Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 1 991 253 | 3 179 730 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 817 765 | 744 273 | 897 780 | 849 966 |
Current Assets | 5 407 130 | 7 969 339 | 16 504 374 | 17 857 121 | 19 502 286 | 21 741 943 |
Debtors | 2 513 495 | 4 122 086 | 8 420 587 | 9 325 397 | 10 269 639 | 12 709 212 |
Net Assets Liabilities | | | 7 469 815 | 8 267 954 | 9 129 202 | 10 438 634 |
Other Debtors | 34 768 | 35 073 | 670 927 | 1 274 763 | 1 284 023 | 1 694 825 |
Property Plant Equipment | | | 498 642 | 442 585 | 390 119 | 350 290 |
Total Inventories | | | 7 266 022 | 7 787 451 | 8 334 867 | |
Cash Bank In Hand | 297 053 | 262 450 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 991 253 | 3 179 730 | | | | |
Stocks Inventory | 2 596 582 | 3 584 803 | | | | |
Tangible Fixed Assets | 394 319 | 358 641 | | | | |
Trade Debtors | 2 439 098 | 4 037 956 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 700 | 1 700 | | | | |
Profit Loss Account Reserve | 1 989 453 | 3 177 930 | | | | |
Shareholder Funds | 1 991 253 | 3 179 730 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 18 968 | 15 188 | 15 000 | 38 117 |
Accrued Liabilities Deferred Income | | | 61 474 | 91 663 | 100 445 | 150 612 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 470 530 | 535 205 | 575 203 | 628 113 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 8 618 | 3 770 | 13 081 |
Administrative Expenses | 3 445 942 | 4 026 169 | 5 281 919 | 5 134 498 | 5 220 301 | 5 966 672 |
Average Number Employees During Period | | | 71 | 65 | 63 | 65 |
Cash Cash Equivalents Cash Flow Value | | | 817 765 | 744 273 | 897 780 | 849 966 |
Corporation Tax Payable | | | 203 148 | 278 306 | 231 068 | 265 210 |
Cost Sales | 36 804 841 | 46 835 801 | 52 854 246 | 56 402 845 | 61 057 177 | 67 138 498 |
Creditors | | | 9 509 059 | 10 014 880 | 10 750 088 | 11 650 505 |
Current Tax For Period | | | 203 022 | 278 175 | 283 298 | 307 167 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -8 195 | -7 270 | -3 757 | -10 021 |
Depreciation Expense Property Plant Equipment | | | 82 739 | 64 675 | 56 236 | |
Depreciation Impairment Expense Property Plant Equipment | | | 82 739 | 64 675 | 56 236 | 52 910 |
Dividends Paid | | | 200 000 | 340 000 | 430 000 | 410 000 |
Dividends Paid Classified As Financing Activities | | | -200 000 | -340 000 | -430 000 | -410 000 |
Dividends Paid On Shares Final | | | 200 000 | 340 000 | 430 000 | 410 000 |
Finished Goods Goods For Resale | 2 596 582 | 3 584 803 | 7 266 022 | 7 767 488 | 8 334 867 | 8 182 765 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 1 580 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 2 415 | 5 473 | -112 485 | -48 501 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 648 800 | 392 000 | 1 078 800 | 942 948 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -225 323 | -116 404 | -30 304 | -38 375 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -430 663 | -782 446 | -866 275 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 904 810 | 944 242 | 2 439 573 |
Gain Loss In Cash Flows From Change In Inventories | | | 1 617 511 | 521 429 | 547 416 | -152 102 |
Gain Loss On Disposals Property Plant Equipment | | | | | 6 500 | |
Government Grant Income | | | | 41 183 | 10 012 | |
Gross Profit Loss | 4 756 781 | 5 412 292 | 6 150 304 | 6 176 626 | 6 271 274 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -200 611 | -201 725 | -218 051 | -224 524 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -153 507 | 47 814 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 607 | -1 292 | -112 485 | -48 501 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 64 675 | 56 236 | 52 910 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 100 | | | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | 96 701 | 62 143 | 61 931 | 152 091 |
Interest Income On Bank Deposits | | | 583 | 1 363 | 1 663 | 3 755 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 583 | 1 363 | 1 663 | 3 755 |
Interest Paid Classified As Operating Activities | | | | | -61 931 | -153 671 |
Interest Payable Similar Charges Finance Costs | | | 96 801 | 62 143 | 61 931 | 153 671 |
Interest Received Classified As Investing Activities | | | -583 | -1 363 | -1 663 | -3 755 |
Key Management Personnel Compensation Total | | | 658 738 | 741 518 | 734 017 | 807 211 |
Net Cash Flows From Used In Operating Activities | | | -595 282 | -273 763 | -579 114 | |
Net Cash Generated From Operations | | | -892 694 | -537 631 | -859 096 | -749 707 |
Net Current Assets Liabilities | 1 734 718 | 2 912 173 | 6 995 315 | 7 842 241 | 8 752 198 | 10 091 438 |
Net Finance Income Costs | | | 583 | 1 363 | 1 663 | 3 755 |
Net Interest Paid Received Classified As Operating Activities | | | -96 801 | -62 143 | -61 931 | |
Operating Profit Loss | 1 499 118 | 1 588 837 | 1 087 883 | 1 453 999 | 1 504 079 | |
Other Creditors | | | 5 550 366 | 4 787 088 | 6 419 803 | 4 782 154 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 16 238 | |
Other Disposals Property Plant Equipment | | | | | 16 238 | |
