Profit & Loss |
Date of Accounts |
2016-12-31 | 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 | 3 825 | 130 289 | 59 297 | 114 852 | 258 495 | 189 999 | 220 626 |
Current Assets | 6 628 514 | 8 008 151 | 9 415 706 | 10 224 064 | 9 485 730 | 9 712 736 | 9 796 871 |
Debtors | 4 452 720 | 5 234 807 | 6 727 903 | 7 048 305 | 5 606 190 | 6 167 611 | 6 239 494 |
Net Assets Liabilities | 2 126 672 | 2 076 242 | 2 413 883 | 2 274 779 | 2 167 188 | 2 162 478 | 2 129 241 |
Other Debtors | 89 961 | 91 515 | 161 280 | 224 936 | 247 935 | 324 100 | 327 587 |
Property Plant Equipment | 923 918 | 1 064 783 | 1 542 379 | 1 501 084 | 1 407 140 | 1 115 276 | 794 620 |
Total Inventories | 2 171 969 | 2 643 055 | 2 628 506 | 3 060 907 | 3 621 045 | 3 355 126 | 3 336 751 |
|
Other Financial Data |
Audit Fees Expenses | 13 000 | 13 000 | 13 000 | 14 000 | 16 000 | 17 500 | 25 000 |
Other Assurance Services Fees | 2 500 | 2 500 | 2 500 | 2 500 | 3 000 | 2 500 | 3 500 |
Taxation Compliance Services Fees | 500 | 500 | 500 | 1 000 | 1 000 | 1 000 | 1 500 |
Amount Specific Advance Or Credit Directors | 11 103 | 794 | 25 294 | | 6 517 | 18 632 | 19 334 |
Amount Specific Advance Or Credit Made In Period Directors | 11 103 | 27 446 | 24 500 | | 6 517 | 12 115 | 702 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 37 755 | | 25 294 | | | |
Director Remuneration | 379 425 | 383 513 | 400 129 | 395 840 | 273 466 | 336 393 | 257 449 |
Dividend Recommended By Directors | | 125 011 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 4 | 4 | | | |
Accrued Liabilities Deferred Income | 384 194 | 314 372 | 232 757 | 295 354 | 129 226 | 114 843 | 64 815 |
Accumulated Amortisation Impairment Intangible Assets | | 10 000 | 30 000 | 50 000 | 120 499 | 205 188 | 279 879 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 131 377 | 1 403 861 | 1 519 058 | 1 818 756 | 1 965 211 | 2 318 902 | 2 715 209 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -10 000 | 16 000 | 49 000 | | | 45 000 |
Administrative Expenses | 5 117 539 | 5 939 048 | 5 909 679 | 6 661 891 | 5 646 763 | 5 731 444 | 5 939 620 |
Amortisation Expense Intangible Assets | | 10 000 | 20 000 | 20 000 | 20 000 | 20 000 | 10 000 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 100 | 110 | 117 | 121 | 104 | 103 | 101 |
Bank Borrowings Overdrafts | 898 263 | 2 189 169 | 1 881 936 | 3 520 499 | 1 204 546 | 931 818 | 659 091 |
Bank Overdrafts | 898 263 | 2 189 169 | 1 881 936 | 3 520 499 | 2 894 798 | 3 573 873 | 4 160 365 |
Capital Commitments | | 230 000 | 106 190 | 50 000 | | | |
Cash Cash Equivalents Cash Flow Value | -894 438 | -2 058 880 | -1 822 639 | -3 405 647 | -2 636 303 | -3 383 874 | -3 939 739 |
Comprehensive Income Expense | 178 405 | 74 581 | 161 099 | | | | |
Corporation Tax Payable | 81 000 | 51 000 | 18 259 | | | | 67 500 |
Cost Sales | 15 406 308 | 16 684 442 | 19 684 294 | 20 412 433 | 15 053 080 | 17 511 593 | 17 929 191 |
Creditors | 100 018 | 55 670 | 298 761 | 193 373 | 1 423 409 | 1 101 995 | 743 294 |
Current Tax For Period | 81 145 | 50 773 | 17 910 | -126 853 | -68 636 | -59 307 | 32 241 |
Depreciation Amortisation Expense | 335 274 | 380 502 | 392 288 | 488 660 | 572 853 | 549 252 | 479 399 |
Depreciation Expense Property Plant Equipment | 174 873 | 256 947 | 328 335 | 378 612 | 424 214 | 365 821 | 273 318 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 98 017 | 257 091 | 168 959 | 355 903 | 110 869 | 8 403 |
Disposals Property Plant Equipment | | 136 810 | 357 407 | 265 794 | 399 598 | 110 876 | 8 404 |
Dividends Paid | | 125 011 | | | | | |
Dividends Paid Classified As Financing Activities | | -125 011 | | | | | |
Dividends Paid On Shares Final | | 125 011 | | | | | |
Finance Lease Liabilities Present Value Total | 100 018 | 55 670 | 93 761 | 48 373 | 149 273 | 106 482 | 69 867 |
Fixed Assets | 923 918 | 1 154 783 | 1 780 179 | 2 041 824 | 2 035 134 | 1 983 781 | 1 588 434 |
