Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
Net Worth | 394 542 | 497 347 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 047 835 | 1 713 015 | 1 746 258 |
Current Assets | 782 362 | 793 697 | 1 160 135 | 1 881 788 | 1 879 157 |
Debtors | 63 044 | 61 618 | 67 988 | 109 376 | 73 172 |
Net Assets Liabilities | | | 901 284 | 1 928 586 | 1 997 176 |
Other Debtors | | | 40 941 | 21 500 | 18 031 |
Property Plant Equipment | | | 1 566 593 | 1 547 988 | 1 684 879 |
Total Inventories | | | 44 312 | 59 397 | |
Cash Bank In Hand | 690 999 | 698 949 | | | |
Intangible Fixed Assets | 383 277 | 362 216 | | | |
Net Assets Liabilities Including Pension Asset Liability | 394 542 | 497 347 | | | |
Stocks Inventory | 28 319 | 33 130 | | | |
Tangible Fixed Assets | 418 993 | 403 008 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | |
Profit Loss Account Reserve | 394 442 | 497 247 | | | |
Shareholder Funds | 394 542 | 497 347 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 4 150 | 4 150 | 4 150 |
Accrued Liabilities Deferred Income | | | 429 060 | 566 590 | 677 879 |
Accumulated Amortisation Impairment Intangible Assets | | | 339 525 | 374 953 | 410 496 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 668 445 | 1 940 917 | 2 247 818 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 276 935 | 476 729 |
Administrative Expenses | | | 3 958 006 | 5 929 394 | 6 867 647 |
Amortisation Expense Intangible Assets | | | 35 428 | 35 428 | |
Amortisation Impairment Expense Intangible Assets | | | 35 428 | 35 428 | 35 543 |
Average Number Employees During Period | | | 331 | 305 | 351 |
Bank Borrowings | | | 881 008 | 410 126 | 114 555 |
Bank Borrowings Overdrafts | | | 413 527 | 115 934 | 34 594 |
Cash Cash Equivalents Cash Flow Value | | | 1 047 835 | 1 713 015 | 1 746 258 |
Corporation Tax Payable | | | 31 527 | 245 509 | 15 621 |
Cost Sales | | | 5 881 788 | 8 162 543 | 10 389 903 |
Creditors | | | 413 527 | 115 934 | 34 594 |
Current Tax For Period | | | 31 527 | 245 509 | 15 621 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -12 000 | 14 000 | 106 000 |
Depreciation Expense Property Plant Equipment | | | 285 584 | 291 443 | |
Depreciation Impairment Expense Property Plant Equipment | | | 285 584 | 291 443 | 334 804 |
Dividends Paid | | | 90 000 | 97 000 | 79 000 |
Dividends Paid Classified As Financing Activities | | | -90 000 | -97 000 | -79 000 |
Dividends Paid On Shares Interim | | | 90 000 | 97 000 | 79 000 |
Finished Goods Goods For Resale | | | 44 312 | 59 397 | 59 727 |
Fixed Assets | 806 020 | 768 974 | 1 942 925 | 1 888 892 | 1 990 240 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 51 341 | 470 882 | 295 571 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -829 | 14 000 | 106 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 2 939 542 | 2 588 606 | 2 277 590 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 2 090 | 116 782 | -449 586 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -51 867 | 41 388 | -36 204 |
Gain Loss In Cash Flows From Change In Inventories | | | -3 067 | 15 085 | 330 |
Gain Loss On Disposals Property Plant Equipment | | | | -4 097 | |
Government Grant Income | | | 830 447 | 74 911 | |
Gross Profit Loss | | | 3 184 363 | 7 236 215 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -69 750 | -31 527 | -245 509 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -333 596 | -665 180 | -33 243 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -3 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 35 428 | 35 543 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 291 443 | 334 804 |
