Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 450 871 | 1 623 312 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 127 904 | 150 674 | 59 047 | 31 846 |
Current Assets | 2 833 290 | 2 806 949 | 3 630 714 | 2 754 974 | 3 073 093 | 3 008 020 |
Debtors | 1 991 421 | 1 714 083 | 1 996 481 | 1 592 907 | 2 006 718 | 1 736 155 |
Net Assets Liabilities | | | 1 818 507 | 1 831 008 | 1 694 078 | 1 401 759 |
Other Debtors | 23 866 | 26 740 | 2 395 | 5 494 | 50 649 | 629 |
Property Plant Equipment | | | 1 385 639 | 1 238 789 | 1 055 344 | 1 027 543 |
Total Inventories | | | 1 506 329 | 1 011 393 | 1 007 328 | |
Cash Bank In Hand | 133 664 | 144 418 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 450 871 | 1 623 312 | | | | |
Stocks Inventory | 708 205 | 948 448 | | | | |
Tangible Fixed Assets | 582 966 | 500 314 | | | | |
Trade Debtors | 1 524 361 | 1 043 952 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 110 330 | 110 330 | | | | |
Profit Loss Account Reserve | 1 328 522 | 1 500 963 | | | | |
Shareholder Funds | 1 450 871 | 1 623 312 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 5 000 | 5 000 | 6 000 | 6 700 | 7 400 |
Accrued Liabilities Deferred Income | | | 514 860 | 277 096 | 252 222 | 383 241 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 3 380 730 | 3 331 148 | 3 377 196 | 3 587 477 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 156 859 | 87 550 | 210 680 |
Administrative Expenses | 1 162 926 | | 1 948 431 | 1 640 005 | 1 521 639 | 1 745 457 |
Amounts Owed By Group Undertakings | | | 520 512 | 434 350 | 474 271 | 531 486 |
Amounts Owed To Associates | | | 183 340 | 85 424 | 144 981 | 250 408 |
Average Number Employees During Period | 84 | | 107 | 98 | 86 | 83 |
Bank Borrowings Overdrafts | 179 974 | | 896 586 | 152 142 | 95 425 | 35 984 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 880 144 | 716 675 | 616 583 | 603 053 |
Comprehensive Income Expense | | | 60 030 | 54 501 | -136 930 | -292 319 |
Corporation Tax Recoverable | | | | 112 280 | 116 483 | |
Cost Sales | 3 900 608 | | 6 000 285 | 6 270 474 | 4 524 123 | 5 139 729 |
Creditors | | | 513 726 | 627 452 | 324 621 | 223 321 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | -15 814 | 6 398 | 17 658 | 64 626 |
Distribution Costs | 203 738 | | 163 051 | 145 807 | 136 714 | 154 761 |
Dividends Paid | | | 168 000 | 42 000 | | |
Dividends Paid On Shares Final | | | 168 000 | 42 000 | | |
Finance Lease Liabilities Present Value Total | | | 513 726 | 475 310 | 229 196 | 187 337 |
Finished Goods Goods For Resale | | | 566 956 | 437 771 | 435 716 | 508 879 |
Fixed Assets | 889 342 | 597 603 | 1 518 522 | 1 371 672 | 1 188 227 | 1 160 426 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 30 448 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 2 264 837 | 2 066 899 | 1 977 849 | 1 738 110 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -13 899 | 23 578 | -25 861 | -737 |
Gain Loss On Disposals Property Plant Equipment | | | 981 | -2 919 | -2 056 | |
Government Grant Income | | | | 160 808 | 70 088 | |
Gross Profit Loss | 1 565 767 | | 2 129 889 | 1 464 698 | 1 235 236 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -1 143 | -112 248 | -116 483 | -38 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 300 790 | 267 108 | 237 330 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 49 831 | 44 481 | 35 293 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 88 861 | 64 374 | 63 848 | |
Interest Payable Similar Charges Finance Costs | | | 138 692 | 108 855 | 99 141 | 114 991 |
Investments | | | 132 883 | 71 000 | 71 000 | 132 883 |
Investments Fixed Assets | 306 376 | 97 289 | 132 883 | 132 883 | 132 883 | 132 883 |
Net Current Assets Liabilities | 834 209 | 1 209 350 | 813 711 | 1 086 788 | 830 472 | 464 654 |
Operating Profit Loss | 208 494 | | 197 467 | 43 478 | -159 101 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 350 371 | 221 060 | 27 049 |
Other Disposals Property Plant Equipment | | | | 353 290 | 224 949 | 28 200 |
Other Interest Expense | | | | | | 3 533 |
Other Interest Receivable Similar Income Finance Income | | | 112 | 7 630 | 4 829 | 6 421 |
Other Operating Income Format1 | | | 179 060 | 364 592 | 264 016 | 199 484 |
Other Taxation Social Security Payable | | | 265 826 | 392 154 | 222 935 | 297 993 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 53 938 | 52 840 | 48 291 | 51 188 |
Prepayments Accrued Income | | | 77 349 | 120 413 | 105 449 | 116 270 |
Profit Loss | | | 60 030 | 54 501 | -136 930 | -292 319 |
Profit Loss On Ordinary Activities Before Tax | 186 409 | | 58 887 | -57 747 | -253 413 | -292 357 |
Property Plant Equipment Gross Cost | | | 4 766 369 | 4 569 939 | 4 432 540 | 4 615 020 |
Raw Materials Consumables | | | 461 966 | 370 247 | 357 724 | |
Social Security Costs | 85 358 | | 149 000 | 153 204 | 155 370 | |
Staff Costs Employee Benefits Expense | | | 3 405 770 | 3 275 342 | 3 026 331 | 3 321 010 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -1 143 | -112 248 | -116 483 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -12 009 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | -618 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 4 625 | 4 574 | 1 123 | 3 549 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -1 081 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -1 143 | -112 248 | -116 483 | -38 |
