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 | 3 214 | 71 | 61 082 | 17 854 | 21 749 | 254 195 | 368 556 |
Current Assets | 6 545 065 | 7 015 257 | 8 944 872 | 6 733 366 | 5 615 046 | 7 392 405 | 10 292 576 |
Debtors | 2 099 448 | 2 704 430 | 4 272 337 | 2 940 355 | 2 421 197 | 3 389 312 | 4 054 681 |
Net Assets Liabilities | 1 576 404 | 1 735 913 | 2 045 438 | 2 151 005 | 2 479 048 | 3 690 669 | 4 976 245 |
Other Debtors | 207 767 | 498 844 | 941 356 | 362 060 | 317 649 | 2 830 | 2 931 |
Property Plant Equipment | 105 695 | 108 030 | 127 251 | 85 465 | 103 882 | 98 209 | 112 053 |
Total Inventories | 4 442 403 | 4 310 756 | 4 611 453 | 3 775 157 | 3 172 100 | 3 748 898 | 5 869 339 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 6 000 | 6 000 | 6 000 |
Fees For Non-audit Services | | | | | 4 356 | 5 030 | 5 000 |
Company Contributions To Money Purchase Plans Directors | | | | | 45 153 | 39 474 | 31 268 |
Director Remuneration | | | | | 297 028 | 351 139 | 563 003 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 5 | 5 |
Accumulated Amortisation Impairment Intangible Assets | 16 291 | 32 384 | 48 675 | 64 966 | 81 257 | 82 444 | |
Accumulated Depreciation Impairment Property Plant Equipment | 220 632 | 254 490 | 284 283 | 259 835 | 219 580 | 236 691 | 265 457 |
Amounts Owed To Group Undertakings | 172 878 | 169 356 | 19 954 | 16 720 | 16 304 | 25 375 | 25 375 |
Average Number Employees During Period | 29 | 36 | 37 | 36 | 34 | 29 | 28 |
Bank Borrowings | 2 250 028 | 1 530 298 | 2 879 516 | | 776 777 | 107 681 | |
Bank Borrowings Overdrafts | 3 784 901 | 3 572 650 | 5 704 917 | 3 100 147 | 1 677 871 | 1 544 922 | 2 546 492 |
Bank Overdrafts | 1 534 873 | 2 042 352 | 2 825 401 | 1 949 622 | 593 296 | 1 437 241 | 1 924 532 |
Creditors | 219 889 | 196 762 | 54 035 | 16 720 | 16 304 | 3 682 704 | 27 335 |
Finance Lease Liabilities Present Value Total | 47 011 | 27 406 | 34 081 | 34 081 | | | 6 982 |
Fixed Assets | 170 858 | 157 100 | 161 020 | 102 943 | 105 069 | 98 209 | 112 053 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 152 285 | 133 841 | 222 591 | 255 980 | 184 717 | 238 099 | 182 172 |
Increase Decrease In Property Plant Equipment | | | 41 467 | | | | 35 601 |
Increase From Amortisation Charge For Year Intangible Assets | | 16 093 | 16 291 | 16 291 | 16 291 | 1 187 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 17 505 | 10 367 | 25 380 | 23 242 | 23 184 | 28 766 |
Intangible Assets | 65 163 | 49 070 | 33 769 | 17 478 | 1 187 | | |
Intangible Assets Gross Cost | 81 454 | 81 454 | 82 444 | 82 444 | 82 444 | 82 444 | |
Net Current Assets Liabilities | 1 633 621 | 1 785 736 | 1 946 704 | 2 073 475 | 2 402 025 | 3 709 701 | 5 117 834 |
Other Creditors | 204 906 | 583 077 | 375 085 | 397 972 | 465 694 | 162 634 | 170 948 |
Other Taxation Social Security Payable | 70 066 | 222 455 | 241 747 | 271 792 | 26 974 | 38 632 | 41 074 |
Property Plant Equipment Gross Cost | 326 327 | 362 520 | 411 534 | 345 300 | 323 462 | 334 900 | 377 510 |
Provisions For Liabilities Balance Sheet Subtotal | 8 186 | 10 161 | 8 251 | 8 693 | 11 742 | 117 241 | 226 307 |
Total Additions Including From Business Combinations Intangible Assets | | | 990 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 36 193 | 49 014 | 5 296 | 42 159 | 17 511 | 42 610 |
Total Assets Less Current Liabilities | 1 804 479 | 1 942 836 | 2 107 724 | 2 176 418 | 2 507 094 | 3 807 910 | 5 229 887 |
Total Borrowings | 3 851 517 | 3 619 661 | 5 764 168 | 3 134 228 | 1 677 871 | 1 544 922 | 2 546 492 |
Trade Creditors Trade Payables | 724 943 | 626 520 | 651 249 | 730 027 | 809 165 | 1 081 544 | 1 493 969 |
Trade Debtors Trade Receivables | 1 891 681 | 2 205 586 | 3 330 981 | 2 578 295 | 2 103 548 | 2 661 314 | 3 461 829 |
Accrued Liabilities Deferred Income | | | | | 284 966 | 392 287 | 472 494 |
Administrative Expenses | | | | | 1 003 713 | 1 319 477 | 1 532 918 |
Amortisation Expense Intangible Assets | | | | | 16 291 | 1 187 | |
Cash Cash Equivalents Cash Flow Value | | | | | -571 547 | -1 183 046 | -1 555 976 |
Cash Receipts From Government Grants | | | | | -168 463 | -29 927 | |
Comprehensive Income Expense | | | | | 453 791 | 1 350 880 | 1 961 012 |