Intangible Assets | | | 371 332 | 335 904 | 300 361 |
Intangible Assets Gross Cost | | | 710 857 | 710 857 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 12 278 | 7 302 | |
Interest Paid Classified As Operating Activities | | | -12 278 | -7 302 | -6 706 |
Interest Payable Similar Charges Finance Costs | | | 12 278 | 7 302 | 6 706 |
Interest Received Classified As Investing Activities | | | | -7 | |
Investments | | | 5 000 | 5 000 | 5 000 |
Investments Fixed Assets | 3 750 | 3 750 | 5 000 | 5 000 | 5 000 |
Net Cash Generated From Operations | | | -430 660 | -1 548 819 | -1 136 758 |
Net Current Assets Liabilities | -42 783 | 3 112 | -428 114 | 369 628 | 361 530 |
Net Finance Income Costs | | | | 7 | |
Operating Profit Loss | | | 56 804 | 1 391 106 | |
Other Creditors | | | 17 938 | 15 816 | 22 887 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 18 971 | 27 903 |
Other Disposals Property Plant Equipment | | | | 23 068 | 32 937 |
Other Interest Income | | | | 7 | |
Other Interest Receivable Similar Income Finance Income | | | | 7 | |
Other Operating Income Format1 | | | 830 447 | 84 285 | 17 350 |
Other Taxation Social Security Payable | | | 376 359 | 289 205 | 619 480 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 51 861 | 51 845 | 59 089 |
Prepayments Accrued Income | | | 25 782 | 86 722 | 53 840 |
Profit Loss | | | 25 002 | 1 124 302 | 147 590 |
Profit Loss On Ordinary Activities Before Tax | | | 44 526 | 1 383 811 | 269 211 |
Property Plant Equipment Gross Cost | | | 3 235 038 | 3 488 905 | 3 932 697 |
Provisions For Liabilities Balance Sheet Subtotal | | | 200 000 | 214 000 | 320 000 |
Purchase Property Plant Equipment | | | -123 695 | -276 935 | -476 729 |
Social Security Costs | | | 166 333 | 197 622 | |
Staff Costs Employee Benefits Expense | | | 3 642 806 | 4 052 678 | 4 898 901 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 136 | |
Tax Expense Credit Applicable Tax Rate | | | 8 460 | 262 924 | 51 150 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 23 514 | -17 228 | -35 926 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 382 | 778 | 1 634 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 19 524 | 259 509 | 121 621 |
Total Assets Less Current Liabilities | 763 237 | 772 086 | 1 514 811 | 2 258 520 | 2 351 770 |
Total Borrowings | | | 413 527 | 115 934 | 34 594 |
Total Current Tax Expense Credit | | | 31 524 | 245 509 | |
Total Operating Lease Payments | | | 892 463 | 1 430 338 | |
Trade Creditors Trade Payables | | | 265 884 | 100 848 | 101 799 |
Trade Debtors Trade Receivables | | | 1 265 | 1 154 | 1 301 |
Turnover Revenue | | | 9 066 151 | 15 398 758 | |
Wages Salaries | | | 3 424 612 | 3 803 211 | 4 609 208 |
Company Contributions To Defined Benefit Plans Directors | | | 696 | 750 | |
Director Remuneration | | | 18 035 | 19 385 | 19 635 |
Director Remuneration Benefits Including Payments To Third Parties | | | 18 731 | 20 135 | 20 395 |
Creditors Due After One Year | 315 113 | 227 187 | | | |
Creditors Due Within One Year | 825 145 | 790 585 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 37 952 | 59 013 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 21 061 | | | |
Intangible Fixed Assets Cost Or Valuation | 421 229 | 421 229 | | | |
Provisions For Liabilities Charges | 53 582 | 47 552 | | | |
Tangible Fixed Assets Additions | | 47 697 | | | |
Tangible Fixed Assets Cost Or Valuation | 561 070 | 600 486 | | | |
Tangible Fixed Assets Depreciation | 142 077 | 197 478 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 58 013 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 612 | | | |
Tangible Fixed Assets Disposals | | 8 281 | | | |