Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 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 |
Net Worth | 656 165 | 656 343 | 650 371 | 656 754 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 73 822 | 11 958 | 20 409 | 8 321 | 214 144 | 307 680 | 402 441 |
Current Assets | 89 462 | 233 618 | 423 985 | 571 137 | 313 894 | 464 738 | 620 203 | 647 396 | 817 804 | 1 078 073 | 602 103 |
Debtors | 78 747 | 225 705 | 417 808 | 552 902 | 240 072 | 452 780 | 599 794 | 639 075 | 603 660 | 3 449 328 | 659 799 |
Net Assets Liabilities | | | | | 631 023 | 624 877 | 611 938 | 646 976 | 662 174 | 284 080 | 766 830 |
Other Debtors | | | | | 5 835 | 584 | 1 290 | 43 732 | 10 073 | | 2 631 |
Property Plant Equipment | | | | | 990 303 | 983 139 | 1 027 330 | 1 000 459 | 1 003 657 | 354 536 | 833 548 |
Total Inventories | | | | | 613 740 | 600 229 | 605 986 | 646 136 | 684 767 | 654 781 | 93 986 |
Cash Bank In Hand | 10 715 | 7 913 | 6 177 | 18 235 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 656 165 | 656 343 | 650 371 | 656 754 | | | | | | | |
Tangible Fixed Assets | 864 163 | 852 826 | 847 535 | 847 106 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | | |
Profit Loss Account Reserve | 2 944 | 3 122 | -2 850 | 3 533 | | | | | | | |
Shareholder Funds | 656 165 | 656 343 | 650 371 | 656 754 | | | | | | | |
|
Other Financial Data |
Accrued Income | | | | | | | 400 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 3 750 | 4 750 | 5 750 | 6 750 | 7 750 | 8 750 | 9 750 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 121 197 | 135 086 | 157 571 | 184 442 | 187 412 | 169 812 | 140 274 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 6 725 | 66 676 | 700 | 27 738 | 4 790 | 103 313 |
Administration Support Average Number Employees | | | | | 2 | 2 | 2 | 3 | 3 | 2 | 2 |
Administrative Expenses | | | | | 246 325 | 284 299 | 313 915 | 387 844 | 280 620 | 136 679 | 248 692 |
Amortisation Expense Intangible Assets | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Amounts Owed By Related Parties | | | | | 223 218 | 434 405 | 582 248 | 624 363 | 584 617 | 3 262 438 | 19 795 |
Amounts Owed To Related Parties | | | | | 327 444 | 497 427 | 704 924 | 650 374 | 852 642 | 930 887 | 426 157 |
Applicable Tax Rate | | | | | 20 | 19 | 19 | 19 | | 19 | 19 |
Average Number Employees During Period | | | | | 23 | 20 | 23 | 22 | 15 | 10 | 14 |
Balances With Banks | | | | | 194 | 366 | 761 | 299 | 80 718 | 262 809 | 150 294 |
Bank Borrowings | | | | | 79 126 | 72 080 | 64 991 | 58 502 | 283 761 | 180 691 | 133 241 |
Bank Borrowings Overdrafts | | | | | -67 323 | -69 035 | -58 765 | -53 338 | -40 | -33 486 | -95 975 |
Bank Overdrafts | | | | | 67 323 | 69 035 | 79 311 | 53 338 | 40 | 33 486 | 95 975 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 433 867 | 439 003 | 447 003 | 408 993 | 401 782 | | |
Cash Cash Equivalents | | | | | 73 822 | 11 958 | 20 409 | 8 321 | 214 144 | 307 680 | 402 441 |
Cash On Hand | | | | | 200 | 200 | 200 | 4 933 | 1 665 | 4 797 | 5 916 |
Comprehensive Income Expense | | | | | 57 221 | 83 182 | 71 842 | 108 073 | 129 451 | -242 397 | 613 621 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | 85 423 | 170 627 | 147 577 | 60 216 | 191 293 | -189 057 | 677 793 |
Cost Sales | | | | | 1 867 503 | 2 016 131 | 2 109 189 | 2 115 110 | 1 527 433 | 1 661 039 | 1 140 581 |
Creditors | | | | | 205 626 | 193 520 | 181 371 | 169 822 | 390 021 | 276 831 | 224 321 |
Current Tax For Period | | | | | 19 800 | 43 272 | 28 532 | 25 804 | 40 735 | 69 750 | 46 278 |
Deferred Income | | | | | 126 500 | 121 440 | 116 380 | 111 320 | 106 260 | 96 140 | 91 080 |
Deferred Tax Asset Debtors | | | | | 1 963 | 162 | | | 4 390 | 9 048 | 14 |
Deferred Tax Assets | | | | | 891 | 164 | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | -300 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 3 829 | -404 | 9 046 | -7 684 | 7 096 | -2 393 | 12 679 |
