Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 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 | 1 549 403 | 1 587 835 | 1 593 403 | 1 626 792 | 1 713 233 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 000 | 1 427 | 19 673 | 18 073 | 848 | | | | | | |
Cash Bank On Hand | | | | | 848 | 3 251 | 41 849 | 14 006 | 109 024 | 197 059 | 62 |
Current Assets | 177 334 | 160 270 | 284 067 | 163 961 | 134 155 | 140 081 | 493 187 | 545 705 | 769 940 | 690 648 | 937 600 |
Debtors | 176 334 | 158 843 | 264 394 | 145 888 | 133 307 | 136 830 | 451 338 | 531 699 | 640 832 | 473 505 | 927 654 |
Net Assets Liabilities | | | | | 1 713 233 | 2 088 113 | 2 694 430 | 2 694 587 | 3 077 914 | 3 017 225 | 2 678 991 |
Net Assets Liabilities Including Pension Asset Liability | 1 549 403 | 1 644 285 | 1 593 403 | 1 626 792 | 1 713 233 | | | | | | |
Other Debtors | | | | | | | 70 000 | | 41 148 | 33 685 | 217 248 |
Property Plant Equipment | | | | | 265 147 | 263 423 | 326 795 | 349 297 | 354 523 | 345 699 | |
Tangible Fixed Assets | 39 233 | 31 506 | 48 079 | 48 079 | 265 147 | | | | | | |
Total Inventories | | | | | | | | | 20 084 | 20 084 | 9 884 |
|
Capital & Reserves |
Called Up Share Capital | 8 582 | 8 582 | 8 582 | 8 582 | 8 582 | | | | | | |
Profit Loss Account Reserve | 168 453 | 263 335 | 212 453 | 245 842 | 332 283 | | | | | | |
Shareholder Funds | 1 549 403 | 1 587 835 | 1 593 403 | 1 626 792 | 1 713 233 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 4 982 | 4 982 | 4 982 | | | | | |
Audit Fees Expenses | | | | | | | 21 233 | 17 983 | | | |
Director Remuneration | | | | | | | 84 100 | 145 100 | | | |
Accrued Liabilities Deferred Income | | | | | | | 34 777 | 27 461 | 33 949 | 36 704 | 54 180 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 28 726 | 38 630 | 69 640 | 64 457 | 91 597 | 117 564 | 57 848 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -1 699 | | -1 380 | | 5 571 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | -638 |
Amounts Owed By Directors | | | | | | | 6 546 | 12 109 | 77 773 | 216 727 | 364 003 |
Amounts Owed By Group Undertakings | | | | | | | 332 485 | 459 950 | 452 615 | 154 194 | 211 822 |
Amounts Owed To Group Undertakings | | | | | | | 100 | 946 | 946 | 10 802 | 124 745 |
Average Number Employees During Period | | | | | 5 | 5 | 64 | 69 | 72 | 71 | 72 |
Bank Borrowings | | | | | 75 472 | 58 794 | 23 391 | 4 683 | 5 833 | 10 000 | 17 459 |
Bank Borrowings Overdrafts | | | | | | | 4 770 | 70 443 | 44 167 | 34 487 | 235 261 |
Bank Overdrafts | | | | | 7 779 | | | 65 760 | 574 | | 227 879 |
Comprehensive Income Expense | | | | | | | 935 752 | 669 842 | 1 067 604 | 1 042 000 | 1 004 469 |
Corporation Tax Payable | | | | | | | 174 863 | 169 373 | 101 330 | 49 949 | 118 841 |
Corporation Tax Recoverable | | | | | | | | | | | 88 892 |
Creditors | | | | | 62 067 | 41 513 | 43 578 | 60 881 | 103 781 | 34 487 | 27 459 |
Creditors Due After One Year | 911 596 | 812 043 | 838 209 | 769 609 | 744 476 | | | | | | |
Creditors Due Within One Year | 183 420 | 164 157 | 303 302 | 185 858 | 313 120 | | | | | | |
Debtors Due After One Year | | | | -62 117 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 26 240 | | | 5 283 |
Disposals Property Plant Equipment | | | | | | | | 68 546 | | | 15 519 |
Dividends Paid | | | | | | | 656 896 | 669 685 | 684 277 | 1 102 689 | 1 342 703 |
Finance Lease Liabilities Present Value Total | | | | | | | 38 808 | 60 881 | 15 609 | 55 644 | 44 796 |
Fixed Asset Investments Cost Or Valuation | | 2 432 835 | 2 432 835 | 2 379 835 | | | | | | | |
Fixed Assets | 2 472 068 | 2 464 341 | 2 456 650 | 2 427 914 | 2 644 982 | 2 643 358 | 2 881 730 | 2 905 078 | 2 910 304 | 2 937 765 | 2 869 098 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 30 000 | 30 000 | 27 500 | 30 000 | 117 500 | 87 500 | 57 500 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 9 904 | | 21 057 | | 25 967 | 15 730 |
Investments Fixed Assets | 2 432 835 | 2 432 835 | 2 432 835 | 2 379 835 | 2 379 835 | 2 379 935 | 2 554 935 | 2 555 781 | 2 555 781 | 2 592 066 | 2 523 410 |
Investments In Subsidiaries | | | | | 2 379 835 | 2 379 935 | | | | | |
Loans From Directors | | | | | | | | | | 5 874 | 13 238 |
Merchandise | | | | | | | | | 20 084 | 20 084 | 9 884 |
Net Current Assets Liabilities | -6 086 | -3 887 | -19 235 | -21 897 | -861 374 | -507 123 | -139 835 | -147 103 | 274 729 | 122 856 | -154 377 |
Number Shares Allotted | | 4 291 | 4 291 | 4 291 | 4 291 | | | | | | |
Number Shares Issued Fully Paid | | | | | | 4 291 | | 4 291 | | 4 291 | 4 291 |
