Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 1 455 286 | 1 749 657 | 1 966 207 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 772 102 | 767 587 | 1 304 410 | 1 106 465 | 2 009 418 | 4 477 055 | 5 082 190 | 5 178 513 |
Current Assets | 2 111 319 | 2 532 483 | 2 415 721 | 2 545 805 | 3 002 937 | 3 700 477 | 4 758 340 | 9 672 433 | 10 038 406 | 13 632 688 |
Debtors | 542 031 | 458 350 | 363 019 | 327 062 | 109 484 | 253 944 | 429 076 | 2 455 192 | 1 525 828 | 3 810 297 |
Net Assets Liabilities | | | 1 966 207 | 2 020 173 | 2 491 353 | 3 062 836 | 3 761 477 | 5 845 287 | 8 209 777 | 10 541 124 |
Other Debtors | | | | 31 141 | 92 196 | 163 534 | 26 690 | 994 621 | 232 519 | 1 078 074 |
Property Plant Equipment | | | 771 873 | 977 256 | 940 259 | 1 091 754 | 1 137 000 | 1 030 540 | 1 078 357 | |
Total Inventories | | | 1 280 600 | 1 451 156 | 1 589 043 | 2 340 068 | 2 319 846 | 2 740 186 | 3 430 388 | 4 643 878 |
Cash Bank In Hand | 663 505 | 883 303 | 772 102 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 455 286 | 1 749 657 | 1 966 207 | | | | | | | |
Stocks Inventory | 905 783 | 1 190 830 | 1 280 600 | | | | | | | |
Tangible Fixed Assets | 324 915 | 333 608 | 771 873 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 120 | 120 | 120 | | | | | | | |
Profit Loss Account Reserve | 1 455 166 | 1 749 537 | 1 966 087 | | | | | | | |
Shareholder Funds | 1 455 286 | 1 749 657 | 1 966 207 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 10 000 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 2 838 | 1 378 | | |
Director Remuneration | | | | | | | 170 580 | 405 730 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 2 | 2 | | |
Accrued Liabilities | | | | | | | 484 724 | 534 250 | 698 155 | 1 138 089 |
Accumulated Amortisation Impairment Intangible Assets | | | 40 500 | 40 500 | 40 500 | 40 500 | 40 500 | 59 406 | 83 378 | 108 821 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 125 552 | 152 251 | 210 754 | 286 571 | 382 200 | 497 129 | 624 094 | 110 012 |
Additional Provisions Increase From New Provisions Recognised | | | | 5 000 | | | 7 377 | 74 067 | 7 900 | 21 057 |
Amounts Owed By Group Undertakings | | | | | | | | | 341 228 | 1 159 696 |
Amounts Owed To Group Undertakings | | | | | | | | | | 57 |
Average Number Employees During Period | | | | 45 | 42 | 48 | 72 | 91 | 111 | 118 |
Comprehensive Income Expense | | | | | | | 698 641 | 2 183 810 | 2 364 490 | 2 431 347 |
Corporation Tax Payable | | | | | | | 156 897 | 563 146 | 173 093 | 373 220 |
Creditors | | | 1 222 387 | 1 501 888 | 1 450 843 | 1 728 395 | 2 121 486 | 4 985 763 | 3 228 836 | 5 001 877 |
Disposals Property Plant Equipment | | | | 317 511 | | | | | | |
Dividends Paid | | | | | | | | 100 000 | | 100 000 |
Fixed Assets | 324 915 | 334 608 | 772 873 | 981 256 | 944 259 | 1 095 754 | 1 137 000 | 1 245 061 | 1 494 551 | 2 025 714 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 60 000 | 60 000 | 48 292 | 46 500 | 316 708 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 18 906 | 23 972 | 25 443 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 26 699 | 58 503 | 75 817 | 95 629 | 114 929 | 126 965 | 130 344 |
Intangible Assets | | | | | | | | 214 521 | 206 556 | 197 388 |
Intangible Assets Gross Cost | | | 40 500 | 40 500 | 40 500 | 40 500 | 40 500 | 273 927 | 289 934 | 265 709 |
Investments Fixed Assets | | 1 000 | 1 000 | 4 000 | 4 000 | 4 000 | | | 209 638 | 209 695 |
Investments In Group Undertakings | | | | | | | | | 371 | 57 |
Merchandise | | | | | | | 2 319 846 | 2 740 186 | 3 430 388 | 4 643 878 |
Net Current Assets Liabilities | 1 130 371 | 1 415 049 | 1 193 334 | 1 043 917 | 1 552 094 | 1 972 082 | 2 636 854 | 4 686 670 | 6 809 570 | 8 630 811 |
Number Shares Issued Fully Paid | | | | | | | | 120 | 120 | 120 |
Other Creditors | | | | 279 674 | 363 692 | 531 058 | 734 402 | | | |
Other Investments Other Than Loans | | | | 4 000 | 4 000 | 4 000 | -4 000 | | 209 267 | 209 267 |
Other Taxation Social Security Payable | | | | 69 843 | 181 740 | 218 118 | 115 656 | 406 534 | 194 525 | 278 978 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 90 |
Prepayments Accrued Income | | | | | | | 118 289 | 50 282 | 307 241 | 311 937 |
Profit Loss | | | | | | | 698 641 | 2 183 810 | 2 364 490 | 2 250 573 |
Property Plant Equipment Gross Cost | | | 897 425 | 1 129 507 | 1 151 013 | 1 378 325 | 1 519 200 | 1 527 669 | 1 702 451 | 1 519 103 |
Provisions | | | | 5 000 | 5 000 | 5 000 | 12 377 | 86 444 | 94 344 | 115 401 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 5 000 | 5 000 | 5 000 | 12 377 | 86 444 | 94 344 | 115 401 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 120 094 | 16 007 | 16 275 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 549 593 | 21 506 | 227 312 | 140 875 | 121 802 | 174 782 | 602 324 |
Total Assets Less Current Liabilities | 1 455 286 | 1 749 657 | 1 966 207 | 2 025 173 | 2 496 353 | 3 067 836 | 3 773 854 | 5 931 731 | 8 304 121 | 10 656 525 |
