Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2018-12-31 | 2019-12-31 |
Currency |
| | | |
Net Worth | 1 338 875 | 1 513 028 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 106 990 | 1 718 325 |
Current Assets | 2 638 179 | 2 783 368 | 5 902 808 | 5 997 420 |
Debtors | 1 956 298 | 1 849 796 | 3 023 509 | 2 607 510 |
Net Assets Liabilities | | | 4 572 794 | 5 166 364 |
Other Debtors | 8 060 | 2 060 | | 1 387 |
Property Plant Equipment | | | 1 315 827 | 1 471 372 |
Total Inventories | | | 1 772 309 | 1 671 585 |
Cash Bank In Hand | 133 | 178 129 | | |
Stocks Inventory | 681 748 | 755 443 | | |
Tangible Fixed Assets | 848 944 | 821 288 | | |
Trade Debtors | 1 876 297 | 1 781 988 | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | | |
Profit Loss Account Reserve | 1 238 875 | 1 413 028 | | |
Shareholder Funds | 1 338 875 | 1 513 028 | | |
|
Other Financial Data |
Audit Fees Expenses | | | 11 875 | 15 000 |
Accrued Liabilities Deferred Income | | | 169 166 | 129 118 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 515 602 | 551 917 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 131 882 |
Administrative Expenses | 1 762 389 | 1 890 609 | 2 538 854 | 2 929 212 |
Cash Cash Equivalents Cash Flow Value | | | 1 106 990 | 1 718 325 |
Comprehensive Income Expense | | | 664 900 | 789 648 |
Corporation Tax Payable | | | 142 070 | 173 073 |
Cost Sales | 6 510 594 | 6 677 214 | 9 533 837 | 11 057 552 |
Creditors | | | 2 621 341 | 2 248 928 |
Current Tax For Period | | | 142 070 | 173 073 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 15 800 |
Depreciation Expense Property Plant Equipment | | | 55 929 | 66 963 |
Depreciation Impairment Expense Property Plant Equipment | | | 55 929 | 66 963 |
Dividends Paid | | | 196 078 | 196 078 |
Dividends Paid Classified As Financing Activities | | | -196 078 | -196 078 |
Dividends Paid On Shares Interim | | | 196 078 | 196 078 |
Finished Goods Goods For Resale | 681 748 | 755 443 | 1 772 309 | 1 671 585 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -17 | 15 800 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 376 620 | 1 236 448 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -791 766 | 403 416 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 296 902 | -415 999 |
Gain Loss In Cash Flows From Change In Inventories | | | 601 902 | -100 724 |
Gain Loss On Disposals Property Plant Equipment | | | -4 662 | -5 564 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 127 797 |
Gross Profit Loss | 2 229 145 | 2 276 637 | 3 346 222 | 3 793 140 |
Income Taxes Paid Refund Classified As Operating Activities | | | -205 853 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 13 200 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -292 791 | -611 335 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 66 963 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 398 | 4 |
Interest Payable Similar Charges Finance Costs | | | 398 | 4 |
Key Management Personnel Compensation Total | | | 553 115 | 414 848 |
Net Cash Flows From Used In Financing Activities | | | 196 078 | 196 078 |
Net Cash Flows From Used In Investing Activities | | | 65 801 | 100 276 |
Net Cash Flows From Used In Operating Activities | | | -554 670 | -907 689 |
Net Cash Generated From Operations | | | -760 921 | -1 049 762 |
Net Current Assets Liabilities | 879 405 | 997 245 | 3 281 467 | 3 748 492 |
Net Interest Paid Received Classified As Operating Activities | | | -398 | -4 |
Operating Profit Loss | 466 756 | 388 912 | 807 368 | 863 928 |
Other Comprehensive Income Expense Before Tax | | | | 114 597 |
Other Creditors | | | 27 952 | 37 322 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 30 648 |
Other Disposals Property Plant Equipment | | | | 67 818 |
Other Taxation Social Security Payable | | | 303 959 | 426 964 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 13 697 | 24 202 |
Prepayments Accrued Income | | | 203 790 | 190 682 |
Proceeds From Sales Property Plant Equipment | | | -4 249 | -31 606 |
Profit Loss | | | 664 900 | 675 051 |