Other Creditors | | | | | | | | | | 72 256 | 164 892 |
Other Remaining Borrowings | | | | | | | 377 613 | 377 613 | 312 098 | 304 883 | 307 501 |
Other Taxation Social Security Payable | | | | | | | 8 160 | 7 983 | 8 989 | 10 212 | 8 042 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | |
Percentage Subsidiary Held By Direct Holdings | | | | 80 | 80 | | | | | | |
Prepayments | | | | | | | 38 962 | 52 771 | 53 414 | 52 913 | 35 515 |
Profit Loss | | | | | | | 1 232 488 | 840 569 | 1 592 161 | 2 096 974 | 829 559 |
Property Plant Equipment Gross Cost | | | | | 293 873 | 302 053 | 396 435 | 413 754 | 446 120 | 463 263 | 248 799 |
Provisions | | | | | 8 308 | 6 609 | 3 887 | 2 507 | 3 338 | 8 909 | 8 271 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 8 308 | 6 609 | 3 887 | 2 507 | 3 338 | 8 909 | 8 271 |
Provisions For Liabilities Charges | 4 983 | 4 126 | 5 803 | 9 616 | 8 308 | | | | | | |
Recoverable Value-added Tax | | | | | | | 2 967 | 6 869 | | 8 206 | 2 573 |
Secured Debts | | | | | 83 251 | | | | | | |
Share Capital Allotted Called Up Paid | 4 291 | 4 291 | 4 291 | 4 291 | 4 291 | | | | | | |
Share Premium Account | 1 372 368 | 1 372 368 | 1 372 368 | 1 372 368 | 1 372 368 | | | | | | |
Tangible Fixed Assets Additions | | 1 398 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 67 354 | 68 752 | 37 976 | 67 405 | 293 873 | | | | | | |
Tangible Fixed Assets Depreciation | 28 121 | 37 246 | 14 161 | 19 326 | 28 726 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 125 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 8 180 | | 85 865 | | 17 143 | 25 689 |
Total Assets Less Current Liabilities | 2 465 982 | 2 460 454 | 2 437 415 | 2 406 017 | 2 466 017 | 2 136 235 | 2 741 895 | 2 757 975 | 3 185 033 | 3 060 621 | 2 714 721 |
Total Borrowings | | | | | 83 251 | 58 794 | 23 391 | 70 443 | 318 505 | 314 883 | 542 762 |
Trade Creditors Trade Payables | | | | | | | 6 035 | 23 011 | 11 365 | 11 468 | 20 481 |
Trade Debtors Trade Receivables | | | | | | | 378 | | 15 882 | 7 780 | 7 601 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 175 770 | 263 655 | | | |
Advances Credits Directors | 10 421 | 5 060 | 4 832 | 4 982 | 4 982 | | | | | | |
Advances Credits Made In Period Directors | 10 421 | 5 280 | 9 839 | 150 | | | | | | | |
Advances Credits Repaid In Period Directors | | 10 641 | 10 067 | | | | | | | | |
Amortisation Expense Intangible Assets | | | | | | | 87 885 | 87 885 | | | |
Amounts Owed To Directors | | | | | | | 130 | 130 | 130 | 5 874 | |
Applicable Tax Rate | | | | | | | 19 | 19 | | | |
Current Tax For Period | | | | | | | 299 177 | 277 429 | | | |
Deferred Tax Liabilities | | | | | | | 3 887 | 2 507 | | | |
Depreciation Expense Property Plant Equipment | | | | | | | 179 283 | 127 223 | | | |
Dividends Paid On Shares | | | | | | | 656 896 | 669 685 | | | |
Dividends Paid On Shares Interim | | | | | | | 320 479 | 332 987 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 1 613 | 1 158 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -717 | 20 342 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 4 314 | -1 026 | | | |
Government Grants Payable | | | | | | | 5 000 | 5 000 | | | |
Increase Decrease In Property Plant Equipment | | | | | | | | 79 744 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 87 885 | | | |
Intangible Assets | | | | | | | 2 021 361 | 1 933 476 | | | |
Intangible Assets Gross Cost | | | | | | | 2 197 131 | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 1 356 | 420 | | | |
Interest Expense On Bank Overdrafts | | | | | | | 57 139 | 56 017 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 2 714 | 3 671 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 62 822 | 61 266 | | | |
Other Deferred Tax Expense Credit | | | | | | | 7 591 | -30 028 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 120 702 | 139 198 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 539 256 | 1 087 970 | | | |
Social Security Costs | | | | | | | 256 373 | 250 516 | | | |
Staff Costs Employee Benefits Expense | | | | | | | 2 456 065 | 2 669 286 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 292 459 | 206 714 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 3 371 | -2 643 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 20 538 | 47 038 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 306 768 | 247 401 | | | |
Total Operating Lease Payments | | | | | | | 37 178 | 41 593 | | | |
Value-added Tax Payable | | | | | | | | | 4 388 | | |
Wages Salaries | | | | | | | 2 078 990 | 2 279 572 | | | |