Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 |
Currency |
| | | | | | | |
Net Worth | 308 640 | 315 598 | 479 839 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 613 068 | 355 267 | 737 692 | | | | | |
Cash Bank On Hand | | | | 484 159 | 311 440 | 346 399 | 640 222 | 783 867 |
Current Assets | 665 204 | 388 977 | 831 801 | 627 478 | 481 230 | 565 902 | 688 544 | 824 685 |
Debtors | 20 111 | 4 540 | 66 681 | 120 427 | 138 920 | 186 823 | 181 925 | |
Intangible Fixed Assets | 577 047 | 513 592 | 3 074 949 | | | | | |
Net Assets Liabilities | | | | 793 190 | 1 115 457 | 1 473 220 | 2 001 428 | 2 617 388 |
Net Assets Liabilities Including Pension Asset Liability | 308 640 | 315 598 | 479 839 | | | | | |
Other Debtors | | | | 36 905 | 5 408 | 287 | | |
Property Plant Equipment | | | | 598 368 | 1 114 450 | 1 310 397 | 1 161 381 | 1 062 802 |
Stocks Inventory | 32 025 | 29 170 | 27 428 | | | | | |
Tangible Fixed Assets | 636 678 | 409 399 | 323 044 | | | | | |
Total Inventories | | | | 22 892 | 30 870 | 32 680 | 48 322 | 40 818 |
|
Capital & Reserves |
Called Up Share Capital | 3 188 | 3 188 | 3 188 | | | | | |
Profit Loss Account Reserve | 305 452 | 312 410 | 476 651 | | | | | |
Shareholder Funds | 308 640 | 315 598 | 479 839 | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | 467 341 | 671 484 | 875 627 | 1 080 752 | 1 287 251 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 418 591 | 632 463 | 873 442 | 1 068 309 | 1 237 191 |
Additional Provisions Increase From New Provisions Recognised | | | | | 16 504 | | | |
Average Number Employees During Period | | | | 190 | 226 | 226 | 210 | |
Bank Borrowings Overdrafts | | | | 212 556 | 162 054 | 437 843 | 261 849 | 62 262 |
Creditors | | | | 212 556 | 3 179 889 | 437 843 | 261 849 | 1 286 919 |
Creditors Due After One Year | 906 678 | 391 878 | 127 011 | | | | | |
Creditors Due Within One Year | 663 611 | 604 492 | 3 579 777 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 8 340 | | | |
Disposals Property Plant Equipment | | | | | 33 357 | | | |
Fixed Assets | 1 213 725 | 922 991 | 3 397 993 | 3 469 175 | 3 781 114 | 3 772 918 | 3 465 927 | 3 160 849 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 3 398 040 | 3 042 552 | 2 720 064 | 355 488 | 355 488 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 204 143 | 204 143 | 205 125 | 206 499 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 209 641 | 240 979 | 194 867 | 168 882 |
Intangible Assets | | | | 2 870 807 | 2 666 664 | 2 462 521 | 2 304 546 | 2 098 047 |
Intangible Assets Gross Cost | | | | 3 338 148 | 3 338 148 | 3 338 148 | 3 385 298 | |
Intangible Fixed Assets Additions | | | 2 693 638 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 67 463 | 130 918 | 263 199 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 63 455 | 132 281 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 644 510 | 644 510 | 3 338 148 | | | | | |
Merchandise | | | | 22 892 | 30 870 | 32 680 | 48 322 | 40 818 |
Net Current Assets Liabilities | 1 593 | -215 515 | -2 747 976 | -2 406 353 | -2 676 790 | -1 785 624 | -1 129 946 | -462 234 |
Number Shares Allotted | | | 3 188 | | | | | |
Number Shares Issued Fully Paid | | | | | 3 188 | 3 188 | 3 188 | 3 188 |
Other Creditors | | | | 2 250 784 | 2 491 835 | 1 469 224 | 852 211 | |
Other Taxation Social Security Payable | | | | 361 897 | 305 125 | 428 846 | 52 713 | 37 334 |
Par Value Share | | | 1 | | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | 1 016 959 | 1 746 913 | 2 183 839 | 2 229 690 | 2 299 993 |
Provisions | | | | 57 076 | 73 580 | 76 231 | 72 704 | 81 227 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 57 076 | 73 580 | 76 231 | 72 704 | 81 227 |
Provisions For Liabilities Charges | | | 43 167 | | | | | |
Share Capital Allotted Called Up Paid | | 3 188 | 3 188 | | | | | |
Tangible Fixed Assets Additions | | 36 262 | 56 447 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 155 369 | 499 239 | 555 687 | | | | | |
Tangible Fixed Assets Depreciation | 518 691 | 89 840 | 232 643 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 109 522 | 142 803 | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 47 150 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 857 322 | 436 926 | 45 851 | 70 303 |
Total Assets Less Current Liabilities | 1 215 318 | 707 476 | 650 017 | 1 062 822 | 1 104 324 | 1 987 294 | 2 335 981 | 2 698 615 |
Trade Creditors Trade Payables | | | | 233 119 | 220 875 | 235 942 | 294 357 | 284 667 |
Trade Debtors Trade Receivables | | | | 83 522 | 133 512 | 186 536 | 181 925 | |
Accrued Liabilities Deferred Income | | | | | | | 115 865 | 172 622 |
Administrative Expenses | | | | | | | 6 794 238 | 7 012 883 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | 182 379 | 62 262 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 640 222 | |
Comprehensive Income Expense | | | | | | | 528 208 | 615 960 |
Corporation Tax Payable | | | | | | | 133 076 | 152 026 |
Cost Sales | | | | | | | 3 036 168 | 3 121 433 |
Current Tax For Period | | | | | | | 133 084 | 152 026 |
Depreciation Amortisation Expense | | | | | | | 399 992 | 375 381 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 102 282 | 117 194 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 186 823 | |
Gross Profit Loss | | | | | | | 7 461 147 | 7 794 135 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -65 623 | -133 076 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 293 823 | 143 645 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 15 642 | -7 504 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 9 540 | 4 743 |
Interest Paid Classified As Operating Activities | | | | | | | -9 540 | -4 743 |
Interest Payable Similar Charges Finance Costs | | | | | | | 9 540 | 4 743 |
Net Cash Flows From Used In Financing Activities | | | | | | | 878 773 | 929 564 |
Net Cash Flows From Used In Investing Activities | | | | | | | 92 605 | 70 303 |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 265 201 | -1 143 512 |
Net Cash Generated From Operations | | | | | | | -1 340 364 | -1 281 331 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -396 | |
Operating Profit Loss | | | | | | | 666 909 | 781 252 |
Other Deferred Tax Expense Credit | | | | | | | -3 527 | 8 523 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 396 | |
Profit Loss | | | | | | | 528 208 | 615 960 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 657 765 | 776 509 |
Purchase Intangible Assets | | | | | | | -47 150 | |
Purchase Property Plant Equipment | | | | | | | -45 851 | -70 303 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -211 129 | -381 966 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | -415 | -8 554 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 124 975 | 147 537 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 4 167 | 4 458 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 129 557 | 160 549 |
Turnover Revenue | | | | | | | 10 497 315 | 10 915 568 |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 538 373 | | | | | | |
Tangible Fixed Assets Disposals | | 692 392 | | | | | | |