Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 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 | 2022-12-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 589 919 | 824 515 | 1 097 379 | 1 261 389 | 1 298 049 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 336 091 | 489 044 | 606 796 | 471 654 | 512 310 | | | | | | | |
Cash Bank On Hand | | | | | 512 310 | 469 667 | 575 267 | 636 563 | 607 223 | 1 445 570 | 1 077 675 | 673 979 |
Current Assets | 1 349 678 | 1 875 106 | 2 214 536 | 2 247 216 | 2 367 367 | 2 025 017 | 2 069 843 | 2 229 692 | 2 540 438 | 3 606 744 | 3 469 218 | 3 392 212 |
Debtors | 756 888 | 1 060 844 | 1 211 857 | 1 353 526 | 1 448 145 | 1 186 916 | 1 112 622 | 1 223 656 | 1 533 574 | 1 744 062 | 1 919 945 | 2 044 087 |
Intangible Fixed Assets | 46 000 | 23 000 | | | | | | | | | | |
Net Assets Liabilities | | | | | 1 298 049 | 899 418 | 1 131 117 | 1 296 738 | 1 172 463 | 843 555 | 1 634 891 | 1 119 583 |
Net Assets Liabilities Including Pension Asset Liability | 589 919 | 824 515 | 1 097 379 | 1 261 389 | 1 298 049 | | | | | | | |
Other Debtors | | | | | 36 000 | 39 000 | 1 013 | 1 000 | 336 127 | 332 164 | | 12 000 |
Property Plant Equipment | | | | | 1 916 202 | 1 995 044 | 1 903 099 | 1 818 235 | 1 745 059 | 1 672 810 | 2 125 893 | 2 578 188 |
Stocks Inventory | 256 699 | 325 218 | 395 883 | 422 036 | 406 912 | | | | | | | |
Tangible Fixed Assets | 519 914 | 1 206 510 | 1 252 677 | 1 259 388 | 1 916 202 | | | | | | | |
Total Inventories | | | | | 406 912 | 368 434 | 381 954 | 369 473 | 399 641 | 417 112 | 471 598 | 674 146 |
|
Capital & Reserves |
Called Up Share Capital | 80 | 80 | 80 | 80 | 80 | | | | | | | |
Profit Loss Account Reserve | 555 917 | 790 513 | 1 063 377 | 1 227 387 | 1 264 047 | | | | | | | |
Shareholder Funds | 589 919 | 824 515 | 1 097 379 | 1 261 389 | 1 298 049 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 208 595 | 258 383 | | | 67 482 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 79 788 | | | 67 482 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 30 000 | 258 383 | | | 67 482 | | | |
Audit Fees Expenses | | | | | | | | | | | 7 200 | 8 750 |
Director Remuneration | | | | | | | | | | 9 282 | 9 548 | 11 322 |
Dividend Recommended By Directors | | | | | | | | | | | 225 820 | |
Accrued Liabilities Deferred Income | | | | | 49 833 | 77 559 | 26 664 | 71 051 | | 412 465 | 86 667 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 257 553 | 257 553 | 257 553 | 257 553 | 257 553 | 257 553 | 257 553 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 607 321 | 720 616 | 818 090 | 902 954 | 976 130 | 1 050 173 | 1 134 392 | 1 239 640 |
Average Number Employees During Period | | | | | | 46 | 47 | 42 | 41 | 55 | 66 | 68 |
Bank Borrowings Overdrafts | | | | | 145 213 | 83 269 | 145 228 | 145 228 | 488 550 | 1 100 355 | 1 053 935 | 1 577 463 |
Corporation Tax Payable | | | | | 90 300 | 73 110 | 89 240 | 116 139 | -11 | 56 601 | 238 873 | 159 134 |
Creditors | | | | | 1 491 241 | 1 494 971 | 1 310 361 | 1 188 570 | 1 066 422 | 1 944 853 | 1 898 433 | 2 421 961 |
Creditors Due After One Year | 381 933 | 1 132 638 | 1 036 017 | 923 851 | 1 491 241 | | | | | | | |
Creditors Due Within One Year | 953 740 | 1 157 463 | 1 343 817 | 1 331 364 | 1 504 279 | | | | | | | |
Fixed Assets | 575 914 | 1 239 510 | 1 262 677 | 1 269 388 | 1 926 202 | 2 005 044 | 1 913 099 | 1 828 235 | 1 755 059 | 1 682 810 | 2 145 893 | 2 598 188 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 113 295 | 97 474 | 84 864 | 73 176 | 74 043 | 84 219 | 105 248 |
Intangible Assets Gross Cost | | | | | 257 553 | 257 553 | 257 553 | 257 553 | 257 553 | 257 553 | 257 553 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 211 553 | 234 553 | 257 553 | 257 553 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 23 000 | 23 000 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 257 553 | 257 553 | 257 553 | 257 553 | | | | | | | | |
Investments Fixed Assets | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 20 000 | 20 000 |
Net Current Assets Liabilities | 395 938 | 717 643 | 870 719 | 915 852 | 863 088 | 389 345 | 528 379 | 657 073 | 483 826 | 1 123 253 | 1 492 422 | 1 128 908 |
Number Shares Allotted | | 80 | 80 | 80 | 80 | | | | | | | |
Other Creditors | | | | | 57 928 | 49 935 | 40 990 | 44 252 | | 128 002 | | |
Other Investments Other Than Loans | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 20 000 | 20 000 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | 1 | 1 | 1 |
Prepayments | | | | | 37 586 | 75 579 | 72 676 | 78 441 | 65 597 | 46 494 | 97 578 | 91 516 |
Property Plant Equipment Gross Cost | | | | | 2 523 523 | 2 715 660 | 2 721 189 | 2 721 189 | 2 721 189 | 2 722 983 | 3 260 285 | 3 817 828 |
Share Capital Allotted Called Up Paid | 80 | 80 | 80 | 80 | 80 | | | | | | | |
Share Premium Account | 33 922 | 33 922 | 33 922 | 33 922 | 33 922 | | | | | | | |
Tangible Fixed Assets Additions | | 913 374 | 129 282 | 106 555 | 763 884 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 731 838 | 1 523 802 | 1 653 084 | 1 759 639 | 2 523 523 | | | | | | | |
