Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 |
Currency |
| | | |
Net Worth | 7 577 165 | 8 459 725 | 9 083 164 | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 893 812 | 2 926 852 |
Current Assets | 10 492 968 | 9 984 850 | 9 557 789 | 10 301 087 |
Debtors | 139 474 | 379 274 | 470 163 | 427 303 |
Net Assets Liabilities | | | 9 083 164 | 9 789 837 |
Other Debtors | 23 231 | 230 863 | 286 167 | 36 858 |
Property Plant Equipment | | | 983 603 | 995 423 |
Total Inventories | | | 6 697 860 | 6 287 767 |
Cash Bank In Hand | 3 659 771 | 2 573 824 | 1 893 812 | |
Net Assets Liabilities Including Pension Asset Liability | 7 577 165 | 8 459 725 | 9 083 164 | |
Stocks Inventory | 6 475 124 | 6 664 262 | 6 697 860 | |
Tangible Fixed Assets | 1 023 486 | 1 002 940 | 983 603 | |
Trade Debtors | 77 843 | 65 807 | 53 019 | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | |
Profit Loss Account Reserve | 7 576 965 | 8 459 525 | 9 082 964 | |
Shareholder Funds | 7 577 165 | 8 459 725 | 9 083 164 | |
|
Other Financial Data |
Audit Fees Expenses | 20 000 | 20 000 | 23 000 | 23 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 664 255 | 696 817 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 47 405 |
Administration Support Average Number Employees | 11 | 11 | 11 | 11 |
Administrative Expenses | 971 619 | 951 915 | 1 040 627 | 1 097 612 |
Amounts Owed By Related Parties | | | 297 964 | 282 997 |
Amounts Owed To Related Parties | | | 528 746 | 422 556 |
Applicable Tax Rate | | | 21 | 20 |
Average Number Employees During Period | 59 | 59 | 58 | 61 |
Balances With Banks | | | 8 920 | 6 999 |
Bank Borrowings Overdrafts | 1 241 514 | 976 044 | 641 593 | -832 063 |
Bank Overdrafts | | | 641 593 | 832 063 |
Cash Cash Equivalents | | | 1 893 812 | 2 926 852 |
Cash On Hand | | | 498 | 1 281 |
Comprehensive Income Expense | | | 623 439 | 706 673 |
Cost Sales | 28 827 031 | 30 333 548 | 30 243 248 | 29 990 082 |
Creditors | | | 1 446 816 | 1 494 570 |
Current Tax For Period | | | 113 039 | 120 966 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | -3 843 488 | -5 410 180 |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | -596 396 | -118 188 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | -206 | -114 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 1 329 | 805 |
Deferred Tax Liabilities | | | 11 412 | 12 103 |
Depreciation Expense Property Plant Equipment | | | 22 137 | 33 511 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -949 |
Disposals Property Plant Equipment | | | | -3 023 |
Dividend Income | | | 10 846 | 26 430 |
Financial Assets | | | 495 954 | 659 165 |
Gain Loss On Disposals Property Plant Equipment | | | 750 | -224 |
Gross Profit Loss | 1 433 048 | 1 865 364 | 1 633 503 | 1 727 698 |
Income From Related Parties | | | 3 604 984 | 4 198 689 |
Increase Decrease In Existing Provisions | | | | 691 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 33 511 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | 3 944 603 | 5 334 691 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | 1 200 | 18 533 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 3 | |
Interest Income On Bank Deposits | | | 5 781 | 7 748 |
Interest Payable Similar Charges Finance Costs | | | 366 | 146 |
Loans Owed By Related Parties | | 149 671 | 250 786 | 175 297 |
Loans Owed To Related Parties | | 1 090 979 | 495 783 | 396 128 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | 363 | 146 |
Net Current Assets Liabilities | 6 560 379 | 7 467 074 | 8 110 973 | 8 806 517 |
Number Shares Issued Fully Paid | | | 200 | 200 |
Operating Profit Loss | 461 429 | 913 449 | 592 876 | 630 086 |
Other Creditors | | | 8 522 | 11 454 |
Other Departments Average Number Employees | 30 | 30 | 30 | 33 |
Other Finance Income | | | | 1 001 |
Other Interest Receivable Similar Income Finance Income | | | 16 627 | 35 179 |
Other Inventories | | | 20 923 | 14 630 |
Other Payables Accrued Expenses | | | 28 966 | 23 173 |
Par Value Share | | 1 | 1 | 1 |
Payments To Related Parties | | | 96 381 | 10 000 |
Pension Costs Defined Contribution Plan | | | 4 013 | 8 392 |
Prepayments | | | 83 800 | 63 621 |
Profit Loss | | | 623 439 | 706 673 |
Profit Loss On Ordinary Activities Before Tax | 616 540 | 1 082 591 | 737 601 | 828 330 |
Property Plant Equipment Gross Cost | | | 1 647 858 | 1 692 240 |
Provisions | | | 11 412 | 12 103 |
Provisions For Liabilities Balance Sheet Subtotal | | | 11 412 | 12 103 |
Raw Materials Consumables | | | 6 676 850 | 6 272 644 |
Revenue From Commissions | | | 304 826 | 258 129 |
Revenue From Rendering Services | | | 163 995 | 215 496 |
Revenue From Sale Goods | | | 31 407 930 | 31 244 155 |
