Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 |
Currency |
| | | | | |
Net Worth | 2 919 014 | 2 706 539 | 2 270 827 | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 399 046 | 1 732 200 | 1 739 863 | | | |
Cash Bank On Hand | | | 1 739 863 | 1 565 847 | 482 591 | 1 374 855 |
Current Assets | 2 921 534 | 3 312 956 | 2 859 071 | 3 720 456 | 2 727 436 | 3 289 688 |
Debtors | 1 358 014 | 1 469 145 | 1 003 612 | 2 059 181 | 2 177 251 | 1 808 480 |
Intangible Fixed Assets | 1 323 510 | 632 238 | 296 440 | | | |
Net Assets Liabilities | | | 2 270 827 | 2 737 845 | 1 866 254 | 2 799 030 |
Net Assets Liabilities Including Pension Asset Liability | 2 919 014 | 2 706 539 | 2 270 827 | | | |
Other Debtors | | | 437 247 | 424 573 | 420 000 | 420 000 |
Property Plant Equipment | | | 78 833 | 50 527 | 60 944 | 87 880 |
Stocks Inventory | 164 474 | 111 611 | 115 596 | | | |
Tangible Fixed Assets | 97 008 | 67 649 | 78 833 | | | |
Total Inventories | | | 115 596 | 95 428 | 67 594 | 106 353 |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | 20 000 | | | |
Profit Loss Account Reserve | 409 014 | 196 539 | -239 173 | | | |
Shareholder Funds | 2 919 014 | 2 706 539 | 2 270 827 | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 856 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 197 541 | 101 628 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 198 397 | 100 772 |
Director Remuneration | 6 000 | 6 000 | 6 000 | 6 000 | | |
Accruals Deferred Income Within One Year | 201 908 | 95 627 | 73 851 | | | |
Accrued Liabilities | | | 73 851 | 162 112 | | |
Accumulated Amortisation Impairment Intangible Assets | | | 1 382 545 | 1 678 985 | 1 678 985 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 370 722 | 432 072 | 487 426 | 526 516 |
Additional Provisions Increase From New Provisions Recognised | | | | 667 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | 75 448 | | | | |
Administrative Expenses | 1 785 680 | 2 143 030 | 1 932 810 | 1 952 127 | | |
Amortisation Expense Intangible Assets | | | 260 000 | 260 000 | | |
Amortisation Intangible Assets Expense | 130 000 | 520 000 | 260 000 | | | |
Amount By Which Tax On Profit On Ordinary Activities Lower Higher Than Tax Calculated Standard U K Rate | | 25 849 | | | | |
Amounts Owed By Group Undertakings | | | | 77 672 | 348 700 | 494 586 |
Amounts Owed By Group Undertakings Other Participating Interests After One Year | 300 706 | 299 658 | | | | |
Amounts Owed To Group Undertakings | | | 155 558 | | 290 594 | |
Amounts Owed To Group Undertakings Other Participating Interests After One Year | | | 155 558 | | | |
Applicable Tax Rate | | | 21 | 20 | | |
Average Number Employees During Period | | | 86 | 82 | 78 | 72 |
Bank Borrowings Overdrafts | 1 456 | 2 589 | 4 782 | | 164 | 6 723 |
Bank Overdrafts | 1 456 | 2 589 | 4 782 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 17 504 | -9 846 | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | 3 073 | 3 203 | | | | |
Comprehensive Income Expense | | | 364 288 | 867 018 | | |
Corporation Tax Due Within One Year | 183 038 | 154 640 | 93 893 | | | |
Corporation Tax Payable | | | 93 893 | 96 577 | | |
Cost Sales | 6 567 400 | 6 799 279 | 6 569 164 | 6 077 305 | | |
Creditors | | | 155 558 | 1 039 502 | 290 594 | 583 914 |
Creditors Due After One Year | 12 672 | 9 107 | 155 558 | | | |
Creditors Due Within One Year | 1 354 939 | 1 301 492 | 814 990 | | | |
Current Tax For Period | | | 93 893 | 96 577 | | |
Debtors Due After One Year | 300 706 | 736 905 | 437 247 | | | |