Tangible Fixed Assets Depreciation | 211 924 | 317 292 | 400 407 | 500 251 | 607 321 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 105 368 | 101 327 | 99 844 | 107 070 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 18 212 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 121 410 | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 192 137 | 5 529 | | | 1 794 | 537 302 | 557 543 |
Total Assets Less Current Liabilities | 971 852 | 1 957 153 | 2 133 396 | 2 185 240 | 2 789 290 | 2 394 389 | 2 441 478 | 2 485 308 | 2 238 885 | 2 806 063 | 3 638 315 | 3 727 096 |
Trade Creditors Trade Payables | | | | | 1 070 669 | 1 056 122 | 854 385 | 847 808 | 1 400 440 | 1 448 705 | 1 172 112 | 1 629 051 |
Trade Debtors Trade Receivables | | | | | 1 051 580 | 1 007 741 | 1 038 933 | 1 076 733 | 1 131 850 | 1 365 404 | 1 629 790 | 1 934 020 |
Accrued Liabilities | | | | | | | | | 98 285 | 40 930 | 42 650 | 29 766 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 17 655 | 87 336 | 80 561 |
Administrative Expenses | | | | | | | | | | 765 567 | 1 175 430 | 3 249 922 |
Advances Credits Directors | 83 459 | 174 521 | 187 864 | 208 595 | 258 383 | | | | | | | |
Advances Credits Made In Period Directors | 91 109 | 102 879 | 13 343 | 20 731 | | | | | | | | |
Advances Credits Repaid In Period Directors | 123 368 | 11 817 | | | | | | | | | | |
Amounts Owed To Group Undertakings | | | | | | | | | | 844 498 | 844 498 | 844 498 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | | | 76 463 | 76 463 | 120 248 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 445 570 | 1 077 675 | |
Comprehensive Income Expense | | | | | | | | | | 225 064 | 1 017 156 | 117 731 |
Cost Sales | | | | | | | | | | 7 744 526 | 8 140 466 | 8 117 667 |
Current Tax For Period | | | | | | | | | | 60 564 | 238 873 | |
Depreciation Amortisation Expense | | | | | | | | | | 74 042 | 84 218 | 105 249 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 74 043 | 84 219 | 105 248 |
Distribution Costs | | | | | | | | | | 20 | | |
Dividend Per Share Final | | | | | | | | | | | 2 823 | |
Dividends Paid | | | | | | | | | | 550 000 | 225 820 | 633 039 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -550 000 | -225 820 | -633 039 |
Dividends Paid On Shares Final | | | | | | | | | | 550 000 | 225 820 | 633 039 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 1 494 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 3 574 233 | -688 967 | 78 457 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -1 342 338 | -1 919 945 | -124 142 |
Gross Profit Loss | | | | | | | | | | 1 117 387 | 2 548 838 | 3 516 428 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -3 963 | -56 601 | -79 739 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 445 570 | -367 895 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 417 112 | 54 486 | 202 548 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 45 038 | 30 043 | 66 720 |
Interest Expense On Bank Overdrafts | | | | | | | | | | 3 479 | | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -48 517 | -30 043 | -68 214 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 48 517 | 30 043 | 68 214 |
Issue Equity Instruments | | | | | | | | | | | 80 | |
Merchandise | | | | | | | | | | 417 112 | 471 598 | 674 146 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 740 781 | 272 159 | 66 572 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 1 794 | 547 302 | 557 543 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -2 188 145 | -697 500 | 24 431 |
Net Cash Generated From Operations | | | | | | | | | | -2 240 625 | -538 290 | -123 522 |
Number Shares Issued Fully Paid | | | | | | | | | | 80 | 80 | 80 |
Operating Profit Loss | | | | | | | | | | 351 800 | 1 373 408 | 266 506 |
Other Deferred Tax Expense Credit | | | | | | | | | | 17 655 | 87 336 | 80 561 |
Other Taxation Social Security Payable | | | | | | | | | 8 902 | 28 505 | 34 541 | 29 710 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 12 677 | 20 201 | 23 699 |
Prepayments Accrued Income | | | | | | | | | | | 192 577 | 6 551 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -1 176 819 | | -566 467 |
Proceeds From Issuing Shares | | | | | | | | | | -80 | -80 | |
Profit Loss | | | | | | | | | | 225 064 | 1 017 156 | 117 731 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 303 283 | 1 343 365 | 198 292 |
Provisions | | | | | | | | | | 17 655 | 104 991 | 185 552 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 17 655 | 104 991 | 185 552 |
Purchase Property Plant Equipment | | | | | | | | | | -1 794 | -537 302 | -557 543 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -1 313 391 | -46 419 | |
Social Security Costs | | | | | | | | | | 61 893 | 97 955 | 110 831 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 024 049 | 1 400 029 | 1 519 713 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | 3 963 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 57 624 | 255 239 | 37 675 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 8 932 | -14 454 | -51 913 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 78 219 | 326 209 | 80 561 |
Total Operating Lease Payments | | | | | | | | | | 190 167 | 204 879 | 229 993 |
Turnover Revenue | | | | | | | | | | 8 861 913 | 10 689 304 | 11 634 095 |
Wages Salaries | | | | | | | | | | 949 479 | 1 281 873 | 1 385 183 |