Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
Net Worth | 642 846 | 902 974 | | |
|
Balance Sheet |
Cash Bank In Hand | 73 539 | 312 575 | | |
Current Assets | 1 905 885 | 3 094 980 | 2 698 190 | 4 700 738 |
Debtors | 1 691 017 | 2 617 316 | 2 053 116 | 4 248 997 |
Net Assets Liabilities Including Pension Asset Liability | 642 846 | 902 974 | | |
Stocks Inventory | 141 329 | 165 089 | | |
Tangible Fixed Assets | 74 184 | 115 957 | | |
Cash Bank On Hand | | | 522 465 | 332 122 |
Net Assets Liabilities | | | 1 254 504 | 1 901 907 |
Other Debtors | | | | 2 856 |
Property Plant Equipment | | | 250 473 | 196 344 |
Total Inventories | | | 122 609 | 119 619 |
|
Capital & Reserves |
Called Up Share Capital | 99 | 99 | | |
Profit Loss Account Reserve | 642 747 | 902 875 | | |
Shareholder Funds | 642 846 | 902 974 | | |
|
Other Financial Data |
Audit Fees Expenses | 5 400 | | | |
Director Remuneration | | | 307 110 | 309 540 |
Administrative Expenses | 1 019 338 | 740 330 | 1 218 374 | 1 486 273 |
Bank Borrowings | 5 903 | 317 022 | | |
Bank Borrowings Overdrafts | 339 625 | 126 236 | 300 | 15 397 |
Bank Borrowings Secured | 41 258 | 317 022 | | |
Bank Overdrafts Secured | 304 270 | 126 236 | | |
Cost Sales | 6 309 781 | 10 615 139 | 9 287 925 | 10 586 357 |
Creditors Due After One Year | 5 903 | 341 180 | | |
Creditors Due Within One Year | 1 331 320 | 1 966 783 | | |
Debtors Due Within One Year | 1 691 017 | 2 617 316 | | |
Depreciation Tangible Fixed Assets Expense | 15 199 | 27 644 | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 36 292 | 4 227 | | |
Gain Loss From Disposal Fixed Assets | 13 767 | -20 613 | | |
Gross Profit Loss | 1 080 984 | 1 084 696 | 1 586 488 | 2 190 043 |
Interest Payable Similar Charges | 13 613 | 17 397 | | |
Net Current Assets Liabilities | 574 565 | 1 128 197 | 1 029 982 | 1 728 981 |
Number Shares Allotted | | 99 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 24 158 | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 21 649 | 26 939 | | |
Operating Profit Loss | 97 938 | 348 593 | 536 556 | 728 851 |
Other Creditors Due Within One Year | 33 103 | 150 516 | | |
Other Operating Income | 36 292 | 4 227 | | |
Par Value Share | | 1 | | 1 |
Profit Loss For Period | 72 704 | 260 128 | | |
Profit Loss On Ordinary Activities Before Tax | 84 325 | 331 196 | 531 935 | 728 754 |
Secured Debts | 345 528 | 443 258 | | |
Share Capital Allotted Called Up Paid | 99 | 99 | | |
Tangible Fixed Assets Additions | | 33 222 | | |
Tangible Fixed Assets Cost Or Valuation | 118 897 | 74 172 | | |
Tangible Fixed Assets Depreciation | 75 919 | 176 223 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 11 186 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 52 303 | | |
Tangible Fixed Assets Disposals | | 75 516 | | |
Taxation Social Security Due Within One Year | 141 810 | 200 594 | | |
Tax On Profit Or Loss On Ordinary Activities | 11 621 | 71 068 | | |
Total Assets Less Current Liabilities | 648 749 | 1 244 154 | 1 280 455 | 1 925 325 |
Trade Creditors Within One Year | 795 133 | 1 462 498 | | |
Turnover Gross Operating Revenue | 7 390 765 | 11 699 835 | | |
U K Current Corporation Tax | 11 621 | 71 068 | | |
Accrued Liabilities Deferred Income | | | 74 301 | 124 861 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 535 074 | 600 528 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -2 533 |
Amounts Owed By Group Undertakings | | | 93 516 | 201 207 |
Amounts Owed By Joint Ventures | | | 71 778 | |
Amounts Owed To Group Undertakings | | | 227 614 | 996 990 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | | | 83 | 76 |
Bank Overdrafts | | | 300 | 15 397 |
Comprehensive Income Expense | | | 429 636 | 647 403 |
Corporation Tax Payable | | | 99 608 | |
Creditors | | | 1 668 208 | 2 971 757 |
Current Tax For Period | | | 99 608 | 83 884 |
Deferred Tax Liabilities | | | 25 951 | 23 418 |
Depreciation Expense Property Plant Equipment | | | 50 083 | 65 454 |
Director Remuneration Benefits Excluding Payments To Third Parties | 74 817 | 76 361 | | |
Disposals Property Plant Equipment | | | | 1 |
Finance Lease Liabilities Present Value Total | | | 18 876 | |
Further Item Operating Income Component Total Other Operating Income | | | 39 000 | |
Further Operating Expense Item Component Total Operating Expenses | | | 10 000 | 10 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 130 087 | 139 657 |
Gain Loss On Disposals Property Plant Equipment | | | 5 619 | 499 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 65 454 |
Interest Expense On Bank Overdrafts | | | 1 033 | 16 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 3 588 | 81 |
Interest Payable Similar Charges Finance Costs | | | 4 621 | 97 |
Merchandise | | | 122 609 | 119 619 |
Number Shares Issued Fully Paid | | | | 99 |
Other Creditors | | | 145 380 | 294 098 |
Other Deferred Tax Expense Credit | | | 2 691 | -2 533 |
Other Operating Income Format1 | | | 168 442 | 25 081 |
Other Taxation Social Security Payable | | | 154 720 | 206 793 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 72 732 | 73 100 |
Prepayments Accrued Income | | | 876 378 | 1 936 107 |
Profit Loss | | | 429 636 | 647 403 |
Property Plant Equipment Gross Cost | | | 785 547 | 796 872 |
Provisions | | | 25 951 | 23 418 |
Provisions For Liabilities Balance Sheet Subtotal | | | 25 951 | 23 418 |
Rental Leasing Income | | | 51 313 | 25 081 |
Social Security Costs | | | 420 083 | 481 904 |
Staff Costs Employee Benefits Expense | | | 4 047 907 | 4 695 759 |
Tax Expense Credit Applicable Tax Rate | | | 101 068 | 138 463 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 8 059 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 231 | 356 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 102 299 | 81 351 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 11 326 |
Total Borrowings | | | 19 176 | 15 397 |
Total Operating Lease Payments | | | 47 000 | 47 000 |
Trade Creditors Trade Payables | | | 947 409 | 1 333 618 |
Trade Debtors Trade Receivables | | | 1 025 230 | 2 122 613 |
Turnover Revenue | | | 10 874 413 | 12 776 400 |
Wages Salaries | | | 3 555 092 | 4 140 755 |