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 | 2020-12-30 | 2021-12-30 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 416 049 | 438 716 | 674 737 | 1 016 100 | 1 822 273 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 966 818 | 1 169 467 | 1 278 588 | 1 072 727 | 61 991 | 7 130 | 30 814 | 30 814 | 3 208 |
Current Assets | 1 302 287 | 1 233 144 | 1 335 134 | 1 552 966 | 2 049 931 | 2 802 702 | 3 236 391 | 3 673 357 | 3 170 223 | 3 080 228 | 5 357 610 | 4 433 126 | 5 405 864 |
Debtors | 350 768 | 295 969 | 603 098 | 410 478 | 458 709 | 847 731 | 1 037 715 | 1 245 630 | 1 069 357 | 1 508 887 | 1 438 537 | 1 811 675 | 2 289 300 |
Net Assets Liabilities | | | | | 1 822 273 | 2 372 291 | 2 763 514 | 3 117 037 | 3 563 697 | 2 449 155 | 3 683 197 | 2 758 711 | 3 118 537 |
Other Debtors | | | | | 10 836 | 23 425 | 10 800 | 12 210 | 52 827 | 620 | 620 | 620 | |
Property Plant Equipment | | | | | 476 522 | 572 002 | 714 998 | 788 463 | 6 392 150 | 6 074 114 | 6 961 232 | 6 961 232 | 6 759 879 |
Total Inventories | | | | | 624 404 | 785 504 | 920 088 | 1 355 000 | 2 038 875 | 1 564 211 | 3 888 259 | 2 590 637 | 3 113 356 |
Cash Bank In Hand | 49 904 | 0 | 33 011 | 503 960 | 966 818 | | | | | | | | |
Intangible Fixed Assets | 116 250 | 101 250 | 86 250 | 71 250 | 56 250 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 416 049 | 438 716 | 674 737 | 1 016 100 | 1 822 273 | | | | | | | | |
Stocks Inventory | 901 615 | 937 175 | 699 025 | 638 528 | 624 404 | | | | | | | | |
Tangible Fixed Assets | 254 887 | 529 428 | 496 013 | 583 856 | 476 522 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 1 000 | 1 000 | | | | | | | | |
Profit Loss Account Reserve | 415 949 | 438 616 | 674 637 | 1 015 100 | 1 821 273 | | | | | | | | |
Shareholder Funds | 416 049 | 438 716 | 674 737 | 1 016 100 | 1 822 273 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 32 892 | 26 663 | 29 500 | 29 500 | 75 583 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 93 750 | 108 750 | 123 750 | 138 750 | 176 500 | 225 398 | 284 102 | 284 102 | 328 519 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 929 170 | 1 023 690 | 1 273 604 | 1 434 361 | 1 666 398 | 2 052 869 | 2 231 923 | 2 231 923 | 2 568 969 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 71 361 | 4 625 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 68 435 | 544 930 | | |
Administrative Expenses | | | | | | | | | 1 682 314 | 2 425 951 | 2 701 324 | 2 706 542 | 3 312 390 |
Average Number Employees During Period | | | | | | 32 | 32 | 35 | 40 | 57 | 87 | 87 | 82 |
Bank Borrowings | | | | | | | | | 996 910 | 906 519 | 1 059 144 | 146 539 | 245 574 |
Bank Borrowings Overdrafts | | | | | | | | | 912 910 | 318 319 | 149 923 | 912 605 | 1 368 225 |
Bank Overdrafts | | | | | | | | | | 234 319 | 3 384 | 3 384 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 486 310 | 430 167 | 611 059 | | |
Cash Cash Equivalents | | | | | | | | 1 072 727 | 83 434 | -223 549 | 27 430 | | |
Comprehensive Income Expense | | | | | | | | | | -1 002 984 | 1 234 042 | 309 557 | 359 826 |
Corporation Tax Recoverable | | | | | | | | | | 77 767 | 77 768 | 450 906 | 226 138 |
Cost Sales | | | | | | | | | 3 706 241 | 6 721 485 | 6 184 221 | 7 489 548 | 7 332 519 |
Creditors | | | | | 45 761 | 3 863 | 336 470 | 226 659 | 4 664 959 | 2 509 370 | 4 140 553 | 4 172 003 | 4 261 073 |
Current Tax For Period | | | | | | | | | -43 017 | -133 677 | | -373 138 | |
Deferred Tax Asset Debtors | | | | | | | | | | 60 007 | 94 154 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 120 928 | -144 221 | 157 541 | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -116 878 | | | | |
Equity Securities Held | | | | | | | | | 100 | 100 | 100 | | |
Finance Lease Liabilities Present Value Total | | | | | 44 251 | 3 250 | 309 206 | 224 877 | 520 267 | 298 963 | 307 616 | 265 200 | 203 186 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 201 304 | 211 304 | 265 200 | | |
Fixed Assets | 371 137 | 630 678 | 582 263 | 655 106 | 532 772 | 613 252 | 741 248 | 799 713 | 6 735 650 | 6 240 177 | 7 073 216 | 7 073 216 | 6 828 648 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 2 138 | | -651 | | |
Gain Loss On Disposals Intangible Assets | | | | | | | | | | | 3 426 | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | | 697 687 | | |
Impairment Loss Intangible Assets | | | | | | | | | 24 000 | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | | 117 429 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 15 000 | 15 000 | 15 000 | 13 750 | 48 898 | 58 704 | | 44 417 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 94 520 | 265 295 | 160 757 | 232 037 | 386 471 | 349 925 | | 429 986 |
