Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 651 657 | 2 985 794 | 3 657 739 | 4 147 307 | 4 536 751 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 426 008 | 1 673 326 | 843 359 | 2 686 036 | 4 346 379 | 4 077 218 | 1 631 987 |
Current Assets | 652 753 | 1 961 392 | 1 737 160 | 2 699 830 | 2 587 865 | 3 886 100 | 5 600 516 | 9 357 047 | 9 904 573 | 9 689 457 | 9 203 508 |
Debtors | 228 210 | 471 442 | 441 001 | 660 803 | 819 886 | 1 632 820 | 3 960 068 | 5 766 161 | 4 516 022 | 4 425 093 | 6 185 121 |
Net Assets Liabilities | | | | | 4 536 751 | 6 094 006 | 7 808 202 | 10 694 088 | 11 288 921 | 11 302 234 | 11 733 058 |
Other Debtors | | | | | 62 866 | 12 327 | 14 180 | 40 136 | 334 570 | 52 238 | 584 939 |
Property Plant Equipment | | | | | 3 658 944 | 3 543 503 | 3 353 215 | 2 837 545 | 2 823 385 | 3 109 006 | 4 373 753 |
Total Inventories | | | | | 341 971 | 579 954 | 797 089 | 904 850 | 1 042 172 | | |
Cash Bank In Hand | 264 159 | 1 215 741 | 1 063 492 | 1 709 007 | 1 426 008 | | | | | | |
Intangible Fixed Assets | 100 800 | 78 400 | 61 600 | 44 800 | 28 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 651 657 | 2 985 794 | 3 657 739 | 4 147 307 | 4 536 751 | | | | | | |
Stocks Inventory | 160 384 | 274 209 | 232 667 | 330 020 | 341 971 | | | | | | |
Tangible Fixed Assets | 1 528 234 | 2 498 056 | 2 731 737 | 2 668 136 | 3 658 944 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 203 | 203 | 203 | 203 | 222 | | | | | | |
Profit Loss Account Reserve | 1 641 554 | 2 975 691 | 3 647 636 | 4 137 204 | 4 526 629 | | | | | | |
Shareholder Funds | 1 651 657 | 2 985 794 | 3 657 739 | 4 147 307 | 4 536 751 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 15 000 | 11 500 | 12 250 | 15 000 |
Accrued Liabilities Deferred Income | | | | | | 34 949 | 91 191 | 183 162 | 202 568 | 191 358 | 198 830 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 140 000 | 156 800 | 168 000 | 168 000 | 168 000 | 168 000 | 169 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 790 903 | 3 230 941 | 3 625 395 | 5 230 268 | 5 541 142 | 6 076 502 | 6 553 602 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | 15 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 317 308 | | 655 075 | 869 887 | 1 886 037 |
Administrative Expenses | | | | | | | | 2 139 185 | 2 046 467 | 2 187 739 | 2 607 056 |
Amounts Owed By Group Undertakings | | | | | 38 443 | 987 039 | | 4 668 012 | 2 907 364 | 3 328 370 | 4 804 123 |
Average Number Employees During Period | | | | | | 40 | | 68 | 62 | 68 | 71 |
Comprehensive Income Expense | | | | | | | | | 2 994 960 | 2 201 648 | 1 798 353 |
Corporation Tax Payable | | | | | 78 063 | 329 000 | 116 733 | 308 182 | 234 441 | | 43 932 |
Corporation Tax Recoverable | | | | | | 81 367 | 132 739 | 30 180 | | 52 543 | 20 145 |
Cost Sales | | | | | | | | 4 100 321 | 4 061 125 | 4 468 655 | 5 148 655 |
Creditors | | | | | 757 898 | 227 831 | 191 740 | 139 582 | 110 632 | 86 575 | 65 506 |
Current Tax For Period | | | | | | | | 406 151 | 252 494 | 372 992 | 143 136 |
Deferred Income | | | | | | 51 596 | 51 596 | 194 323 | 142 691 | 110 633 | 86 574 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 25 005 | 49 470 | 269 547 | 304 938 |
Depreciation Expense Property Plant Equipment | | | | | | | | 623 208 | 581 044 | | |
Dividends Paid | | | | | | | | 1 464 282 | 2 400 127 | 2 188 335 | 1 367 529 |
Dividends Paid On Shares Interim | | | | | | | | 1 464 282 | 2 400 127 | 2 188 335 | 1 367 529 |
Finance Lease Liabilities Present Value Total | | | | | 478 472 | | 2 326 | | | | |
