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 | 16 111 | 12 219 | 46 510 | 33 801 | 59 184 | 136 643 |
Current Assets | 2 667 684 | 3 340 271 | 3 819 332 | 3 698 256 | 4 044 596 | 4 333 329 |
Debtors | 1 523 541 | 1 598 855 | 2 069 023 | 1 873 284 | 2 549 785 | 2 493 940 |
Net Assets Liabilities | 751 633 | 746 950 | 668 888 | 764 019 | 918 978 | 1 431 375 |
Other Debtors | 179 580 | 143 701 | 165 240 | 196 707 | 106 528 | 219 615 |
Property Plant Equipment | 163 550 | 177 908 | 205 936 | 211 501 | 167 433 | |
Total Inventories | 1 128 032 | 1 729 197 | 1 703 799 | 1 791 171 | 1 435 627 | 1 702 746 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | 29 438 | 197 | 26 734 | 54 663 | 32 969 |
Amount Specific Advance Or Credit Made In Period Directors | 11 199 | 29 438 | 197 | 66 834 | 68 129 | 107 327 |
Amount Specific Advance Or Credit Repaid In Period Directors | 23 422 | | 29 438 | 40 100 | 40 200 | 4 800 |
Company Contributions To Money Purchase Plans Directors | | | | 22 531 | 28 602 | 10 938 |
Director Remuneration | | | | 156 906 | 189 363 | 226 376 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 4 |
Accrued Liabilities Deferred Income | | | | 78 016 | 232 102 | 325 737 |
Accumulated Amortisation Impairment Intangible Assets | | 1 137 | 4 781 | 8 297 | 11 813 | 15 329 |
Accumulated Depreciation Impairment Property Plant Equipment | 440 540 | 484 000 | 516 153 | 577 874 | 644 514 | 697 949 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 980 | 61 393 |
Administrative Expenses | | | | 1 859 549 | 2 088 223 | 2 144 755 |
Amortisation Expense Intangible Assets | | | | 1 521 | 1 523 | 1 993 |
Amounts Owed By Group Undertakings | 227 253 | 168 752 | 173 990 | 120 537 | 121 336 | 126 136 |
Applicable Tax Rate | | | | 19 | 19 | 19 |
Average Number Employees During Period | 42 | 45 | 46 | 56 | 60 | 56 |
Bank Borrowings | | | | 4 731 | 9 638 | 9 879 |
Bank Borrowings Overdrafts | | | | 45 269 | 35 642 | 9 879 |
Bank Overdrafts | | | 366 286 | 89 865 | 24 671 | |
Cash Cash Equivalents Cash Flow Value | | | | -56 064 | 34 513 | |
Corporation Tax Payable | 864 | | | 46 934 | 93 013 | 122 879 |
Cost Sales | | | | 10 929 155 | 10 651 138 | 10 868 792 |
Creditors | 2 091 918 | 2 799 873 | 6 250 | 51 519 | 41 892 | 107 486 |
Current Tax For Period | | | | 46 934 | 93 013 | 122 887 |
Depreciation Amortisation Expense | | | | 65 237 | 70 156 | 74 392 |
Depreciation Expense Property Plant Equipment | | | | 61 721 | 66 640 | 75 662 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 19 629 | | | 24 369 |
Disposals Property Plant Equipment | | | 19 629 | | | 24 369 |
Dividends Paid | | | | 185 552 | 197 400 | 141 062 |
Dividends Paid Classified As Financing Activities | | | | -185 552 | -197 400 | -141 062 |
Dividends Paid On Shares | | | | 185 552 | 197 400 | 141 062 |
Dividends Paid On Shares Interim | | | | 19 200 | 38 400 | 92 662 |
Finance Lease Liabilities Present Value Total | | | | | | 81 714 |
Fixed Assets | 198 110 | 211 980 | 236 364 | 238 413 | 190 829 | 427 483 |
Further Item Interest Expense Component Total Interest Expense | | | | 33 318 | 20 662 | 26 751 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 132 357 | 283 927 | 278 925 | 258 412 | 206 547 | 592 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -56 059 | 166 652 | -133 707 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 195 739 | -676 501 | 55 845 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 129 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 129 |
Gross Profit Loss | | | | 2 163 993 | 2 519 929 | 2 987 551 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -46 934 | -93 021 |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | -15 190 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 263 712 | 90 577 | 102 130 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -806 |
Increase Decrease In Property Plant Equipment | | | | | | 95 298 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 87 372 | -355 544 | 267 119 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 137 | 3 644 | 3 516 | 3 516 | 1 523 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 43 460 | 51 782 | 61 721 | 66 640 | 2 142 |