Intangible Assets | | | | | 56 250 | 41 250 | 26 250 | 11 250 | 143 500 | 165 963 | 111 884 | 111 884 | 68 669 |
Intangible Assets Gross Cost | | | | | 150 000 | 150 000 | 150 000 | 150 000 | 320 000 | 391 361 | 395 986 | 395 986 | 397 188 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 38 683 | 97 043 | 87 213 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 6 920 | 15 855 | 18 537 | | 19 524 |
Interest Income On Bank Deposits | | | | | | | | | 2 990 | 288 | | | |
Interest Paid Classified As Operating Activities | | | | | | | | | -45 603 | -112 898 | -105 750 | -105 750 | -125 044 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 45 603 | 112 898 | 105 750 | 105 750 | 144 568 |
Interest Received Classified As Investing Activities | | | | | | | | | -2 990 | -288 | | | |
Investments | | | | | | | | | 200 000 | 100 | | | |
Investments Fixed Assets | | | | | | | | | 200 000 | 100 | 100 | 100 | 100 |
Loans To Subsidiaries | | | | | | | | | 199 900 | | | | |
Net Finance Income Costs | | | | | | | | | 2 990 | 288 | | | |
Other Creditors | | | | | 1 510 | 613 | 27 264 | 1 782 | 3 231 782 | | 895 221 | 895 222 | 1 291 171 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 91 232 | | |
Other Disposals Property Plant Equipment | | | | | | | | | | | 96 806 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 2 990 | 288 | | | 145 |
Other Remaining Borrowings | | | | | | | | | 3 481 782 | 3 231 782 | 3 201 782 | 250 000 | 250 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 25 296 | 42 090 | 55 747 | 55 747 | 59 189 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 | 100 | | 100 |
Prepayments Accrued Income | | | | | | | | | 9 190 | 25 105 | 24 374 | 24 374 | 52 354 |
Profit Loss | | | | | | | | | 563 538 | -1 114 542 | 653 784 | -270 701 | 266 886 |
Property Plant Equipment Gross Cost | | | | | 1 405 692 | 1 595 692 | 1 988 602 | 2 222 824 | 8 058 548 | 8 126 983 | 9 193 155 | 9 193 155 | 9 328 848 |
Raw Materials Consumables | | | | | | | | | 2 038 875 | 1 564 211 | 3 888 259 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -79 639 | | -92 940 |
Social Security Costs | | | | | | | | | 135 473 | 207 625 | 278 453 | 278 453 | 303 430 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 351 474 | 2 305 846 | 3 085 700 | 3 085 700 | 3 220 182 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 210 169 | 258 616 | 435 073 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | -76 161 | -76 770 | -60 007 | | 79 573 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -180 213 | 2 384 | -53 918 | -52 951 | 38 305 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 58 038 | 3 364 | 1 188 | 2 813 | 738 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | -118 045 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | 997 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 77 911 | -277 898 | 157 541 | -254 104 | -70 922 |
Total Borrowings | | | | | | | | | 334 000 | 568 319 | 399 923 | 399 923 | 495 574 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | 618 048 | | |
Trade Creditors Trade Payables | | | | | 332 344 | 722 295 | 480 710 | 863 779 | 868 534 | 1 355 138 | 2 264 318 | 2 264 318 | 2 130 113 |
Trade Debtors Trade Receivables | | | | | 447 873 | 824 306 | 1 026 915 | 1 233 420 | 1 016 530 | 1 345 388 | 1 335 775 | 1 335 775 | 2 010 808 |
Turnover Revenue | | | | | | | | | 6 072 150 | 7 979 164 | 9 785 583 | 9 785 583 | 10 985 296 |
Wages Salaries | | | | | | | | | 1 190 705 | 2 056 131 | 2 751 500 | 2 751 500 | 2 857 563 |
Director Remuneration | | | | | | | | | | | | 120 000 | 103 935 |
Creditors Due After One Year | | 619 116 | 461 271 | 311 037 | 45 761 | | | | | | | | |
Creditors Due Within One Year | | 773 867 | 743 287 | 813 043 | 648 088 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 15 381 | | | | | | |
Disposals Property Plant Equipment | | | | | | | 22 500 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 33 750 | 48 750 | 63 750 | 78 750 | 93 750 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 15 000 | 15 000 | 15 000 | 15 000 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 150 000 | 150 000 | 150 000 | 150 000 | | | | | | | | | |
Net Current Assets Liabilities | 550 141 | 459 277 | 591 847 | 739 923 | 1 401 843 | 1 852 774 | 2 441 831 | 2 633 226 | 1 703 175 | | | 292 571 | 915 113 |