Total Assets Less Current Liabilities | 1 723 551 | 1 806 953 | 2 332 233 | 2 458 460 | 2 018 699 | 1 625 080 |
Trade Creditors Trade Payables | | | 631 028 | 274 704 | 399 875 | 553 979 |
Trade Debtors Trade Receivables | | | 1 396 225 | 920 370 | 1 259 866 | 1 087 770 |
Turnover Revenue | | | 8 130 174 | 7 735 172 | 5 759 359 | |
Wages Salaries | 1 739 219 | | 3 202 832 | 3 223 130 | 2 822 670 | 3 129 148 |
Work In Progress | | | 477 407 | 203 375 | 213 888 | |
Director Remuneration | 115 930 | 168 367 | 27 117 | 143 203 | 109 188 | 178 022 |
Accruals Deferred Income Within One Year | 104 489 | 24 847 | | | | |
Administration Support Average Number Employees | 7 | | | | | |
Amount Due From To Related Party | | -4 500 | | | | |
Amounts Owed By Subsidiaries | 443 194 | 643 391 | | | | |
Amounts Owed To Other Participating Interests Within One Year | 128 106 | 131 309 | | | | |
Amounts Owed To Subsidiaries Within One Year | 11 830 | | | | | |
Bank Loans Overdrafts Finance Charges | 32 325 | | | | | |
Bank Overdrafts | 179 974 | | | | | |
Capital Element Finance Lease Rental Payments | 111 177 | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | -8 389 | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -61 142 | | | | | |
Cash Flow Outflow From Operating Activities | 235 533 | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -22 085 | | | | | |
Corporation Tax Due Within One Year | 6 403 | | | | | |
Creditors Due After One Year | 272 680 | 183 641 | | | | |
Creditors Due Within One Year | 1 999 081 | 1 597 599 | | | | |
Decrease Increase In Debtors | -504 350 | | | | | |
Decrease Increase In Net Debt During Period | -348 259 | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | -8 389 | | | | | |
Decrease Increase In Stocks | -133 753 | | | | | |
Depreciation Tangible Fixed Assets Expense | 156 590 | 133 054 | | | | |
Fixed Asset Investments Cost Or Valuation | 62 289 | 62 289 | | | | |
Fixed Asset Investments Disposals | | 209 087 | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -7 250 | | | | | |
Gain Loss From Disposal Fixed Assets | -1 | 2 717 | | | | |
Geographic Segment Revenue By Destination | 3 455 842 | 3 841 670 | | | | |
Hire Leasing Plant Machinery Costs | 68 293 | | | | | |
Hire Property Other Lease Expenditure | 132 068 | | | | | |
Increase Decrease In Creditors | 508 551 | | | | | |
Increase Decrease In Net Cash For Period | -119 566 | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -57 128 | | | | | |
Interest Element Finance Lease Rental Payments | 18 732 | | | | | |
Interest Paid | 35 431 | | | | | |
Interest Payable Similar Charges | 54 163 | | | | | |
Interest Received | 32 078 | | | | | |
Leased Assets Included In Tangible Fixed Assets | 157 250 | 144 059 | | | | |
Leases Hire Purchase Contracts Finance Charges | 18 732 | | | | | |
Listed Investments Included In Fixed Asset Investments Aggregate Market Value | 126 229 | 116 559 | | | | |
Loans From Directors Within One Year | | 40 000 | | | | |
Net Cash Payments To Acquire Subsidiaries | 205 086 | | | | | |
Net Debt Funds | 439 206 | 146 549 | | | | |
Net Increase Decrease In Shareholders Funds | 237 134 | | | | | |
New Finance Leases | 339 870 | | | | | |
Number Shares Allotted | 110 330 | 110 330 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts | 392 896 | 290 967 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 272 680 | 183 641 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 120 216 | 107 326 | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | 272 680 | 183 641 | | | | |
Other Borrowings Interest Payments Similar Charges | 3 106 | | | | | |
Other Creditors Due Within One Year | 958 063 | 818 608 | | | | |
Other Departments Average Number Employees | 9 | | | | | |
Other Interest Receivable | 443 | | | | | |
Other Interest Receivable Similar Income | 32 078 | | | | | |
Other Operating Income | 9 391 | | | | | |
Other Taxation Social Security Within One Year | 119 311 | 155 109 | | | | |
Par Value Share | | 1 | | | | |
Percentage Turnover Attributable To Markets Outside U K | 37 | | | | | |
Production Average Number Employees | 58 | | | | | |
Profit Loss For Period | 237 134 | | | | | |
Purchase Tangible Fixed Assets | 61 142 | | | | | |
Sales Marketing Distribution Average Number Employees | 10 | | | | | |
Share Premium Account | 12 019 | 12 019 | | | | |
Staff Costs | 1 824 577 | | | | | |
Tangible Fixed Assets Additions | | 47 409 | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 448 774 | 3 483 280 | | | | |
Tangible Fixed Assets Depreciation | 2 865 808 | 2 982 966 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 111 739 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 15 896 | | | | |
Tangible Fixed Assets Disposals | | 27 000 | | | | |
Taxation Expense Credit | -44 391 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -50 725 | | | | | |
Total Depreciation Amortisation Impairment Charges | 156 590 | | | | | |
Trade Creditors Within One Year | 370 689 | 320 400 | | | | |
Turnover Gross Operating Revenue | 5 466 375 | | | | | |
U K Current Corporation Tax | -50 725 | | | | | |
U K Current Corporation Tax On Income For Period | 6 403 | | | | | |
Value Shares Allotted | 110 330 | 110 330 | | | | |