Consideration Received For Shares Issued Specific Share Issue | | | | | | 87 632 | |
Corporation Tax Payable | | | | | 115 464 | 310 851 | 209 312 |
Cost Sales | | | | | 5 895 858 | 6 531 662 | 9 650 300 |
Current Tax For Period | | | | | 115 464 | 310 851 | 459 319 |
Deferred Tax Liabilities | | | | | 11 742 | 11 559 | 14 943 |
Depreciation Amortisation Expense | | | | | 39 534 | 24 371 | 28 766 |
Depreciation Expense Property Plant Equipment | | | | | 23 242 | 23 184 | 21 646 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 49 828 | 63 497 | 6 073 | |
Disposals Property Plant Equipment | | | | 71 530 | 63 997 | 6 073 | |
Distribution Costs | | | | | 1 135 959 | 983 733 | 1 217 319 |
Dividends Paid | | | | | 125 748 | 226 891 | 675 436 |
Dividends Paid Classified As Financing Activities | | | | | -125 748 | -226 891 | -675 436 |
Dividends Paid On Shares | | | | | 125 748 | 226 891 | 675 436 |
Dividends Paid On Shares Interim | | | | | 25 375 | 25 375 | 25 375 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 168 463 | 29 927 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 1 319 | 306 | 94 189 |
Further Operating Expense Item Component Total Operating Expenses | | | | | -10 000 | 306 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 67 525 | 407 551 | 585 025 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 466 961 | -880 982 | -697 795 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -178 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -178 | 220 821 | |
Gross Profit Loss | | | | | 2 645 482 | 3 769 240 | 5 307 021 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -73 311 | -115 464 | -560 858 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 1 360 221 | -611 499 | -372 930 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -603 057 | 576 798 | 2 120 441 |
Interest Expense On Bank Overdrafts | | | | | 1 636 | -155 | 37 |
Interest Expense On Loan Capital | | | | | 45 149 | 14 335 | 41 429 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 3 743 | | 101 |
Interest Paid Classified As Operating Activities | | | | | -99 048 | -56 761 | -135 655 |
Interest Payable Similar Charges Finance Costs | | | | | 102 791 | 56 761 | 135 756 |
Issue Equity Instruments | | | | | | 87 632 | |
Net Cash Flows From Used In Financing Activities | | | | | 173 583 | 1 203 286 | 94 414 |
Net Cash Flows From Used In Investing Activities | | | | | 41 015 | 15 980 | 39 923 |
Net Cash Flows From Used In Operating Activities | | | | | -1 574 819 | -607 767 | 238 593 |
Net Cash Generated From Operations | | | | | -1 582 458 | -750 065 | -458 021 |
Net Interest Received Paid Classified As Investing Activities | | | | | -822 | -1 531 | -2 687 |
Nominal Value Shares Issued Specific Share Issue | | | | | | 1 | |
Number Shares Issued Fully Paid | | | | | | 725 000 | 725 000 |
Operating Profit Loss | | | | | 674 273 | 1 495 957 | 2 556 784 |
Other Deferred Tax Expense Credit | | | | | 3 049 | -183 | 3 384 |
Other Interest Receivable Similar Income Finance Income | | | | | 822 | 1 531 | 2 687 |
Other Operating Income Format1 | | | | | 168 463 | 29 927 | |
Par Value Share | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -34 081 | | 34 317 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 71 177 | 63 249 | 61 663 |
Prepayments Accrued Income | | | | | 314 207 | 637 536 | 534 715 |
Proceeds From Borrowings Classified As Financing Activities | | | | | 65 951 | 976 894 | -514 279 |
Proceeds From Issuing Shares | | | | | | -87 632 | |
Proceeds From Sales Property Plant Equipment | | | | | -322 | | |
Profit Loss | | | | | 453 791 | 1 350 880 | 1 961 012 |
Profit Loss On Ordinary Activities Before Tax | | | | | 572 304 | 1 661 548 | 2 423 715 |
Provisions | | | | | 11 742 | 117 241 | 226 307 |
Purchase Property Plant Equipment | | | | | -42 159 | -17 511 | -42 610 |
Social Security Costs | | | | | 93 869 | 119 821 | 137 403 |
Staff Costs Employee Benefits Expense | | | | | 1 237 270 | 1 283 915 | 1 618 313 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 118 513 | 310 668 | 462 703 |
Total Operating Lease Payments | | | | | 180 286 | 180 640 | 185 478 |
Turnover Revenue | | | | | 8 541 340 | 10 300 902 | 14 957 321 |
Wages Salaries | | | | | 1 072 224 | 1 100 845 | 1 419 247 |