Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2017-05-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 709 597 | 814 501 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 32 615 | 63 148 | | | | | | | |
Cash Bank On Hand | | | 24 085 | 21 915 | 44 792 | 20 323 | 54 640 | 214 200 | 292 838 |
Current Assets | 3 773 966 | 2 794 073 | 1 733 171 | 1 897 034 | 2 149 841 | 2 882 540 | 3 237 249 | 3 257 722 | 4 428 422 |
Debtors | 2 640 275 | 1 808 984 | 1 115 154 | 1 222 833 | 1 475 496 | 2 093 924 | 1 950 085 | 1 979 638 | 2 848 831 |
Intangible Fixed Assets | 541 680 | 371 573 | | | | | | | |
Net Assets Liabilities | | | -109 276 | 21 445 | | 528 688 | 549 414 | 873 786 | 1 232 754 |
Net Assets Liabilities Including Pension Asset Liability | 709 597 | 814 501 | | | | | | | |
Other Debtors | | | 58 867 | 105 272 | 261 577 | 241 309 | | | |
Property Plant Equipment | | | 364 123 | 321 426 | 263 433 | 202 837 | 210 450 | 168 766 | 209 515 |
Stocks Inventory | 1 101 076 | 921 941 | | | | | | | |
Tangible Fixed Assets | 787 660 | 692 290 | | | | | | | |
Total Inventories | | | 593 932 | 652 286 | 629 553 | 768 293 | 1 232 524 | 1 063 884 | 1 286 753 |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | | | | | | | |
Profit Loss Account Reserve | 659 597 | 764 501 | | | | | | | |
Shareholder Funds | 709 597 | 814 501 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 10 000 | | | | | | | |
Accounting Period Subsidiary | 2 012 | 2 013 | | | | | | | |
Accruals Deferred Income Within One Year | 58 716 | 42 480 | | | | | | | |
Accrued Liabilities | | | 12 740 | 19 169 | 14 623 | 88 310 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | 561 870 | 561 870 | 561 870 | 561 870 | 561 870 | 561 870 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 689 963 | 738 915 | 823 137 | 892 071 | 975 453 | 1 017 137 | 1 059 518 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -26 682 | -1 299 | | | | | | | |
Administrative Expenses | 1 810 379 | 1 795 931 | | | | | | | |
Amortisation Intangible Assets Expense | 170 107 | 170 107 | | | | | | | |
Amounts Owed To Directors | | | | 133 548 | 4 841 | | | | |
Average Number Employees During Period | | | 46 | 43 | 43 | 42 | 46 | 40 | 39 |
Bank Borrowings Overdrafts | 1 838 784 | 791 747 | 11 955 | 77 837 | | 25 545 | | | |
Bank Borrowings Secured | 1 711 913 | 791 747 | | | | | | | |
Bank Overdrafts | 126 871 | | 11 955 | 77 837 | | 25 545 | | | |
Bank Overdrafts Secured | 126 871 | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 10 201 | -6 433 | | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | 254 729 | 1 113 192 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 237 990 | 269 265 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 163 050 | 136 609 | | | | | | | |
Corporation Tax Due Within One Year | 34 000 | 70 665 | | | | | | | |
Cost Sales | 7 451 686 | 7 720 056 | | | | | | | |
Creditors | | | 37 887 | 2 197 015 | 2 015 343 | 2 556 689 | 356 793 | 268 990 | 172 807 |
Creditors Due After One Year | 123 111 | 90 443 | | | | | | | |
Creditors Due Within One Year | 4 180 608 | 2 869 002 | | | | | | | |
Debtors Due Within One Year | 2 640 275 | 1 808 984 | | | | | | | |
Decrease Increase In Net Debt During Period | 218 801 | 1 270 596 | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 218 801 | 1 270 596 | | | | | | | |
Deferred Tax Liability | 32 000 | 26 000 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 126 924 | 100 887 | | | | | | | |
Distribution Costs | 2 308 244 | 2 198 969 | | | | | | | |
Effective Current Tax Rate | | 20 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 2 286 | 3 511 | | | | | | | |
Finance Lease Liabilities Present Value Total | | | 37 887 | 42 037 | | | | | |
Finished Goods Goods For Resale | 1 101 076 | 921 941 | | | | | | | |
Fixed Assets | 1 329 350 | 1 063 873 | 364 123 | 321 426 | 263 433 | 202 837 | 210 450 | 168 766 | 209 515 |
Gain Loss From Disposal Fixed Assets | 8 674 | 1 812 | | | | | | | |
Gross Profit Loss | 4 101 422 | 4 143 785 | | | | | | | |
Increase Decrease In Net Cash For Period | 35 928 | 157 404 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 48 952 | 84 222 | 68 934 | 83 382 | 41 684 | 42 381 |
Intangible Assets Gross Cost | | | 561 870 | 561 870 | 561 870 | 561 870 | 561 870 | 561 870 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 404 635 | 574 742 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 170 107 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 946 315 | | | | | | | | |