Other Interest Receivable Similar Income Finance Income | | | 583 | 1 363 | 1 663 | 3 755 |
Other Operating Income Format1 | | | 219 498 | 411 871 | 453 106 | 393 995 |
Other Taxation Social Security Payable | | | 421 506 | 958 315 | 237 365 | 1 612 410 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 61 530 | 82 828 | 66 656 | 66 836 |
Prepayments Accrued Income | | | 104 251 | 121 120 | 98 437 | 124 841 |
Proceeds From Sales Property Plant Equipment | | | | | -6 500 | |
Profit Loss | | | 796 231 | 1 123 606 | 1 276 755 | 1 704 939 |
Profit Loss On Ordinary Activities Before Tax | 1 491 242 | 1 584 670 | 991 665 | 1 393 219 | 1 443 811 | 1 953 584 |
Property Plant Equipment Gross Cost | | | 969 172 | 977 790 | 965 322 | 978 403 |
Purchase Property Plant Equipment | | | -46 355 | -8 618 | -3 770 | -13 081 |
Share-based Payment Expense Cash Settled | | | 14 493 | 14 533 | 14 493 | |
Social Security Costs | 231 454 | 281 365 | 295 746 | 309 524 | 322 181 | |
Staff Costs Employee Benefits Expense | | | 3 392 144 | 3 586 765 | 3 574 310 | 4 098 137 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 24 142 | 16 872 | 13 115 | 3 094 |
Tax Expense Credit Applicable Tax Rate | | | 188 416 | 264 712 | 274 324 | 371 181 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -76 108 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -746 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 4 877 | 720 | | 4 130 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 195 434 | 269 613 | 167 056 | 248 645 |
Total Assets Less Current Liabilities | 2 129 037 | 3 270 814 | 7 493 957 | 8 284 826 | 9 142 317 | 10 441 728 |
Total Current Tax Expense Credit | | | 203 629 | 276 883 | 170 813 | 258 666 |
Trade Creditors Trade Payables | | | 3 272 565 | 3 899 508 | 3 761 407 | 4 840 119 |
Trade Debtors Trade Receivables | | | 7 645 409 | 7 929 514 | 8 887 179 | 10 889 546 |
Turnover Revenue | | | 59 004 550 | 62 579 471 | 67 328 451 | |
Wages Salaries | 2 169 014 | 2 576 174 | 3 034 868 | 3 194 413 | 3 185 473 | 3 638 711 |
Work In Progress | | | | 19 963 | | |
Director Remuneration | 7 042 | 7 366 | 6 000 | 6 000 | 6 000 | 8 576 |
Intensity Ratio | | | | | 0 | 0 |
Fees For Non-audit Services | 4 500 | 5 500 | | | | |
Accruals Deferred Income Within One Year | 18 060 | 30 556 | | | | |
Aggregate Dividends Paid In Financial Year | 511 784 | 50 000 | | | | |
Bank Borrowings | 111 347 | 72 939 | | | | |
Bank Borrowings Overdrafts | 381 247 | 752 035 | | | | |
Bank Loans Overdrafts Finance Charges | 8 234 | 5 569 | | | | |
Bank Overdrafts | 337 271 | 708 059 | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | 41 011 | 38 408 | | | | |
Corporation Tax Due Within One Year | 354 254 | 354 484 | | | | |
Creditors Due After One Year | 111 347 | 72 939 | | | | |
Creditors Due Within One Year | 3 672 412 | 5 057 166 | | | | |
Decrease Increase In Net Debt During Period | 66 831 | -366 983 | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 38 542 | 37 106 | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 26 437 | 18 145 | | | | |
Dividends Proposed Creditors Due Within One Year | 1 | -1 | | | | |
Expenses Not Deductible For Tax Purposes | -93 119 | -120 917 | | | | |
Increase Decrease In Net Cash For Period | 25 820 | -405 391 | | | | |
Interest Payable Similar Charges | 8 234 | 5 569 | | | | |
Net Debt Funds | 195 541 | 562 524 | | | | |
Number Shares Allotted | | 1 700 | | | | |
Other Creditors Due Within One Year | 160 492 | 15 811 | | | | |
Other Interest Receivable Similar Income | 358 | 1 402 | | | | |
Other Operating Income | 188 279 | 202 714 | | | | |
Other Taxation Social Security Within One Year | 528 720 | 588 331 | | | | |
Par Value Share | | 1 | | | | |
Pension Costs | 25 033 | 25 733 | | | | |
Prepayments Accrued Income Current Asset | 39 629 | 49 057 | | | | |
Profit Loss For Period | 1 138 444 | 1 238 477 | | | | |
Provisions Charged Credited To Profit Loss Account During Period | -1 456 | -8 292 | | | | |
Provisions For Liabilities Charges | 26 437 | 18 145 | | | | |
Share Capital Allotted Called Up Paid | 1 700 | 1 700 | | | | |
Share Premium Account | 100 | 100 | | | | |
Staff Costs | 2 425 501 | 2 883 272 | | | | |
Standard Nominal Tax Rate | 30 | 30 | | | | |
Tangible Fixed Assets Additions | | 1 428 | | | | |
Tangible Fixed Assets Cost Or Valuation | 560 165 | 561 593 | | | | |
Tangible Fixed Assets Depreciation | 165 846 | 202 952 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 37 106 | | | | |
Taxation Expense Credit | 260 192 | 354 255 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 447 373 | 475 401 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 352 798 | 346 193 | | | | |
Total Dividend Payment | 511 784 | 50 000 | | | | |
Trade Creditors Within One Year | 2 229 638 | 3 315 950 | | | | |
Turnover Gross Operating Revenue | 41 561 622 | 52 248 093 | | | | |
U K Current Corporation Tax | 354 254 | 354 484 | | | | |
U K Current Corporation Tax On Income For Period | 354 254 | 354 484 | | | | |
Undiscounted Provision For Deferred Taxation | 26 437 | 18 145 | | | | |