Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 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 |
Net Worth | 371 866 | 645 302 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 78 869 | 183 018 | | | | | | |
Cash Bank On Hand | | | 1 286 274 | 1 185 830 | 687 373 | 937 255 | 1 986 236 | 1 349 148 |
Current Assets | 108 203 | 322 885 | 1 409 574 | 1 308 356 | 974 242 | 1 444 242 | 2 382 707 | 1 886 915 |
Debtors | 8 703 | 109 660 | 39 992 | 40 979 | 186 078 | 417 365 | 306 983 | 421 449 |
Intangible Fixed Assets | 565 617 | 846 177 | | | | | | |
Net Assets Liabilities | | | 1 873 835 | 2 034 084 | 2 484 774 | 2 988 643 | 4 007 734 | -624 971 |
Net Assets Liabilities Including Pension Asset Liability | 371 866 | 645 302 | | | | | | |
Property Plant Equipment | | | 4 248 879 | 4 985 204 | 4 657 690 | 4 286 937 | 4 018 175 | 3 447 939 |
Stocks Inventory | 20 631 | 30 207 | | | | | | |
Tangible Fixed Assets | 417 664 | 668 295 | | | | | | |
Total Inventories | | | 83 308 | 81 547 | 100 791 | 89 622 | 89 488 | 116 318 |
Other Debtors | | | | | | 246 659 | 228 229 | 229 460 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 371 766 | 645 202 | | | | | | |
Shareholder Funds | 371 866 | 645 302 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | 161 218 | 175 350 | 158 731 | 240 883 | 261 208 | 295 451 |
Accrued Liabilities Deferred Income | | | 165 798 | 124 493 | 157 592 | 205 935 | 320 070 | 409 144 |
Accumulated Amortisation Impairment Intangible Assets | | | 607 085 | 733 390 | 861 195 | 989 249 | 1 117 678 | 1 246 108 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 196 115 | 1 720 940 | 2 323 239 | 2 908 417 | 3 513 615 | 4 126 854 |
Administrative Expenses | | | 11 598 302 | 13 257 067 | 14 191 554 | 12 210 368 | 16 234 598 | 17 460 943 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 19 |
Bank Borrowings | | | 3 185 882 | 3 541 921 | 2 779 786 | 678 166 | 577 656 | 1 089 626 |
Bank Borrowings Overdrafts | | | 2 588 461 | 2 760 956 | 1 993 810 | 1 572 715 | 934 332 | 3 533 786 |
Bank Overdrafts | | | 186 581 | 80 571 | 117 789 | | | |
Capital Commitments | | | 981 951 | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 1 099 693 | 1 105 259 | 569 584 | 937 255 | 1 986 236 | |
Comprehensive Income Expense | | | 300 987 | 247 249 | 536 690 | 503 869 | 1 019 091 | -4 632 639 |
Corporation Tax Payable | | | 9 443 | 66 767 | 190 799 | 160 608 | 279 431 | |
Cost Sales | | | 5 164 107 | 6 195 574 | 6 873 686 | 5 050 214 | 7 487 281 | 8 946 361 |
Creditors | | | 2 588 461 | 2 760 956 | 1 993 810 | 1 572 715 | 934 332 | 3 533 786 |
Creditors Due After One Year | 274 668 | 514 135 | | | | | | |
Creditors Due Within One Year | 386 662 | 611 655 | | | | | | |
Current Tax For Period | | | 45 385 | 66 767 | 157 125 | 160 608 | 279 431 | -74 299 |
Depreciation Amortisation Expense | | | 461 714 | 670 478 | 730 104 | 713 233 | 733 628 | 741 670 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 19 349 | | | | |
Disposals Property Plant Equipment | | | | 81 349 | | | | |
Dividends Paid | | | 85 000 | 87 000 | 86 000 | | | |
Dividends Paid Classified As Financing Activities | | | -85 000 | -87 000 | -86 000 | | | |
Dividends Paid On Shares | | | 85 000 | 87 000 | 86 000 | | | |
Dividends Paid On Shares Interim | | | 85 000 | 87 000 | 86 000 | | | |
Fixed Assets | 985 781 | 1 518 222 | 6 157 891 | 6 797 911 | 6 372 592 | 5 873 785 | 5 476 594 | 4 777 928 |