Debtors Due Within One Year | 1 057 308 | 732 240 | 566 365 | | | |
Decrease Increase In Net Debt During Period | 12 062 | 335 224 | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 6 885 | 335 224 | | | | |
Deferred Tax Liabilities | | | 2 969 | 3 636 | | |
Depreciation Expense Property Plant Equipment | | | 67 994 | 61 350 | | |
Depreciation Tangible Fixed Assets Expense | 96 333 | 86 987 | 67 994 | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 65 427 | 5 705 | 2 969 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 9 125 | |
Disposals Property Plant Equipment | | | | | 9 125 | |
Distribution Costs | 250 969 | 223 084 | 203 676 | 177 483 | | |
Dividends Paid | | | 800 000 | 400 000 | | |
Expenses Not Deductible For Tax Purposes | 1 635 | 1 100 | | | | |
Finance Lease Liabilities Present Value Total | | | 9 107 | | | |
Finance Lease Payments Owing Minimum Gross | | | 9 115 | | | |
Finished Goods | | | 115 596 | 95 428 | | |
Finished Goods Goods For Resale | 164 474 | 111 611 | 115 596 | | | |
Fixed Assets | 1 430 518 | 709 887 | 385 273 | 60 527 | 70 944 | 97 883 |
Further Operating Expense Item Component Total Operating Expenses | | | 3 000 | 3 200 | | |
Future Finance Charges On Finance Leases | | | 8 | | | |
Gain Loss From Disposal Fixed Assets | | 4 284 | | | | |
Gross Profit Loss | 2 883 150 | 2 747 633 | 2 590 797 | 2 575 891 | | |
Income From Shares In Group Undertakings | | | | 516 950 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | -18 947 | | |
Increase Decrease In Net Cash For Period | 3 812 | 332 021 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 296 440 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 61 350 | 64 479 | 39 090 |
Intangible Assets | | | 296 440 | | | |
Intangible Assets Gross Cost | | | 1 678 985 | 1 678 985 | 1 678 985 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 355 475 | 1 046 747 | 1 382 545 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 520 000 | 260 000 | | | |
Intangible Fixed Assets Cost Or Valuation | 1 678 985 | 1 678 985 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 257 | 198 | | |
Interest Payable Similar Charges | 1 072 | 9 849 | | | | |
Interest Payable Similar Charges Finance Costs | | | 257 | 198 | | |
Investments Fixed Assets | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 003 |
Investments In Group Undertakings | | | 10 000 | 10 000 | 10 000 | 10 003 |
Land Buildings Operating Leases Expiring After Five Years | 1 400 000 | 462 800 | 922 100 | | | |
Net Assets Liabilities Subsidiaries | | | -297 424 | -27 | | |
Net Current Assets Liabilities | 1 566 595 | 2 011 464 | 2 044 081 | 2 680 954 | 2 085 904 | 2 705 774 |
Net Debt Funds | 1 381 716 | 1 716 940 | 1 725 974 | | | |
Net Increase Decrease In Shareholders Funds | -597 410 | -212 475 | | | | |
New Finance Leases | 18 947 | | | | | |
Number Shares Allotted | | 20 000 | 20 000 | | | |
Number Shares Issued Fully Paid | | | | 20 000 | | |
Obligations Under Finance Lease Hire Purchase Contracts | 15 874 | 12 671 | 9 107 | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 12 672 | 9 107 | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 3 202 | 3 564 | 9 107 | | | |
Operating Profit Loss | 846 501 | 381 519 | 454 311 | 446 281 | | |
Other Creditors | | | 19 367 | 3 394 | 498 917 | 71 544 |
Other Creditors Due Within One Year | 18 505 | 28 996 | 19 367 | | | |
Other Deferred Tax Expense Credit | | | -2 737 | 667 | | |
Other Interest Receivable Similar Income | 2 428 | 1 544 | | | | |