Finished Goods Goods For Resale | | | | | | | | 386 936 | 419 241 | 384 560 | 395 477 |
Fixed Assets | 1 629 034 | 2 576 456 | 2 793 337 | 2 712 936 | 3 687 629 | 3 555 388 | 3 353 900 | | | 3 109 006 | 4 387 253 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 11 878 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -217 708 | -23 834 | -241 609 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 61 187 | 33 230 | 63 020 | 55 867 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | | | | | 198 720 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -146 618 | -22 600 | 63 272 | -194 879 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 9 447 | 58 403 | | |
Government Grant Income | | | | | | | | 252 284 | 76 186 | | |
Gross Profit Loss | | | | | | | | 4 167 938 | 5 030 579 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -217 707 | -23 834 | -241 610 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 16 800 | 11 200 | | | | 1 500 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 460 614 | 503 345 | | 581 044 | 584 198 | 589 645 |
Intangible Assets | | | | | 28 000 | 11 200 | | | | | 13 500 |
Intangible Assets Gross Cost | | | | | 168 000 | 168 000 | | 168 000 | 168 000 | 168 000 | 183 000 |
Interest Income On Bank Deposits | | | | | | | | 3 793 | 1 206 | 14 782 | 47 679 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 11 878 |
Investments Fixed Assets | | | | | 685 | 685 | 685 | | | | |
Net Current Assets Liabilities | 172 477 | 977 323 | 1 314 727 | 1 969 074 | 1 905 901 | 3 040 576 | 4 873 310 | 8 372 309 | 9 001 822 | 8 975 004 | 8 411 450 |
Net Finance Income Costs | | | | | | | | 3 907 | 1 206 | 20 263 | 58 127 |
Number Shares Issued Fully Paid | | | | | | 22 | 1 | | | | |
Operating Profit Loss | | | | | | | | 2 281 037 | 3 078 011 | | |
Other Creditors | | | | | 949 | 255 | 191 740 | 13 760 | 65 649 | 65 343 | 18 195 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 108 890 | | 270 169 | 48 838 | 112 545 |
Other Disposals Property Plant Equipment | | | | | | | 113 142 | | 358 360 | 48 907 | 144 190 |
Other Interest Income | | | | | | | | 114 | | 5 481 | 10 448 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 3 907 | 1 206 | 20 263 | 58 127 |
Other Operating Income Format1 | | | | | | | | 252 284 | 93 899 | 34 058 | 24 559 |
Other Taxation Social Security Payable | | | | | 27 455 | 43 852 | 60 720 | 67 468 | 86 618 | 114 098 | 92 738 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 382 218 | 157 483 | 186 251 | 151 667 |
Prepayments Accrued Income | | | | | | 52 968 | 65 605 | 105 858 | 252 754 | 220 478 | 105 046 |
Profit Loss | | | | | | | | 1 853 788 | 2 994 960 | 2 002 928 | 1 798 353 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 284 944 | 3 079 217 | 2 621 633 | 2 004 817 |
Property Plant Equipment Gross Cost | | | | | 6 449 847 | 6 774 444 | 6 978 610 | 8 067 813 | 8 364 528 | 9 185 508 | 10 927 355 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 298 881 | 274 127 | 227 268 | | | | |
Raw Materials Consumables | | | | | | | | 446 688 | 428 294 | | |
Social Security Costs | | | | | | | | 192 545 | 197 822 | | |