Intangible Assets | 34 560 | 34 072 | 30 428 | 26 912 | 23 396 | 10 819 |
Intangible Assets Gross Cost | 34 560 | 35 209 | 35 209 | 35 209 | 35 209 | |
Interest Expense On Bank Overdrafts | | | | 1 308 | 2 770 | 6 114 |
Interest Paid Classified As Operating Activities | | | | -34 626 | -23 432 | -33 670 |
Interest Payable Similar Charges Finance Costs | | | | 34 626 | 23 432 | 33 670 |
Loans Owed By Related Parties | | | | 120 537 | 121 336 | 126 136 |
Merchandise | | | | 1 791 171 | 1 435 627 | 1 702 746 |
Net Cash Flows From Used In Financing Activities | | | | 94 941 | 202 120 | 60 396 |
Net Cash Flows From Used In Investing Activities | | | | 66 629 | 21 576 | 308 889 |
Net Cash Flows From Used In Operating Activities | | | | -425 282 | -314 273 | -471 415 |
Net Cash Generated From Operations | | | | -459 908 | -384 639 | -598 106 |
Net Current Assets Liabilities | 575 766 | 540 398 | 453 209 | 612 948 | 806 844 | 1 209 574 |
Net Interest Received Paid Classified As Investing Activities | | | | -657 | -996 | -2 585 |
Number Shares Issued Fully Paid | | 636 | 636 | 636 | 636 | 3 000 |
Operating Profit Loss | | | | 382 974 | 468 788 | 868 824 |
Other Creditors | 127 628 | 97 195 | 6 250 | 6 250 | 6 250 | 45 987 |
Other Deferred Tax Expense Credit | | | | 21 388 | 980 | 61 393 |
Other Interest Receivable Similar Income Finance Income | | | | 657 | 996 | 2 585 |
Other Operating Income Format1 | | | | 78 530 | 37 082 | 26 028 |
Other Remaining Borrowings | 16 000 | | | | | |
Other Taxation Social Security Payable | 76 539 | 99 151 | 52 432 | 214 949 | 224 394 | 4 606 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -560 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 78 683 | 105 707 | 117 930 |
Prepayments Accrued Income | | | | 106 890 | 160 165 | 198 810 |
Proceeds From Sales Property Plant Equipment | | | | | | -6 500 |
Profit Loss | | | | 280 683 | 352 359 | 653 459 |
Profit Loss On Ordinary Activities Before Tax | | | | 349 005 | 446 352 | 837 739 |
Property Plant Equipment Gross Cost | 604 090 | 661 908 | 722 089 | 789 375 | 811 947 | 95 298 |
Provisions | | | | 35 823 | 36 803 | 98 196 |
Provisions For Liabilities Balance Sheet Subtotal | 22 243 | 5 428 | 14 435 | 35 823 | 36 803 | 98 196 |
Purchase Property Plant Equipment | | | | -67 286 | -22 572 | -317 974 |
Repayments Borrowings Classified As Financing Activities | | | | | -4 720 | -9 072 |
Social Security Costs | | | | 109 139 | 106 087 | 125 833 |
Staff Costs Employee Benefits Expense | | | | 1 648 424 | 1 573 658 | 1 764 513 |
Tax Expense Credit Applicable Tax Rate | | | | 66 311 | 84 807 | 159 170 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -1 750 | 7 795 | -35 913 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 972 | 411 | 436 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 68 322 | 93 993 | 184 280 |
Total Additions Including From Business Combinations Intangible Assets | | 15 839 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 57 818 | 79 810 | 67 286 | 22 572 | 317 974 |
Total Assets Less Current Liabilities | 773 876 | 752 378 | 689 573 | 851 361 | 997 673 | 1 637 057 |
Total Borrowings | | | | 94 596 | 34 309 | 9 879 |
Total Operating Lease Payments | | | | 244 000 | 246 888 | 226 000 |
Trade Creditors Trade Payables | 1 193 947 | 1 408 176 | 1 748 952 | 1 535 121 | 1 439 095 | 1 534 314 |
Trade Debtors Trade Receivables | 1 116 708 | 1 286 402 | 1 729 793 | 1 556 040 | 2 161 756 | 1 949 379 |
Turnover Revenue | | | | 13 093 148 | 13 171 067 | 13 856 343 |
Wages Salaries | | | | 1 460 602 | 1 361 864 | 1 520 750 |
Cash Receipts From Government Grants | | | | -40 611 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 21 388 | 980 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -40 611 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | -50 000 | | |
Tax Decrease From Utilisation Tax Losses | | | | 19 599 | | |