Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2018-02-03 | 2019-02-02 | 2020-01-31 | 2021-01-31 | 2021-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 870 272 | 2 336 531 | 82 884 | 27 445 | 5 926 | 7 130 | |
Current Assets | 16 094 548 | 9 777 965 | 8 056 063 | 7 894 412 | 8 010 794 | 7 870 764 | 8 116 560 |
Debtors | 5 019 971 | 6 502 106 | 7 973 179 | 7 866 967 | 8 004 868 | 7 863 634 | 8 116 560 |
Other Debtors | 1 237 | 1 394 887 | | | | 660 | 653 |
Property Plant Equipment | 165 597 | 9 574 | | | | | |
Total Inventories | 9 204 305 | 939 328 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 21 000 | 21 600 | 6 000 | 6 511 | 3 421 | | |
Other Non-audit Services Fees | 2 000 | 10 111 | 11 488 | | | | |
Taxation Compliance Services Fees | 5 750 | 5 750 | 6 625 | | | | |
Accrued Liabilities Deferred Income | 85 207 | 133 393 | 36 450 | 2 217 | 4 578 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 652 308 | 1 663 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 186 768 | | | | | |
Administrative Expenses | 2 958 865 | 3 672 385 | 81 447 | 22 009 | 3 091 | | |
Amounts Owed By Group Undertakings | | | 7 973 179 | 7 866 967 | 8 004 868 | | |
Amounts Owed By Related Parties | | | | | 8 004 868 | 7 862 974 | 8 115 907 |
Amounts Owed To Group Undertakings | | 2 354 918 | 2 486 785 | 2 398 385 | 2 403 130 | 2 362 909 | 2 454 400 |
Average Number Employees During Period | 84 | 70 | 1 | | | | |
Bank Borrowings Overdrafts | 2 790 801 | | | | | | |
Bank Overdrafts | 2 790 801 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 82 884 | 27 445 | 5 926 | | |
Corporation Tax Recoverable | 18 154 | | | | | | |
Cost Sales | 15 340 905 | 23 791 249 | 939 328 | | | | |
Creditors | 5 259 383 | 4 093 994 | 2 540 244 | 2 400 602 | 2 408 023 | 2 364 123 | 2 454 400 |
Current Tax For Period | -18 154 | | | | | | |
Deferred Tax Asset Debtors | 174 144 | | | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 174 144 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -174 144 | 174 144 | | | | | |
Depreciation Expense Property Plant Equipment | 46 698 | 73 323 | 1 845 | | | | |
Distribution Costs | 4 760 756 | 4 425 652 | 86 616 | | | | |
Finished Goods Goods For Resale | 7 426 033 | 939 328 | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -85 903 | -100 101 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 44 727 | -1 645 | -8 537 | 28 182 | 6 291 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -9 600 | -824 929 | 273 806 | -356 | 448 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 139 642 | -7 421 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -106 212 | 137 901 | | |
Gain Loss On Disposals Property Plant Equipment | -180 | -219 269 | -7 729 | | | | |
Gross Profit Loss | 6 612 715 | 2 961 662 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -18 154 | | -6 806 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 55 439 | 21 519 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 18 154 | 6 806 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 73 323 | 1 845 | | | | |
Interest Income From Group Undertakings Participating Interests | 15 201 | 27 966 | | | 172 807 | | |
Interest Income On Bank Deposits | 169 | 5 739 | | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 172 807 | | |
Interest Paid To Group Undertakings | | | | | 60 755 | | |
Interest Payable Similar Charges Finance Costs | 98 352 | 12 249 | 2 857 | | 60 755 | | |
Interest Received Classified As Investing Activities | -15 370 | -33 705 | | | -172 807 | | |
Net Cash Flows From Used In Investing Activities | | | | | -172 807 | | |
Net Cash Flows From Used In Operating Activities | 1 518 971 | -3 259 823 | | 55 439 | 194 326 | | |
Net Cash Generated From Operations | 1 402 465 | -3 272 072 | 2 243 984 | 55 439 | 133 571 | | |
Net Current Assets Liabilities | 10 835 165 | 5 683 971 | 5 515 819 | 5 493 810 | 5 602 771 | 5 506 641 | 5 662 160 |
Net Finance Income Costs | 15 370 | 33 705 | | | 172 807 | | |
Net Interest Paid Received Classified As Operating Activities | -98 352 | -12 249 | -2 857 | | -60 755 | | |
Number Shares Issued Fully Paid | | 5 000 000 | 5 000 000 | | | | |
Operating Profit Loss | -1 106 853 | -5 136 375 | -168 063 | -22 009 | | | |
Other Creditors | 1 025 976 | 130 043 | | | 4 893 | 1 214 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 723 968 | 3 508 | | | | |
Other Disposals Property Plant Equipment | | 993 436 | 11 237 | | | | |
Other Interest Expense | 98 352 | 12 249 | | | | | |
Other Interest Receivable Similar Income Finance Income | 15 370 | 33 705 | | | 172 807 | | |
Other Operating Income Format1 | 53 | | | | | | |
Other Taxation Social Security Payable | 264 706 | 63 919 | 7 073 | | | | |
Par Value Share | | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 157 320 | 148 404 | 3 660 | | | | |
Prepayments Accrued Income | 561 261 | 126 850 | | | | | |
Proceeds From Sales Property Plant Equipment | -7 148 | -50 199 | | | | | |
Profit Loss | -997 537 | -5 307 217 | -177 726 | -22 009 | 108 961 | | |
Profit Loss On Ordinary Activities Before Tax | -1 189 835 | -5 114 919 | -170 920 | -22 009 | 108 961 | | |
Property Plant Equipment Gross Cost | 817 905 | 11 237 | | | | | |
Purchase Property Plant Equipment | -103 430 | -186 768 | | | | | |
Raw Materials Consumables | 1 778 272 | | | | | | |
Social Security Costs | 275 438 | 238 066 | | | | | |
Staff Costs Employee Benefits Expense | 2 728 065 | 2 370 351 | 81 816 | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | 27 666 | | |
Tax Expense Credit Applicable Tax Rate | | | | -4 182 | 20 703 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -22 771 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 395 | -1 582 | | | -1 006 | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 1 383 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 631 | 49 021 | 25 249 | -1 229 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 977 190 | 15 763 | | 1 678 | | |
Tax Increase Decrease From Other Short-term Timing Differences | -2 400 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -192 298 | 192 298 | 6 806 | | | | |
Total Assets Less Current Liabilities | 11 000 762 | 5 693 545 | 5 515 819 | | | | |
Total Borrowings | 2 790 801 | | | | | | |
Total Current Tax Expense Credit | -18 154 | 18 154 | | | | | |
Total Operating Lease Payments | 592 091 | 539 501 | 20 082 | | | | |
Trade Creditors Trade Payables | 1 092 693 | 1 411 721 | 9 936 | | | | |
Trade Debtors Trade Receivables | 2 409 526 | 1 703 330 | | | | | |
Turnover Revenue | 21 953 620 | 26 752 911 | 939 328 | | | | |
Wages Salaries | 2 295 307 | 1 983 881 | 78 156 | | | | |
Company Contributions To Defined Benefit Plans Directors | 41 198 | 38 557 | | | | | |