Further Item Interest Expense Component Total Interest Expense | | | 10 500 | 15 000 | 6 000 | 23 043 | 18 000 |
Further Operating Expense Item Component Total Operating Expenses | 39 256 | 37 188 | 39 682 | 21 187 | 295 602 | -40 372 | 388 801 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 269 234 | 291 712 | 228 874 | 254 001 | 267 631 | 249 859 | 249 869 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 332 325 | 459 936 | 1 683 362 | -389 893 | -1 581 768 | -118 857 | -581 651 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -237 563 | -812 553 | -1 434 947 | -211 336 | 1 343 271 | -542 666 | -116 133 |
Gain Loss On Disposal Assets Income Statement Subtotal | 1 041 | 12 065 | 53 646 | -4 901 | 45 805 | 21 244 | 4 094 |
Gain Loss On Disposals Property Plant Equipment | 1 041 | 12 065 | 53 646 | -4 901 | 45 805 | 21 244 | 4 094 |
Gross Profit Loss | 5 412 254 | 6 102 487 | 6 398 498 | 6 560 829 | 4 997 842 | 5 698 379 | 6 182 557 |
Income From Related Parties | 1 257 | 4 347 | | 2 501 | 1 841 | | |
Income Taxes Paid Refund Classified As Operating Activities | -37 995 | -80 773 | -50 651 | -58 621 | 167 480 | 83 428 | 79 509 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -24 729 | -1 164 442 | 236 241 | -1 583 008 | 769 344 | -747 571 | -555 865 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 145 | -227 | -349 | -1 379 | -266 | -11 869 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 385 107 | 471 086 | -14 549 | 432 401 | 560 138 | -265 919 | -18 375 |
Increase From Amortisation Charge For Year Intangible Assets | | 10 000 | 20 000 | 20 000 | 70 499 | 84 689 | 74 691 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 370 501 | 372 288 | 468 657 | 502 358 | 464 560 | 404 710 |
Intangible Assets | | 90 000 | 237 800 | 540 740 | 627 994 | 868 505 | 793 814 |
Intangible Assets Gross Cost | | 100 000 | 267 800 | 590 740 | 748 493 | 1 073 693 | |
Interest Expense On Bank Overdrafts | 28 687 | 37 047 | 67 148 | 83 655 | 63 557 | 82 471 | 170 649 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 15 478 | 11 038 | 6 620 | 8 239 | 10 316 | 11 518 | 10 284 |
Interest Paid Classified As Operating Activities | -28 687 | -37 047 | -77 648 | -98 655 | -69 557 | -105 514 | -188 649 |
Interest Payable Similar Charges Finance Costs | 44 165 | 48 085 | 84 268 | 106 894 | 79 873 | 117 032 | 198 933 |
Loans Owed By Related Parties | 67 593 | 48 441 | | 280 322 | 640 675 | 645 717 | 648 709 |
Loans Owed To Related Parties | -137 498 | -124 995 | | | -8 241 | | |
Merchandise | 2 171 969 | 2 643 055 | 2 628 506 | 3 060 907 | 3 621 045 | 3 355 126 | 3 336 751 |
Net Cash Flows From Used In Financing Activities | 115 141 | 144 456 | -52 446 | 21 159 | -1 527 040 | 377 026 | 395 314 |
Net Cash Flows From Used In Investing Activities | 166 031 | 599 301 | 771 711 | 755 203 | 520 362 | 476 652 | 79 960 |
Net Cash Flows From Used In Operating Activities | -256 443 | 420 685 | -955 506 | 806 646 | 237 334 | -106 107 | 80 591 |
Net Cash Generated From Operations | -338 603 | 291 827 | -1 090 425 | 641 131 | 324 941 | -139 711 | -38 833 |
Net Current Assets Liabilities | 1 358 772 | 1 023 129 | 1 027 465 | 579 328 | 1 751 463 | 1 452 692 | 1 501 101 |
Number Shares Issued Fully Paid | | 14 900 | 14 900 | 14 900 | 14 900 | 14 900 | 14 900 |
Operating Profit Loss | 294 715 | 163 439 | 488 819 | -101 062 | -53 354 | 29 015 | 242 937 |
Other Creditors | 13 051 | 45 533 | 42 334 | 46 102 | 37 382 | 31 534 | 24 191 |
Other Deferred Tax Expense Credit | -9 000 | -10 000 | 49 000 | 58 000 | 43 000 | -24 000 | 45 000 |
Other Remaining Borrowings | | | 265 000 | 205 000 | 60 000 | 60 000 | 60 000 |
Other Taxation Social Security Payable | 134 357 | 154 414 | 151 419 | 241 633 | 237 150 | 131 891 | 110 433 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -84 676 | -49 910 | -154 405 | -19 308 | 78 114 | -153 085 | -62 589 |