Deferred Tax Liabilities | | | | | 6 915 | 4 256 | 14 664 | -4 650 | -27 | 11 374 | 15 304 |
Depreciation Expense Property Plant Equipment | | | | | 19 193 | 18 074 | 25 428 | 29 609 | 25 855 | 47 612 | 36 796 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -1 245 | -21 201 | -40 409 | -1 916 |
Disposals Property Plant Equipment | | | | | | | | -1 355 | -21 570 | -671 511 | -2 100 |
Distribution Costs | | | | | 287 707 | 294 795 | 220 804 | 223 392 | 188 237 | 214 462 | 181 325 |
Dividend Per Share Interim | | | | | 1 | 2 | 2 | 2 | 2 | | |
Dividends Paid | | | | | -73 554 | -89 328 | -84 781 | -77 446 | -114 253 | -135 697 | -130 871 |
Dividends Paid On Shares Interim | | | | | 73 554 | 89 328 | 84 780 | 77 752 | 114 253 | | |
Finished Goods Goods For Resale | | | | | 21 261 | 14 363 | 14 914 | 27 550 | 1 752 | | |
Fixed Assets | 864 167 | 852 830 | 847 540 | 847 311 | 990 508 | 983 344 | 1 027 535 | 1 000 664 | 1 003 862 | 354 741 | 833 753 |
Further Item Debtors Component Total Debtors | | | | | | | | 9 223 | 6 046 | | |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | | | | | 89 | -1 402 | 205 314 | 1 456 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 89 | -1 402 | 205 314 | 1 456 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | | | | | -4 411 | -4 411 | | | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | | | | | | | -541 308 | 409 408 |
Government Grant Income | | | | | | 5 060 | 5 060 | 5 060 | 5 060 | 5 060 | 5 060 |
Gross Profit Loss | | | | | 648 672 | 816 727 | 706 889 | 684 048 | 708 162 | 772 303 | 758 321 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 13 889 | 22 485 | 26 871 | 24 171 | 22 809 | -29 538 |
Intangible Assets | | | | | 6 250 | 5 250 | 4 250 | 3 250 | 2 250 | 1 250 | 250 |
Intangible Assets Gross Cost | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 4 250 | 4 219 | 4 043 | 4 315 | 2 805 | 1 644 | 6 005 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 19 | 2 658 | | 4 | 32 | 216 | 15 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 739 | 2 407 | 4 754 | |
Interest Income On Bank Deposits | | | | | 4 | 5 | 10 | 4 | 3 | | |
Interest Payable Similar Charges Finance Costs | | | | | 5 601 | 29 211 | 2 493 | 5 431 | 5 244 | 6 614 | 6 022 |
Investments Fixed Assets | 4 | 4 | 5 | 205 | 205 | 205 | 205 | 205 | 205 | 205 | 205 |
Investments In Subsidiaries | | | | | 205 | 205 | 205 | 205 | 205 | 205 | 205 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | 1 332 | 22 334 | -1 550 | 373 | | | 2 |
Net Current Assets Liabilities | -91 347 | -89 733 | -96 396 | -97 000 | -148 913 | -160 691 | -220 701 | -173 239 | -167 798 | 36 853 | 39 461 |
Number Shares Issued Fully Paid | | | | | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 |
Operating Profit Loss | | | | | 114 640 | 242 693 | 187 638 | 88 174 | 244 365 | 426 222 | 333 364 |
Other Comprehensive Income Expense Net Tax | | | | | | | -4 411 | -4 411 | | -541 308 | 409 408 |
Other Creditors | | | | | | | | 39 554 | 156 231 | | 1 |
Other Employee Expense | | | | | 10 666 | 10 086 | 11 763 | 10 999 | 10 004 | 12 537 | 9 121 |
Other Finance Income | | | | | 9 | 8 | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 13 | 13 | 10 | 4 | 3 | | |
Other Inventories | | | | | 523 548 | 532 529 | 506 567 | 523 386 | 541 497 | 571 968 | 93 986 |
Other Operating Income Format1 | | | | | | 5 060 | 5 060 | 5 060 | 5 060 | 5 060 | 5 060 |
Other Payables Accrued Expenses | | | | | | | | 1 | | 2 492 | 16 417 |
Ownership Interest In Subsidiary Percent | | | | | 100 | 100 | 100 | | | | |
Par Value Share | | 1 | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | 2 585 | 5 577 | 10 309 | 9 820 | 9 174 | 8 451 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | 100 | 100 | 100 | 100 |