Further Item Interest Expense Component Total Interest Expense | | | 73 | 9 148 | 470 | 198 | 528 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 673 680 | 501 746 | 673 680 | 447 445 | 363 072 | 647 073 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 524 069 | 144 534 | -632 346 | 144 891 | 27 275 | 679 688 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -6 792 | -987 | -7 815 | -334 898 | 110 382 | -40 165 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -14 369 | | | | |
Gross Profit Loss | | | 11 998 284 | 13 662 232 | 15 008 646 | 11 652 183 | 17 476 357 | 16 641 331 |
Income Taxes Paid Refund Classified As Operating Activities | | | -126 916 | -9 443 | -66 766 | -190 799 | -160 608 | -279 431 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 458 829 | 5 566 | -535 675 | 367 671 | 1 048 981 | -637 088 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 19 172 | -1 761 | 19 244 | -11 169 | -134 | 26 830 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 126 305 | 127 805 | 128 054 | 128 429 | 128 430 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 544 174 | 602 299 | 585 178 | 605 198 | 613 239 |
Intangible Assets | | | 1 901 512 | 1 805 207 | 1 707 402 | 1 579 348 | 1 450 919 | 1 322 489 |
Intangible Assets Gross Cost | | | 2 508 597 | 2 538 597 | 2 568 597 | 2 568 597 | 2 568 597 | |
Intangible Fixed Assets Additions | | 352 928 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 30 055 | 102 423 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 72 368 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 595 672 | 948 600 | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 32 966 | 55 036 | 72 247 | 44 059 | 58 466 | 124 240 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 301 | | | | | |
Interest Paid Classified As Operating Activities | | | -39 171 | -64 184 | -72 717 | -43 787 | -58 994 | -124 240 |
Interest Payable Similar Charges Finance Costs | | | 39 472 | 64 184 | 72 717 | 43 787 | 58 994 | 124 240 |
Investments Fixed Assets | 2 500 | 3 750 | 7 500 | 7 500 | 7 500 | 7 500 | 7 500 | 7 500 |
Merchandise | | | 83 308 | 81 547 | 100 791 | 89 622 | 89 488 | 116 318 |
Net Cash Flows From Used In Financing Activities | | | -1 346 056 | -168 750 | 980 074 | 425 296 | 738 894 | 808 623 |
Net Cash Flows From Used In Investing Activities | | | 2 089 640 | 1 324 877 | 303 909 | 214 425 | 336 436 | 43 003 |
Net Cash Flows From Used In Operating Activities | | | -1 202 413 | -1 161 693 | -748 308 | -1 007 392 | -2 124 311 | -214 538 |
Net Cash Generated From Operations | | | -1 368 801 | -1 235 320 | -887 791 | -1 241 978 | -2 343 913 | -618 209 |
Net Current Assets Liabilities | -278 459 | -288 770 | -1 440 289 | -1 720 600 | -1 560 301 | -979 402 | -86 525 | -1 494 542 |
Number Shares Allotted | | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | 34 |
Operating Profit Loss | | | 408 982 | 405 165 | 817 092 | 707 583 | 1 472 494 | -736 154 |
Other Deferred Tax Expense Credit | | | 23 138 | 26 965 | 51 436 | -681 | 114 978 | -73 432 |
Other Investments Other Than Loans | | | 7 500 | 7 500 | 7 500 | 7 500 | 7 500 | 7 500 |
Other Operating Income Format1 | | | 9 000 | | | 1 265 768 | 230 735 | 83 458 |
Other Taxation Social Security Payable | | | 57 070 | 60 805 | 65 955 | 70 945 | 79 476 | 62 523 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -13 480 | | | | | |
