Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 191 884 | 20 277 | 320 316 | 36 674 | 1 492 076 | 586 345 |
Current Assets | 4 004 810 | 4 832 322 | 8 906 322 | 10 378 487 | 15 218 272 | 21 228 239 |
Debtors | 3 028 129 | 4 472 041 | 7 799 218 | 9 327 560 | 13 591 682 | 20 254 157 |
Net Assets Liabilities | 1 240 130 | 2 835 678 | | | | |
Other Debtors | 59 704 | 101 733 | 97 609 | 1 500 | 1 500 | |
Property Plant Equipment | 275 441 | 310 685 | 261 268 | 176 373 | 131 571 | 134 893 |
Total Inventories | 784 797 | 340 004 | 786 788 | 1 014 253 | 134 514 | 387 737 |
|
Other Financial Data |
Audit Fees Expenses | | | 13 154 | 8 433 | 32 715 | 36 743 |
Fees For Non-audit Services | | | | | | 13 920 |
Company Contributions To Money Purchase Plans Directors | | | 79 249 | 23 354 | 29 492 | 41 316 |
Director Remuneration | | | 271 895 | 308 024 | 339 280 | 340 113 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 2 | 2 | 2 | 2 |
Accumulated Depreciation Impairment Property Plant Equipment | 516 371 | 518 988 | 568 890 | 610 129 | 639 226 | 407 215 |
Amounts Owed By Group Undertakings | 2 542 940 | 3 761 827 | 4 429 355 | 7 646 586 | 49 576 | 8 151 638 |
Amounts Owed To Group Undertakings | 2 066 330 | 1 689 286 | 3 612 459 | 3 313 685 | 4 258 303 | 8 912 927 |
Average Number Employees During Period | 34 | 39 | 41 | 39 | 40 | 43 |
Creditors | 3 031 854 | 2 307 329 | 5 535 105 | 5 988 946 | 8 785 619 | 12 382 703 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 114 513 | 51 140 | 44 564 | 37 796 | 269 406 |
Disposals Property Plant Equipment | | 114 513 | 54 446 | 55 911 | 43 910 | 275 183 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 117 130 | 101 042 | 85 803 | 66 893 | 37 395 |
Net Current Assets Liabilities | 972 956 | 2 524 993 | 3 371 217 | 4 389 541 | 6 432 653 | 8 845 536 |
Other Creditors | 143 921 | 220 839 | 451 443 | | 23 919 | |
Other Taxation Social Security Payable | 585 408 | 184 870 | 757 437 | 246 721 | 2 667 019 | 1 269 782 |
Property Plant Equipment Gross Cost | 791 812 | 829 673 | 830 158 | 786 502 | 770 797 | 542 108 |
Provisions For Liabilities Balance Sheet Subtotal | 8 267 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 152 374 | 54 931 | 12 255 | 28 205 | 46 494 |
Total Assets Less Current Liabilities | 1 248 397 | 2 835 678 | 3 745 486 | 4 799 048 | 6 804 703 | 9 305 024 |
Trade Creditors Trade Payables | 236 195 | 212 334 | 713 766 | 957 544 | 119 813 | 638 277 |
Trade Debtors Trade Receivables | 425 485 | 608 481 | 3 272 254 | 1 622 234 | 13 449 244 | 12 083 735 |
Accrued Liabilities | | | 451 443 | 212 146 | 351 722 | 403 844 |
Accumulated Amortisation Impairment Intangible Assets | | | 2 429 | 31 962 | 102 738 | 200 361 |
Administrative Expenses | | | 3 826 799 | 3 431 935 | 3 628 769 | 5 177 024 |
Amortisation Expense Intangible Assets | | | 2 429 | 29 533 | 70 776 | 97 623 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 |
Bank Borrowings Overdrafts | | | | 36 418 | 1 179 191 | 851 401 |
Bank Overdrafts | | | | 36 418 | 1 179 191 | 851 401 |
Cash Cash Equivalents Cash Flow Value | | | 320 316 | 256 | | |
Comprehensive Income Expense | | | | 1 053 563 | 2 005 654 | 2 500 321 |
Corporation Tax Payable | | | -31 900 | -143 839 | 185 652 | 306 472 |
Cost Sales | | | 7 103 767 | 10 941 379 | 56 492 089 | 50 267 633 |
Current Tax For Period | | | 220 792 | 181 097 | 405 866 | 526 472 |
Deferred Tax Asset Debtors | | | 3 031 | 3 031 | 4 139 | |
Depreciation Amortisation Expense | | | 103 471 | 115 336 | | |
Depreciation Expense Property Plant Equipment | | | 101 042 | 85 803 | 66 893 | 37 395 |
Distribution Costs | | | 233 059 | 180 056 | 245 412 | |