Staff Costs Employee Benefits Expense | | | | | | | | 2 612 800 | 2 409 800 | 2 712 427 | 3 062 404 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 376 184 | 425 654 | 695 201 | 1 000 139 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 434 139 | 585 051 | 498 110 | 501 204 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | -3 113 | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -247 350 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -36 135 | 143 624 | -45 773 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | -9 003 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 130 | 399 | 805 | 1 645 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 431 156 | 84 257 | 618 705 | 206 464 |
Total Assets Less Current Liabilities | 1 801 511 | 3 553 779 | 4 108 064 | 4 682 010 | 5 593 530 | 6 595 964 | 8 227 210 | 11 209 854 | 11 825 207 | 12 084 010 | 12 798 703 |
Total Current Tax Expense Credit | | | | | | | | 406 151 | 34 787 | 349 158 | -98 474 |
Total Operating Lease Payments | | | | | | | | 179 717 | 192 996 | | |
Trade Creditors Trade Payables | | | | | 259 898 | 321 680 | 370 877 | 357 425 | 281 416 | 319 596 | 417 295 |
Trade Debtors Trade Receivables | | | | | 679 291 | 498 957 | 585 714 | 921 975 | 1 021 334 | 771 464 | 670 868 |
Turnover Revenue | | | | | | | | 8 268 259 | 9 091 704 | | |
Wages Salaries | | | | | | | | 2 038 037 | 2 054 495 | 2 284 383 | 2 650 260 |
Work In Progress | | | | | | | | 71 226 | 194 637 | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 20 854 | 71 025 | | |
Director Remuneration | | | | | | | | 122 076 | 112 757 | 103 504 | 110 248 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 142 930 | 183 782 | 129 629 | 147 593 |
Accounting Period Subsidiary | | | | | 2 015 | | | | | | |
Accrued Liabilities | | | | | 64 586 | 34 949 | | | | | |
Creditors Due After One Year | 7 755 | 407 342 | 296 432 | 276 023 | 757 898 | | | | | | |
Creditors Due Within One Year | 480 276 | 984 069 | 422 433 | 730 756 | 681 964 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 20 576 | | | | | |
Disposals Property Plant Equipment | | | | | | 23 295 | | | | | |
Government Grants Payable | | | | | 279 426 | 227 831 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 67 200 | 89 600 | 106 400 | 123 200 | 140 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 22 400 | 16 800 | 16 800 | 16 800 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 168 000 | 168 000 | 168 000 | 168 000 | | | | | | | |
Investments In Group Undertakings | | | | | 675 | 675 | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | 22 | | | | | | |
Other Investments Other Than Loans | | | | | 10 | 10 | | | | | |
Prepayments | | | | | 39 286 | 52 968 | | | | | |
Provisions For Liabilities Charges | 142 099 | 160 643 | 153 893 | 258 680 | 298 881 | | | | | | |
Secured Debts | 34 471 | 402 733 | | | 609 293 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 22 | | | | | | |
Share Premium Account | 9 900 | 9 900 | 9 900 | 9 900 | 9 900 | | | | | | |
Tangible Fixed Assets Additions | | 1 636 774 | 694 644 | 486 641 | 1 535 967 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 674 881 | 4 133 451 | 4 787 636 | 5 034 228 | 6 449 847 | | | | | | |
Tangible Fixed Assets Depreciation | 1 146 647 | 1 635 395 | 2 055 899 | 2 366 092 | 2 790 903 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 518 502 | 442 199 | 415 050 | 489 282 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 29 754 | 21 695 | 104 857 | 64 471 | | | | | | |
Tangible Fixed Assets Disposals | | 178 204 | 40 459 | 240 049 | 120 348 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 347 892 | | | | | |
Advances Credits Directors | | | 10 500 | 4 500 | | | | | | | |
Advances Credits Made In Period Directors | | | 12 000 | | | | | | | | |
Advances Credits Repaid In Period Directors | | | 1 500 | 6 000 | | | | | | | |