Selling Average Number Employees | 18 | 18 | 17 | 17 |
Short-term Deposits Classified As Cash Equivalents | | | 1 884 394 | 2 918 572 |
Social Security Costs | 115 346 | 118 103 | 117 554 | 126 262 |
Staff Costs Employee Benefits Expense | | | 1 425 512 | 1 538 441 |
Taxation Social Security Payable | | | 36 025 | 32 800 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -27 607 | -33 050 |
Tax Expense Credit Applicable Tax Rate | | | 158 511 | 167 737 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -17 311 | -10 502 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | 2 780 | 2 858 |
Tax Increase Decrease From Effect Dividends From U K Companies | | | -2 331 | -5 352 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 326 | 80 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -206 | -114 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 114 162 | 121 657 |
Total Assets Less Current Liabilities | 7 583 865 | 8 470 014 | 9 094 576 | 9 801 940 |
Total Borrowings | | | 641 593 | 832 063 |
Total Deferred Tax Expense Credit | | | 1 123 | 691 |
Trade Creditors Trade Payables | | | 191 787 | 124 868 |
Trade Debtors Trade Receivables | | | 53 019 | 43 827 |
Turnover Revenue | | | 31 876 751 | 31 717 780 |
Unpaid Contributions To Pension Schemes | | | 3 138 | 12 836 |
Wages Salaries | 1 270 603 | 1 293 905 | 1 303 945 | 1 403 787 |
Work In Progress | 809 | 801 | 87 | 493 |
Amount Specific Advance Or Credit Directors | | | 30 673 | 107 700 |
Amount Specific Advance Or Credit Made In Period Directors | | | 35 090 | 87 077 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | -40 518 | -10 050 |
Director Remuneration | 125 141 | 125 380 | 125 504 | 197 501 |
Accruals Deferred Income Within One Year | 36 341 | 28 041 | 28 966 | |
Amount Due From To Related Party | | 148 396 | -6 536 | |
Amounts Owed By Subsidiaries | | 5 100 | 16 504 | |
Amounts Owed To Subsidiaries Within One Year | 26 711 | 33 861 | 32 963 | |
Amounts Written Off Back Investments | -120 777 | -148 891 | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 3 940 | 152 | | |
Corporation Tax Due Within One Year | 40 540 | 97 442 | 8 039 | |
Creditors Due Within One Year | 3 932 589 | 2 517 776 | 1 446 816 | |
Current Asset Investments | 218 599 | 367 490 | 495 954 | |
Depreciation Tangible Fixed Assets Expense | 34 253 | 21 931 | 22 137 | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 6 700 | 10 289 | 11 412 | |
Dividends From U K Companies | | 612 | | |
Expenses Not Deductible For Tax Purposes | 1 865 | 238 | | |
Income From Other Fixed Asset Investments | | 2 632 | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -968 | 3 589 | | |
Interest Receivable On Bank Deposits | 33 034 | 15 891 | | |
Loans From Directors Within One Year | 2 332 609 | 1 090 979 | 495 783 | |
Net Increase Decrease In Shareholders Funds | 500 968 | 882 560 | | |
Non-taxable Income | 29 506 | 34 612 | | |
Number Shares Allotted | 200 | 200 | 200 | |
Other Creditors Due Within One Year | 24 980 | 80 116 | 11 660 | |
Other Current Asset Investments Held For Sale | 218 599 | 367 490 | 495 954 | |
Other Interest Receivable | 1 300 | 1 728 | | |
Other Interest Receivable Similar Income | 34 334 | 17 619 | | |
Other Taxation Social Security Within One Year | 27 565 | 28 448 | 36 025 | |
Prepayments Accrued Income Current Asset | 38 400 | 41 403 | 83 800 | |
Profit Loss For Period | 500 968 | 882 560 | | |
Provisions Charged Credited To Profit Loss Account During Period | | 3 589 | 1 123 | |
Provisions For Liabilities Charges | 6 700 | 10 289 | 11 412 | |
Staff Costs | 1 385 949 | 1 412 008 | | |
Standard Nominal Tax Rate | 24 | 23 | | |
Stocks Raw Materials Consumables | 6 449 240 | 6 639 312 | 6 676 850 | |
Tangible Fixed Assets Additions | | 2 408 | 2 800 | |
Tangible Fixed Assets Cost Or Valuation | 1 662 443 | 1 650 233 | 1 647 858 | |
Tangible Fixed Assets Depreciation | 638 957 | 647 293 | 664 255 | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 277 | 3 836 | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 13 595 | 5 175 | |
Tangible Fixed Assets Disposals | | 15 718 | 5 175 | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 150 621 | 251 702 | | |
Tax On Profit Or Loss On Ordinary Activities | 115 572 | 200 031 | | |
Total U K Foreign Current Tax After Adjustments Relief | 116 540 | 196 442 | | |
Total U K Foreign Deferred Tax | | 3 589 | | |
Trade Creditors Within One Year | 202 329 | 182 845 | 191 787 | |
Turnover Gross Operating Revenue | 30 260 079 | 32 198 912 | | |
U K Current Corporation Tax On Income For Period | 116 540 | 196 442 | | |
Utilisation Tax Losses | 10 380 | 20 426 | | |
Value Shares Allotted | 200 | 200 | 200 | |