 000 | 4 000 | |
Depreciation Expense Property Plant Equipment | | | | | | 12 354 | 32 684 | 59 447 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 1 550 | | | | 8 927 | |
Disposals Property Plant Equipment | | 1 292 | 3 000 | | | | 13 950 | |
Dividends Paid | | | | | | 20 000 | 20 000 | 30 000 |
Fixed Assets | 132 003 | 108 379 | 101 351 | 91 239 | 127 560 | 149 223 | 237 951 | 299 232 |
Gross Profit Loss | | | | | | 645 193 | 701 301 | 845 588 |
Income Expense Recognised Directly In Equity | | | | | | -20 000 | -20 000 | -30 000 |
Increase From Amortisation Charge For Year Intangible Assets | | 9 500 | 9 500 | | | | 17 393 | 17 393 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 12 832 | 13 472 | | | | 32 684 | 59 447 |
Intangible Assets | 83 126 | 73 626 | 64 126 | | | 96 013 | 78 620 | 61 227 |
Intangible Assets Gross Cost | 95 001 | 95 001 | | | | | 173 927 | 173 927 |
Interest Payable Similar Charges Finance Costs | | | | | | 4 567 | 5 712 | 6 381 |
Investments | | | | | | | 24 000 | 24 000 |
Investments Fixed Assets | | | | | | | 24 000 | 24 000 |
Loans To Group Undertakings Participating Interests | | | | | | | 20 000 | 20 000 |
Net Current Assets Liabilities | 70 167 | 44 969 | 44 573 | 54 051 | 90 378 | 182 789 | 252 976 | 251 155 |
Operating Profit Loss | | | | | | 176 428 | 136 471 | 101 198 |
Other Creditors | 54 432 | 50 432 | 72 554 | | | | 152 726 | 118 332 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 182 | 2 412 | 4 909 |
Other Investments Other Than Loans | | | | | | | 4 000 | 4 000 |
Other Operating Income Format1 | | | | | | 19 328 | 462 | |
Other Taxation Social Security Payable | 2 326 | 2 361 | 2 347 | | | | 30 356 | 35 109 |
Profit Loss | | | | | | 141 608 | 124 765 | 69 781 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 173 043 | 133 171 | 99 726 |
Property Plant Equipment Gross Cost | 64 600 | 63 308 | 77 702 | | | 140 307 | 246 185 | 384 306 |
Provisions For Liabilities Balance Sheet Subtotal | 7 447 | 1 152 | 7 073 | 7 073 | 5 018 | 5 018 | 5 018 | 26 260 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 31 435 | 8 406 | 29 945 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 17 394 | | | | 119 828 | 138 121 |
Total Assets Less Current Liabilities | 202 170 | 153 348 | 56 778 | 145 290 | 217 938 | 332 012 | 466 927 | 550 387 |
Trade Creditors Trade Payables | 30 486 | 57 572 | 72 747 | | | | 108 491 | 124 520 |
Trade Debtors Trade Receivables | 69 603 | 69 589 | 183 163 | | | | 161 719 | 142 898 |
Turnover Revenue | | | | | | 958 196 | 912 852 | |
Advances Credits Directors | | | | | 62 911 | 63 237 | 54 064 | 42 111 |
Advances Credits Made In Period Directors | | | | | | 20 000 | 20 000 | |
Advances Credits Repaid In Period Directors | | | | | | 19 674 | 29 173 | |
Accrued Liabilities | 30 553 | 18 523 | 17 650 | | | | | |
Additional Provisions Increase From New Provisions Recognised | | -6 295 | 5 921 | | | | | |
Amount Borrowing Repayable Within Set Time | 45 000 | | | | | | | |
Bank Borrowings | 12 000 | 12 000 | 12 000 | | | | | |
Bank Overdrafts | | 3 555 | 11 759 | | | | | |
Creditors Due After One Year | 177 232 | | | | | | | |
Creditors Due Within One Year | 111 866 | | | | | | | |
Debtors Due Within One Year | 76 600 | | | | | | | |
Deferred Tax Liability | 7 447 | | | | | | | |
Finance Lease Liabilities Present Value Total | | | 10 943 | | | | | |
Increase Decrease In Property Plant Equipment | | | 13 950 | | | | | |
Intangible Fixed Assets Additions | 95 001 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 11 875 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 11 875 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 95 001 | | | | | | | |
Number Shares Allotted | 2 | | | | | | | |
Other Creditors After One Year | 54 432 | | | | | | | |
Other Creditors Due Within One Year | 1 309 | | | | | | | |
Other Taxation Social Security Within One Year | 2 326 | | | | | | | |
Par Value Share | 1 | | | | | | | |
Prepayments Accrued Income | 5 159 | 13 105 | 16 691 | | | | | |
Profit Loss For Period | 27 489 | | | | | | | |
Provisions | 7 447 | 1 152 | 7 073 | | | | | |
Provisions Additional Amounts Provided | 7 447 | | | | | | | |
Provisions For Liabilities Charges | 7 447 | | | | | | | |
Recoverable Value-added Tax | 1 838 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | | | | | | | |
Tangible Fixed Assets Additions | 65 100 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 64 600 | | | | | | | |
Tangible Fixed Assets Depreciation | 15 723 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 15 723 | | | | | | | |
Tangible Fixed Assets Disposals | 500 | | | | | | | |
Total Borrowings | 12 000 | 15 555 | 23 759 | | | | | |
Total Dividend Payment | 10 000 | | | | | | | |
Trade Creditors Within One Year | 30 486 | | | | | | | |
V A T Current Asset | 1 838 | | | | | | | |
Work In Progress | 98 906 | 100 641 | 132 545 | | | | | |