Payments To Related Parties | 111 276 | 157 073 | | 53 950 | 117 010 | 6 561 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 39 925 | 56 015 | 68 977 | 78 377 | 66 577 | 71 038 | 65 089 |
Prepayments Accrued Income | 138 890 | 145 558 | 236 196 | 263 252 | 178 413 | 297 733 | 379 082 |
Proceeds From Borrowings Classified As Financing Activities | | | -300 000 | | -1 727 680 | -111 608 | |
Proceeds From Sales Property Plant Equipment | -23 694 | -50 858 | -153 962 | -91 934 | -89 500 | -21 251 | -4 095 |
Profit Loss | 178 405 | 74 581 | 337 641 | -139 104 | -107 591 | -4 710 | -33 237 |
Profit Loss On Ordinary Activities Before Tax | 250 550 | 115 354 | 404 551 | -207 956 | -133 227 | -88 017 | 44 004 |
Property Plant Equipment Gross Cost | 2 055 295 | 2 468 644 | 3 061 437 | 3 319 840 | 3 372 351 | 3 434 178 | 3 509 829 |
Provisions | 56 000 | 46 000 | 46 000 | 95 000 | 196 000 | 172 000 | 217 000 |
Provisions For Liabilities Balance Sheet Subtotal | 56 000 | 46 000 | 95 000 | 153 000 | 196 000 | 172 000 | 217 000 |
Purchase Intangible Assets | | -100 000 | -167 800 | -322 940 | -157 753 | -325 200 | |
Purchase Property Plant Equipment | -189 725 | -550 159 | -757 873 | -524 197 | -452 109 | -172 703 | -84 055 |
Repayments Borrowings Classified As Financing Activities | | | -35 000 | -60 000 | -42 727 | -322 728 | -332 725 |
Social Security Costs | 260 607 | 298 937 | 338 913 | 373 059 | 294 123 | 309 938 | 311 270 |
Staff Costs Employee Benefits Expense | 2 846 743 | 3 279 417 | 3 321 173 | 3 638 934 | 3 113 526 | 3 138 093 | 3 305 010 |
Tax Expense Credit Applicable Tax Rate | 50 110 | 22 356 | 76 865 | -39 512 | -25 313 | -16 723 | 8 361 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -1 207 | 5 114 | 4 750 | 4 750 | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -3 000 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 21 798 | 19 854 | 24 569 | 14 953 | 31 871 | 11 874 | 10 780 |
Tax Increase Decrease From Other Short-term Timing Differences | 92 | 156 | 2 453 | -939 | -252 | 13 735 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 72 145 | 40 773 | 66 910 | -68 853 | -25 636 | -83 307 | 77 241 |
Total Additions Including From Business Combinations Intangible Assets | | 100 000 | | 322 940 | 157 753 | 325 200 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 550 159 | 950 200 | 524 197 | 452 109 | 172 703 | 84 055 |
Total Assets Less Current Liabilities | 2 282 690 | 2 177 912 | 2 807 644 | 2 621 152 | 3 786 597 | 3 436 473 | 3 089 535 |
Total Borrowings | 1 094 581 | 2 335 577 | 2 331 266 | 3 890 521 | 3 227 525 | 3 907 355 | 4 493 847 |
Trade Creditors Trade Payables | 3 522 133 | 3 930 836 | 5 694 282 | 5 128 636 | 3 532 478 | 3 883 049 | 3 263 444 |
Trade Debtors Trade Receivables | 4 193 404 | 4 997 734 | 6 330 427 | 6 392 902 | 4 771 471 | 5 161 528 | 5 192 825 |
Turnover Revenue | 20 818 562 | 22 786 929 | 26 082 792 | 26 973 262 | 20 050 922 | 23 209 972 | 24 111 748 |
Wages Salaries | 2 546 211 | 2 924 465 | 2 913 283 | 3 187 498 | 2 752 826 | 2 757 117 | 2 928 651 |
Additional Provisions Increase From New Provisions Recognised | | | | | 43 000 | -24 000 | |
Bank Borrowings | | | | | 272 727 | 273 482 | 273 482 |
Cash Receipts From Government Grants | | | | | | -21 708 | |
Corporation Tax Recoverable | | | | 167 215 | 68 371 | 44 250 | |
Further Item Operating Income Component Total Other Operating Income | | | | | 69 628 | | |
Government Grant Income | | | | | 520 839 | 62 080 | |
Other Operating Income Format1 | | | | 5 100 | 595 567 | 62 080 | |
Rental Leasing Income | | | | 5 100 | 5 100 | | |
Tax Decrease From Utilisation Tax Losses | | | | | -16 185 | | 14 821 |
Tax Decrease Increase From Effect Tax Incentives | | | 41 742 | 80 428 | 68 938 | 80 324 | 777 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | 16 327 | 13 735 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | 33 702 | 16 327 | | 73 673 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -252 | | |