Number Shares Allotted | | | 100 | 50 | 50 | | | | | | | | |
Other Taxation Social Security Payable | | | | | 216 943 | 188 081 | 217 221 | 79 110 | 50 297 | | | 180 338 | 225 799 |
Par Value Share | | | 1 | 1 | 1 | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 66 581 | 89 872 | 83 095 | 89 243 | 210 169 | | | 435 073 | 364 151 |
Provisions For Liabilities Charges | 27 735 | 32 123 | 38 102 | 67 892 | 66 581 | | | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 50 | 50 | | | | | | | | |
Tangible Fixed Assets Additions | | 378 009 | 54 500 | 179 988 | 34 450 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 787 229 | 1 165 238 | 1 219 738 | 1 371 242 | 1 405 692 | | | | | | | | |
Tangible Fixed Assets Depreciation | 532 342 | 635 810 | 723 725 | 787 386 | 929 170 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 87 915 | 86 274 | 141 784 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 22 613 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 28 484 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 190 000 | 415 410 | 234 222 | 5 835 724 | | | | 135 693 |
Total Assets Less Current Liabilities | 921 278 | 1 089 955 | 1 174 110 | 1 395 029 | 1 934 615 | 2 466 026 | 3 183 079 | 3 432 939 | 8 438 825 | | | 7 365 787 | 7 743 761 |
Value Shares Allotted | | | | 50 | | | | | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | -70 922 |
Amortisation Expense Intangible Assets | | | | | | | | | | | | 20 000 | 5 000 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | 27 430 | |
Depreciation Amortisation Expense | | | | | | | | | | | | 408 629 | 474 403 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 234 068 | 308 361 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | | 580 258 | 92 940 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | | | 2 721 | 24 263 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | 4 095 | -6 299 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | 1 745 685 | 316 559 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 10 344 | -702 393 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | 3 426 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | 3 426 | |
Gross Profit Loss | | | | | | | | | | | | 2 296 035 | 3 652 777 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | | 224 768 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | 254 619 | -24 222 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | | 1 026 426 | 522 719 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | | | 24 000 | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | | 87 213 | 41 983 |
Interest Expense On Loan Capital | | | | | | | | | | | | 18 537 | 83 061 |
Investments In Group Undertakings | | | | | | | | | 100 | | | 100 | 100 |
Loans To Group Undertakings | | | | | | | | | 199 900 | | | | |
Merchandise | | | | | | | | | | | | 2 590 637 | 3 113 356 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | -185 173 | -126 091 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 540 555 | 136 750 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | -610 001 | 13 563 |
Net Cash Generated From Operations | | | | | | | | | | | | -715 751 | 93 763 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | | -145 |
Operating Profit Loss | | | | | | | | | | | | -410 507 | 340 387 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | | 580 258 | 92 940 |
Other Deferred Tax Expense Credit | | | | | | | | | | | | 119 034 | -70 922 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | 62 549 | -276 048 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | | -262 500 | -756 741 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -9 000 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | -524 805 | 195 964 |
Provisions | | | | | | | | | | | | 435 073 | 364 151 |
Purchase Intangible Assets | | | | | | | | | | | | -4 625 | -1 202 |
Purchase Property Plant Equipment | | | | | | | | | | | | -544 930 | -135 693 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -359 876 | -452 086 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | | 28 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | -99 713 | 37 233 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 170 000 | | | | 1 202 |
Total Operating Lease Payments | | | | | | | | | | | | 115 200 | 115 200 |
Creditors Due After One Year Total Noncurrent Liabilities | 477 494 | 619 116 | | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 752 146 | 773 867 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 103 468 | | | | | | | | | | | |