Fixed Assets | | 310 685 | 374 269 | 409 508 | 372 050 | 459 488 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -1 255 645 | 3 516 004 | | |
Further Item Interest Expense Component Total Interest Expense | | | | 7 339 | 48 759 | 91 318 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 75 976 | 114 636 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 284 127 | 828 136 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -2 660 758 | 1 688 888 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 12 000 | 8 074 | | |
Gain Loss On Disposals Property Plant Equipment | | | 12 000 | 8 074 | -4 614 | 72 923 |
Gross Profit Loss | | | 5 077 010 | 4 658 046 | 6 093 963 | 8 047 921 |
Income Taxes Paid Refund Classified As Operating Activities | | | -200 316 | -293 036 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 300 039 | -320 060 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 5 065 | -65 862 | -22 674 | -251 457 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 446 784 | 227 465 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 2 429 | 29 533 | 70 776 | 97 623 |
Intangible Assets | | | 113 001 | 233 134 | 240 479 | 324 595 |
Intangible Assets Gross Cost | | | 115 430 | 265 097 | 343 217 | 524 956 |
Interest Expense | | | 20 873 | 7 339 | | |
Interest Expense On Bank Overdrafts | | | | | | 104 |
Interest Paid Classified As Operating Activities | | | -20 873 | -7 339 | | |
Interest Payable Similar Charges Finance Costs | | | 20 873 | 7 339 | 48 759 | 91 422 |
Merchandise | | | 786 788 | 1 014 253 | 134 514 | 387 737 |
Net Cash Flows From Used In Financing Activities | | | -1 255 645 | 3 516 004 | | |
Net Cash Flows From Used In Investing Activities | | | 129 088 | 132 852 | | |
Net Cash Flows From Used In Operating Activities | | | 826 518 | -3 328 796 | | |
Net Cash Generated From Operations | | | 605 329 | -3 629 171 | | |
Net Interest Received Paid Classified As Investing Activities | | | -25 967 | -9 648 | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 |
Operating Profit Loss | | | 1 126 615 | 1 232 351 | 2 439 996 | 2 870 897 |
Other Deferred Tax Expense Credit | | | 1 109 | | | 4 139 |
Other Interest Receivable Similar Income Finance Income | | | 25 967 | 9 648 | 5 813 | |
Other Operating Income Format1 | | | 109 463 | 186 295 | 220 214 | |
Par Value Share | | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 281 192 | 240 627 | 158 583 | 160 682 |
Prepayments | | | 94 278 | 54 209 | 87 223 | 18 784 |
Proceeds From Sales Property Plant Equipment | | | -15 306 | -19 421 | | |
Profit Loss | | | 909 808 | 1 053 562 | 2 005 654 | 2 500 321 |
Profit Loss On Ordinary Activities Before Tax | | | 1 131 709 | 1 234 659 | 2 397 050 | 2 779 475 |
Purchase Intangible Assets | | | -115 430 | -149 666 | | |
Purchase Property Plant Equipment | | | -54 931 | -12 255 | | |
Social Security Costs | | | 273 020 | 273 676 | 301 790 | 358 792 |
Staff Costs Employee Benefits Expense | | | 2 613 537 | 2 629 310 | 2 751 609 | 3 634 127 |
Tax Expense Credit Applicable Tax Rate | | | 215 025 | 234 585 | 455 440 | 528 100 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 1 484 | 5 459 | 277 | -22 914 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 327 | 6 915 | 194 | 2 738 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 221 901 | 181 097 | 391 396 | 279 154 |
Total Additions Including From Business Combinations Intangible Assets | | | 115 430 | 149 666 | 78 120 | 181 739 |
Total Current Tax Expense Credit | | | | | 391 396 | 275 015 |
Turnover Revenue | | | 12 180 777 | 15 599 425 | 62 586 052 | 58 315 554 |
Wages Salaries | | | 2 059 325 | 2 115 007 | 2 291 236 | 3 114 653 |