Interest Payable Similar Charges | 57 387 | 56 472 | | | | | | | |
Investments Fixed Assets | 10 | 10 | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | 112 345 | 116 000 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 112 500 | 53 845 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 13 145 | 99 420 | | | | | | | |
Net Current Assets Liabilities | -406 642 | -74 929 | -435 512 | -299 981 | 134 498 | 325 851 | 696 404 | 974 010 | 1 198 679 |
Net Debt Funds | 2 169 921 | 899 325 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 132 360 | 104 904 | | | | | | | |
Nominal Value Allotted Share Capital | | | | 200 000 | 200 000 | | 200 000 | 200 000 | 200 000 |
Number Shares Allotted | | 50 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 |
Obligations Under Finance Lease Hire Purchase Contracts | 188 955 | 112 629 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 80 221 | 47 553 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 108 734 | 65 076 | | | | | | | |
Operating Profit Loss | 260 469 | 191 343 | | | | | | | |
Other Borrowings | 174 797 | 58 097 | | | | | | | |
Other Creditors | | | 208 753 | 872 757 | 193 505 | 65 923 | | | |
Other Creditors After One Year | 42 890 | 42 890 | | | | | | | |
Other Creditors Due Within One Year | 67 709 | 61 707 | | | | | | | |
Other Debt Securities In Issue | | | | 872 757 | 843 088 | | | | |
Other Operating Income | 277 670 | 42 458 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 143 617 | 105 837 | | | | | | | |
Other Operating Leases Expiring Within One Year | 19 433 | 30 772 | | | | | | | |
Other Taxation Social Security Payable | | | 91 408 | 91 097 | 74 586 | 58 987 | | | |
Other Taxation Social Security Within One Year | 32 226 | 67 837 | | | | | | | |
Par Value Share | | 1 | | | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | 5 156 | 2 750 | 2 370 | 2 370 | | | |
Profit Loss For Period | 177 706 | 104 904 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 203 082 | 134 871 | | | | | | | |
Property Plant Equipment Gross Cost | | | 1 054 086 | 1 060 341 | 1 086 570 | 1 094 908 | 1 185 903 | 1 185 903 | 1 269 033 |
Provisions For Liabilities Charges | 90 000 | 84 000 | | | | | | | |
Recoverable Value-added Tax | | | | 67 487 | 55 203 | 73 766 | | | |
Secured Debts | 2 027 739 | 904 376 | | | | | | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | | | | | | | |
Social Security Costs | 127 411 | 135 236 | | | | | | | |
Staff Costs | 1 575 325 | 1 606 964 | | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | | | | | | | |
Tangible Fixed Assets Additions | | 78 030 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 341 654 | 1 415 834 | | | | | | | |
Tangible Fixed Assets Depreciation | 553 994 | 723 544 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 169 550 | | | | | | | |
Tangible Fixed Assets Disposals | | 3 850 | | | | | | | |
Taxation Expense Credit | 16 602 | 698 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 40 616 | 26 974 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 25 376 | 29 967 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 6 255 | 26 229 | 8 338 | 90 995 | | 83 130 |
Total Assets Less Current Liabilities | 922 708 | 988 944 | -71 389 | 21 445 | 397 931 | 528 688 | 906 854 | 1 142 776 | 1 408 194 |
Total Borrowings | | | 882 020 | 992 631 | 843 088 | 25 545 | | | |
Total Dividend Payment | 45 346 | | | | | | | | |
Total Recognised Gain Loss For Period | 177 706 | 104 904 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 7 318 | 35 967 | | | | | | | |
Trade Creditors Trade Payables | | | 819 287 | 769 380 | 884 700 | 1 149 527 | | | |
Trade Creditors Within One Year | 1 863 551 | 1 418 035 | | | | | | | |
Trade Debtors Trade Receivables | | | 991 069 | 1 047 324 | 1 156 346 | 1 776 479 | | | |
Turnover Gross Operating Revenue | 11 553 108 | 11 863 841 | | | | | | | |
U K Current Corporation Tax | 34 000 | 37 266 | | | | | | | |
U K Deferred Tax | 18 058 | -6 000 | | | | | | | |
V A T Current Asset | 245 807 | 167 783 | | | | | | | |
Wages Salaries | 1 447 914 | 1 471 728 | | | | | | | |
Advances On Invoice Discounting Facilities | | | | | | | 1 100 316 | 1 091 664 | 1 196 257 |
Corporation Tax Payable | | | | | | 28 658 | | | |
Director Remuneration | 32 224 | 30 663 | | | | | | | |
Loans From Directors | | | | | 4 841 | 1 100 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 647 | | 2 633 |