Prepayments Accrued Income | | | 39 992 | 40 979 | 48 794 | 53 642 | 45 081 | 84 015 |
Proceeds From Borrowings Classified As Financing Activities | | | -2 075 000 | -1 100 000 | | | | -4 000 000 |
Profit Loss | | | 300 987 | 247 249 | 536 690 | 503 869 | 1 019 091 | -712 663 |
Profit Loss On Ordinary Activities Before Tax | | | 369 510 | 340 981 | 745 251 | 663 796 | 1 413 500 | -860 394 |
Property Plant Equipment Gross Cost | | | 5 444 994 | 6 706 144 | 6 980 929 | 7 195 354 | 7 531 790 | 7 574 793 |
Provisions | | | 255 306 | 282 271 | 333 707 | 333 025 | 448 003 | 374 571 |
Provisions For Liabilities Balance Sheet Subtotal | | | 255 306 | 282 271 | 333 707 | 333 025 | 448 003 | 374 571 |
Provisions For Liabilities Charges | 60 788 | 70 015 | | | | | | |
Purchase Intangible Assets | | | | -30 000 | -30 000 | | | |
Purchase Property Plant Equipment | | | -2 089 640 | -1 294 877 | -274 785 | -214 425 | -336 436 | -43 003 |
Repayments Borrowings Classified As Financing Activities | | | -516 674 | -743 951 | -762 135 | -528 905 | -738 894 | -888 577 |
Secured Debts | 433 689 | 724 798 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 314 716 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 581 742 | 896 458 | | | | | | |
Tangible Fixed Assets Depreciation | 164 078 | 228 163 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 64 085 | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 26 965 | | | | |
Tax Expense Credit Applicable Tax Rate | | | 71 120 | 64 786 | 141 598 | 126 121 | 268 565 | -163 475 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 25 589 | 32 117 | 33 755 | 103 | 1 162 | 2 033 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 68 523 | 93 732 | 208 561 | 159 927 | 394 409 | -147 731 |
Total Additions Including From Business Combinations Intangible Assets | | | | 30 000 | 30 000 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 342 499 | 274 785 | 214 425 | 336 436 | 43 003 |
Total Assets Less Current Liabilities | 707 322 | 1 229 452 | 4 717 602 | 5 077 311 | 4 812 291 | 4 894 383 | 5 390 069 | 3 283 386 |
Total Borrowings | | | 784 002 | 861 536 | 903 765 | 678 166 | | |
Trade Creditors Trade Payables | | | 1 191 391 | 817 051 | 917 532 | 1 066 691 | 931 601 | 921 382 |
Turnover Revenue | | | 17 162 391 | 19 857 806 | 21 882 332 | 16 702 397 | 24 963 638 | 25 587 692 |
Average Number Employees During Period | | | | | 570 | 553 | 573 | 645 |
Called Up Share Capital Not Paid | | | | | | | | 2 |
Consideration Received For Shares Issued Specific Share Issue | | | | | | | | 2 |
Corporation Tax Recoverable | | | | | 33 673 | 33 673 | 33 673 | 107 972 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | -3 919 976 |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | | 1 908 410 | |
Issue Equity Instruments | | | | | | | | -66 |
Net Interest Received Paid Classified As Investing Activities | | | | | -876 | | | |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | 1 |
Other Comprehensive Income Expense Net Tax | | | | | | | | -3 919 976 |
Other Interest Receivable Similar Income Finance Income | | | | | 876 | | | |
Payments To Redeem Own Shares | | | | | | | | -3 920 044 |
Proceeds From Issuing Shares | | | | | | | | 2 |
Recoverable Value-added Tax | | | | | | 83 391 | | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | | | 719 929 | |