Profit Loss On Ordinary Activities Before Tax | 452 087 | 373 522 | 806 970 | 863 924 |
Property Plant Equipment Gross Cost | | | 1 831 429 | 2 023 289 |
Provisions For Liabilities Balance Sheet Subtotal | | | 24 500 | 53 500 |
Purchase Property Plant Equipment | | | -70 050 | -131 882 |
Social Security Costs | 109 081 | 119 454 | 159 113 | 188 563 |
Staff Costs Employee Benefits Expense | | | 1 687 352 | 1 999 655 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 24 500 | 53 500 |
Tax Expense Credit Applicable Tax Rate | | | 153 324 | 164 146 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -3 582 | -8 858 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | -7 655 | 17 785 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 142 070 | 188 873 |
Total Assets Less Current Liabilities | 1 728 349 | 1 818 533 | 4 597 294 | 5 219 864 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 127 796 |
Total Operating Lease Payments | | | 110 000 | 110 000 |
Trade Creditors Trade Payables | | | 1 978 194 | 1 482 451 |
Trade Debtors Trade Receivables | | | 2 819 719 | 2 415 441 |
Turnover Revenue | | | 12 880 059 | 14 850 692 |
Wages Salaries | 978 545 | 1 081 173 | 1 514 542 | 1 786 890 |
Total Fees To Auditors | 9 750 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 95 677 | 103 518 | | |
Accruals Deferred Income Within One Year | 58 114 | 153 474 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -1 317 | | |
Bank Overdrafts | 137 689 | 61 558 | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 22 616 | 338 096 | | |
Cash Flow Outflow From Operating Activities | 287 159 | 577 134 | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -93 250 | -93 250 | | |
Commitments Under Non-cancellable Operating Leases Other Items | -37 762 | -33 245 | | |
Corporation Tax Due Within One Year | 113 375 | 99 019 | | |
Creditors Due After One Year | 389 474 | 305 505 | | |
Creditors Due Within One Year | 1 758 774 | 1 786 123 | | |
Depreciation Tangible Fixed Assets Expense | 41 411 | 37 579 | | |
Expenses Not Deductible For Tax Purposes | 14 843 | 16 740 | | |
Increase Decrease In Net Cash For Period | 21 885 | 257 213 | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -1 317 | | |
Interest Payable Similar Charges | 14 669 | 15 390 | | |
Land Buildings Operating Leases Expiring After Five Years | -93 250 | -93 250 | | |
Loans From Directors | 77 877 | 54 442 | | |
Net Assets Liability Excluding Pension Asset Liability | 1 338 875 | 1 513 028 | | |
Net Debt Funds | 527 030 | 188 934 | | |
Net Increase Decrease In Shareholders Funds | 259 738 | 174 153 | | |
Number Shares Allotted | | 100 000 | | |
Other Creditors Due Within One Year | 24 494 | 52 141 | | |
Other Operating Income | | 2 884 | | |
Other Operating Leases Expiring Between Two Five Years | -37 762 | -24 212 | | |
Other Operating Leases Expiring Within One Year | | -9 033 | | |
Other Taxation Social Security Within One Year | 181 240 | 181 108 | | |
Par Value Share | | 1 | | |
Prepayments Accrued Income Current Asset | 71 941 | 65 748 | | |
Profit Loss For Period | 338 712 | 275 820 | | |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | | |
Short-term Borrowing Charges Including Bank Interest | 14 669 | 15 390 | | |
Staff Costs | 1 087 626 | 1 200 627 | | |
Tangible Fixed Assets Additions | | 9 923 | | |
Tangible Fixed Assets Cost Or Valuation | 1 245 313 | 1 255 236 | | |
Tangible Fixed Assets Depreciation | 396 369 | 433 948 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 37 579 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -108 501 | -85 910 | | |
Tax On Profit Or Loss On Ordinary Activities | 113 375 | 97 702 | | |
Total Dividend Payment | 78 974 | 101 667 | | |
Total U K Foreign Current Tax After Adjustments Relief | 113 375 | 97 702 | | |
Trade Creditors Within One Year | 1 165 985 | 1 184 381 | | |
Turnover Gross Operating Revenue | 8 739 739 | 8 953 851 | | |
U K Current Corporation Tax | -113 375 | -97 702 | | |
U K Current Corporation Tax On Income For Period | 113 375 | 99 019 | | |