Other Interest Receivable Similar Income Finance Income | | | 1 390 | 1 229 | | |
Other Taxation Social Security Payable | | | 44 888 | 455 967 | 17 968 | 350 697 |
Other Taxation Social Security Within One Year | 52 338 | 41 273 | 44 888 | | | |
Par Value Share | | 1 | 1 | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 7 483 | | |
Percentage Class Share Held In Subsidiary | | | | 100 | | |
Prepayments | | | 362 730 | 342 142 | | |
Profit Loss | | | 364 288 | 867 018 | | |
Profit Loss For Period | 652 590 | 287 525 | | | | |
Profit Loss On Ordinary Activities Before Tax | 847 857 | 373 214 | 455 444 | 964 262 | | |
Profit Loss Subsidiaries | | | 285 457 | 229 553 | | |
Property Plant Equipment Gross Cost | | | 449 555 | 482 599 | 548 370 | 614 396 |
Provisions | | | 2 969 | 3 636 | | |
Provisions Additional Amounts Provided | | -59 722 | -2 736 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 2 969 | 3 636 | | 4 627 |
Provisions For Liabilities Charges | 65 427 | 5 705 | 2 969 | | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | 20 000 | | | |
Share Premium Account | 2 490 000 | 2 490 000 | 2 490 000 | | | |
Social Security Costs | 116 352 | 111 689 | 84 324 | 103 237 | | |
Staff Costs | 1 575 966 | 1 599 823 | | | | |
Staff Costs Employee Benefits Expense | | | 1 534 388 | 1 467 796 | | |
Standard Nominal Tax Rate | 23 | 23 | | | | |
Tangible Fixed Assets Additions | | 24 426 | 85 493 | | | |
Tangible Fixed Assets Cost Or Valuation | 307 949 | 364 062 | 449 555 | | | |
Tangible Fixed Assets Depreciation | 210 941 | 296 413 | 370 722 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 65 054 | 53 469 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 831 | | | | |
Tangible Fixed Assets Disposals | | 9 398 | | | | |
Taxation Expense Credit | 285 789 | 173 808 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 104 650 | | |
Tax Expense Credit Applicable Tax Rate | | | 97 647 | 195 205 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 4 067 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 590 | 2 622 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 198 907 | 84 865 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 195 267 | 85 689 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 91 156 | 97 244 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 33 044 | 74 896 | 66 026 |
Total Assets Less Current Liabilities | 2 997 113 | 2 721 351 | 2 429 354 | 2 741 481 | 2 156 848 | 2 803 657 |
Total Dividend Payment | 1 250 000 | 500 000 | | | | |
Total Operating Lease Payments | | | 452 100 | 462 800 | | |
Total Reserves | 2 899 014 | 2 686 539 | 2 250 827 | | | |
Total U K Foreign Current Tax After Adjustments Relief | 183 038 | 145 410 | | | | |
Trade Creditors Trade Payables | | | 234 320 | 418 029 | 124 483 | 154 950 |
Trade Creditors Within One Year | 591 881 | 664 537 | 234 320 | | | |
Trade Debtors Trade Receivables | | | 84 519 | 95 574 | 23 047 | 69 293 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | 18 947 | | |
Turnover Gross Operating Revenue | 9 450 550 | 9 546 912 | | | | |
Turnover Revenue | | | 9 159 961 | 8 653 196 | | |
U K Current Corporation Tax | 183 038 | 69 962 | | | | |
U K Deferred Tax | 12 229 | -59 721 | | | | |
V A T Due Total Creditors | 302 611 | 310 266 | 334 782 | | | |
Wages Salaries | 1 459 614 | 1 488 134 | 1 450 064 | 1 357 076 | | |
Advances Credits Made In Period Directors | 235 000 | | | | | |
Advances Credits Repaid In Period Directors | 235 000 | | | | | |
Dividend Recommended By Directors | 1 250 000 | | | | | |