Trade Creditors Trade Payables | | | | 1 152 371 | 905 411 | 979 219 | 1 114 531 | 3 481 833 | 2 163 063 | 2 888 326 |
Trade Debtors Trade Receivables | | | | 295 921 | 17 288 | 90 410 | 284 097 | 1 360 528 | 644 840 | 1 260 590 |
Administrative Expenses | | | | | | | 4 150 918 | 5 275 059 | | |
Amortisation Expense Intangible Assets | | | | | | | | 18 906 | | |
Applicable Tax Rate | | | | | | | 19 | 19 | | |
Balances Amounts Owed To Related Parties | | | | | | | 307 848 | 518 420 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 009 418 | 4 477 055 | | |
Corporation Tax Recoverable | | | | | | | | 49 761 | | |
Cost Sales | | | | | | | 10 331 988 | 13 998 163 | | |
Current Tax For Period | | | | | | | 165 713 | 563 146 | | |
Depreciation Amortisation Expense | | | | | | | 95 629 | 133 835 | | |
Depreciation Expense Property Plant Equipment | | | | | | | 95 629 | 114 929 | | |
Dividends Paid Classified As Financing Activities | | | | | | | | -100 000 | | |
Dividends Paid On Shares Interim | | | | | | | | 100 000 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 5 045 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | -4 000 | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 126 824 | 159 182 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -34 451 | -175 711 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 330 291 | 2 458 028 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -175 132 | -1 976 355 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 1 500 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 1 500 | | |
Government Grant Income | | | | | | | | 14 910 | | |
Gross Profit Loss | | | | | | | 4 982 648 | 7 988 817 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -102 910 | -149 258 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | -113 333 | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | | | 113 333 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 902 953 | 2 467 637 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 8 816 | -7 639 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | -20 219 | 420 340 | | |
Interest Paid Classified As Operating Activities | | | | | | | | -5 045 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 5 045 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | 100 000 | | |
Net Cash Flows From Used In Investing Activities | | | | | | | 136 874 | 240 396 | | |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 039 827 | -2 808 033 | | |
Net Cash Generated From Operations | | | | | | | -1 142 737 | -2 962 336 | | |
Net Deferred Tax Liability Asset | | | | | | | 12 377 | 86 444 | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -1 | | | |
Nominal Value Allotted Share Capital | | | | | | | 120 | 120 | | |
Operating Profit Loss | | | | | | | 871 730 | 2 768 668 | | |
Other Deferred Tax Expense Credit | | | | | | | 7 377 | 74 067 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 1 | | | |
Other Operating Income Format1 | | | | | | | 40 000 | 54 910 | | |
Par Value Share | | 1 | 1 | | | | | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 28 044 | 31 384 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -1 500 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 871 731 | 2 763 623 | | |
Purchase Intangible Assets | | | | | | | | -120 094 | | |
Purchase Property Plant Equipment | | | | | | | -140 875 | -121 802 | | |
Social Security Costs | | | | | | | 135 285 | 183 550 | | |
Staff Costs Employee Benefits Expense | | | | | | | 1 846 589 | 2 462 652 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 285 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 165 629 | 525 088 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -49 761 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -9 113 | -20 912 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 381 | 59 255 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | 7 377 | 74 067 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 173 090 | 579 813 | | |
Total Current Tax Expense Credit | | | | | | | 165 713 | 505 746 | | |
Turnover Revenue | | | | | | | 15 314 636 | 21 986 980 | | |
Wages Salaries | | | | | | | 1 683 260 | 2 247 718 | | |
Creditors Due Within One Year | 980 948 | 1 117 434 | 1 222 387 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 40 500 | 40 500 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 40 500 | 40 500 | | | | | | | | |
Number Shares Allotted | | 120 | 120 | | | | | | | |
Share Capital Allotted Called Up Paid | 120 | 120 | 120 | | | | | | | |
Tangible Fixed Assets Additions | | 11 500 | 443 067 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 442 858 | 454 358 | 897 425 | | | | | | | |
Tangible Fixed Assets Depreciation | 117 943 | 120 750 | 125 552 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 807 | 4 802 | | | | | | | |