Prepayments | | | | | 13 249 | 14 770 | 13 541 | 11 107 | 5 365 | 5 819 | 7 065 |
Production Average Number Employees | | | | | 8 | 7 | 12 | 12 | 9 | 6 | 8 |
Profit Loss | | | | | 57 221 | 83 182 | 71 842 | 112 484 | 129 451 | 298 911 | 204 213 |
Profit Loss Attributable To Owners Parent | | | | | 85 423 | 170 627 | 147 577 | 64 627 | 191 293 | 352 251 | 268 385 |
Profit Loss On Ordinary Activities Before Tax | | | | | 109 052 | 213 495 | 185 155 | 82 747 | 239 124 | 419 608 | 327 342 |
Property Plant Equipment Gross Cost | | | | | 1 111 500 | 1 118 225 | 1 184 901 | 1 184 901 | 1 191 069 | 524 348 | 973 822 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 4 946 | 4 256 | 13 525 | 10 627 | 13 443 | 11 374 | 15 304 |
Raw Materials Consumables | | | | | | | 14 914 | 27 550 | | | |
Redundancy Costs | | | | | | | | | 1 812 | | |
Sales Marketing Distribution Average Number Employees | | | | | 13 | 11 | 9 | 7 | 3 | 2 | 4 |
Short-term Deposits Classified As Cash Equivalents | | | | | 73 428 | 11 392 | 19 448 | 8 022 | 133 426 | 44 871 | 252 147 |
Social Security Costs | | | | | 3 105 | 3 492 | 3 833 | 15 110 | 25 586 | 26 908 | 27 543 |
Staff Costs Employee Benefits Expense | | | | | 406 990 | 424 802 | 395 544 | 415 926 | 348 510 | 349 446 | 360 350 |
Taxation Social Security Payable | | | | | 31 355 | 25 179 | 9 873 | 21 733 | 39 144 | 26 082 | 47 053 |
Tax Expense Credit Applicable Tax Rate | | | | | 21 810 | 41 098 | 35 179 | 35 027 | 40 735 | 69 750 | 46 278 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -378 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 197 | 2 070 | 2 399 | -16 907 | 7 096 | -2 393 | 12 679 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 23 629 | 42 868 | 37 578 | 18 120 | 47 831 | 67 357 | 58 957 |
Total Assets Less Current Liabilities | 772 820 | 763 097 | 751 144 | 750 311 | 841 595 | 822 653 | 806 834 | 827 425 | 836 064 | 391 594 | 873 214 |
Total Borrowings | | | | | 79 126 | 72 080 | 64 991 | 58 502 | 54 187 | 180 691 | 133 241 |
Total Increase Decrease From Revaluations Intangible Assets | | | | | | | | 10 000 | 10 000 | 10 000 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | 346 161 |
Total Operating Lease Payments | | | | | 3 199 | 3 362 | 2 080 | 1 065 | 2 590 | | |
Trade Creditors Trade Payables | | | | | 18 084 | 4 398 | 49 911 | 56 517 | 47 636 | 20 459 | 56 364 |
Trade Debtors Trade Receivables | | | | | 3 605 | 3 605 | 3 605 | 3 605 | 3 605 | 88 968 | 145 379 |
Turnover Revenue | | | | | 2 516 175 | 2 832 858 | 2 816 078 | 2 810 480 | 2 235 595 | 2 433 342 | 1 898 902 |
Wages Salaries | | | | | 393 219 | 408 639 | 374 371 | 389 936 | 301 288 | 300 827 | 315 235 |
Work In Progress | | | | | 68 931 | 53 337 | 84 505 | 95 200 | 141 518 | 82 813 | 217 219 |
Director Remuneration | | | | | 16 104 | 16 104 | 19 442 | 20 336 | 17 490 | 17 658 | 21 290 |
Accounting Period Subsidiary | 2 011 | 2 012 | | | | | | | | | |
Creditors Due After One Year | 113 810 | 104 776 | 98 366 | 92 016 | | | | | | | |
Creditors Due Within One Year | 180 809 | 323 351 | 520 381 | 668 137 | | | | | | | |
Number Shares Allotted | | 50 000 | 50 000 | 50 000 | | | | | | | |
Provisions For Liabilities Charges | 2 845 | 1 978 | 2 407 | 1 541 | | | | | | | |
Revaluation Reserve | 603 221 | 603 221 | 603 221 | 603 221 | | | | | | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 929 250 | 927 881 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 65 087 | 75 055 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 11 193 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 1 225 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 1 369 | | | | | | | | | |
Instalment Debts Due After5 Years | | | 71 495 | 64 543 | | | | | | | |
Percentage Subsidiary Held | | | | 100 | | | | | | | |
Value Shares Allotted | | | 50 000 | 50 000 | | | | | | | |