Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 445 | 1 457 742 | 1 077 | 555 | 1 377 451 | 1 454 302 | 1 832 470 |
Current Assets | 8 056 | 8 218 | 6 939 779 | 7 348 | 7 966 690 | 9 626 008 | 11 380 132 |
Debtors | 5 788 | 5 929 200 | 5 016 989 | 6 047 | 5 775 261 | 6 894 144 | 8 467 575 |
Net Assets Liabilities | | | | 3 204 | 3 269 959 | 3 301 971 | 3 390 933 |
Other Debtors | 55 | 311 063 | 320 894 | 648 | 56 137 | 46 596 | 49 186 |
Property Plant Equipment | 357 | 284 | 220 | 251 | 231 951 | 180 399 | 175 914 |
Total Inventories | 823 | 830 | 846 | 529 | 813 978 | 1 277 562 | 1 080 087 |
|
Other Financial Data |
Audit Fees Expenses | 3 | 3 | 5 | 5 | 3 500 | 3 500 | 3 900 |
Accrued Liabilities Deferred Income | 128 | 117 | 247 699 | 143 | 50 336 | 48 217 | 130 664 |
Accumulated Depreciation Impairment Property Plant Equipment | 582 | 636 | 687 | 732 | 754 852 | 784 768 | 825 101 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 28 | 24 609 | 113 | 33 | | |
Administrative Expenses | 1 552 | 1 540 778 | 1 832 | 1 830 | 1 645 179 | 1 628 675 | 2 008 883 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | 1 075 | | | |
Amounts Owed By Group Undertakings | | 1 684 145 | 2 046 835 | 1 670 | 2 481 944 | 2 610 861 | 1 852 368 |
Amounts Recoverable On Contracts | 4 468 | 3 912 | 2 627 205 | 2 627 | 2 675 | | |
Average Number Employees During Period | 70 | 72 | 70 | 62 | 63 | 60 | 60 |
Bank Borrowings | | | | | 241 683 | 684 656 | 500 000 |
Bank Borrowings Overdrafts | | | | | 241 683 | 684 656 | 527 333 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 62 | 45 | 18 | | | |
Corporation Tax Payable | 78 | 73 652 | 6 | 1 | | 21 440 | 113 225 |
Corporation Tax Recoverable | | | | | 29 977 | | |
Cost Sales | 16 797 | 20 391 | 17 153 264 | 14 705 | 13 732 221 | 13 558 058 | 22 207 431 |
Creditors | 6 056 | 5 875 | 4 307 941 | 4 432 | 241 683 | 684 656 | 527 333 |
Current Asset Investments | | | | 217 | | | |
Current Tax For Period | 78 | 74 | 85 | 30 | | 21 440 | 113 225 |
Depreciation Expense Property Plant Equipment | 78 | 79 | 8 | 78 | 51 814 | 51 552 | 40 333 |
Finished Goods Goods For Resale | 41 | 60 719 | 65 | | | | |
Fixed Assets | 394 | 321 432 | 255 683 | 288 | 268 501 | 216 949 | 212 464 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 30 | 30 | 30 000 | 30 000 | 30 000 |
Gain Loss On Disposals Property Plant Equipment | -1 | 14 | 1 | | 600 | | |
Government Grant Income | | | | | 149 232 | | |
Gross Profit Loss | 1 986 | 1 884 | 2 029 967 | 2 075 | 1 500 943 | 1 646 364 | 2 455 388 |
Income From Related Parties | | | 50 | 232 | 252 000 | 420 837 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -30 | -63 | -30 | | -3 276 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 79 | 84 359 | 78 | 52 | 51 552 | 40 333 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 335 | 350 | | | | |
Interest Income From Group Undertakings Participating Interests | | 139 | 78 | 36 | 31 | | |
Interest Income On Bank Deposits | 3 | 1 | 2 875 | 3 | 638 | | |
Interest Payable Similar Charges Finance Costs | 1 | 335 | 350 | | | | |
Investments | | | 37 | 37 | 37 | | |
Investments Fixed Assets | 37 | 37 | 37 | 37 | 36 550 | 36 550 | 36 550 |
Net Current Assets Liabilities | 2 000 | 2 343 | 2 630 | 2 916 | 3 243 141 | 3 769 678 | 3 705 802 |
Net Finance Income Costs | | 824 | 81 303 | 39 | 32 | | |
Operating Profit Loss | 434 | 343 | 197 | 245 | 4 996 | 26 502 | 464 569 |
Other Creditors | 96 | 110 806 | 103 | 101 | 116 014 | 102 948 | 113 200 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 25 | 33 650 | 33 | 29 | | |
Other Disposals Property Plant Equipment | | 47 | 39 650 | 36 | 29 | | |
Other Interest Receivable Similar Income Finance Income | 3 | 1 | 81 303 | 39 | 31 330 | 26 950 | 34 342 |
Other Operating Income Format1 | | | | | 149 232 | 8 813 | 18 064 |
Other Taxation Social Security Payable | 516 | 324 248 | 237 | 205 | 105 440 | 88 652 | 91 179 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 291 | 209 | 318 140 | 230 | 285 635 | 252 007 | 272 238 |
Prepayments Accrued Income | 24 | 23 | 22 055 | 27 | 18 654 | 24 491 | 41 583 |
Profit Loss | 358 | 269 951 | 223 208 | 317 | 66 303 | 32 012 | 388 962 |
Profit Loss On Ordinary Activities Before Tax | 436 | 343 826 | 278 937 | 284 | 36 326 | 53 452 | 498 911 |
Property Plant Equipment Gross Cost | 939 | 920 898 | 905 857 | 983 | 986 803 | 965 167 | 1 001 015 |
Social Security Costs | 220 | 257 | 253 842 | 242 | 249 196 | 233 861 | 271 548 |
Staff Costs Employee Benefits Expense | 2 674 | 2 892 | 2 972 935 | 2 752 | 2 680 297 | 2 459 176 | 3 029 460 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 5 | 1 | 21 | 9 | | |
Tax Expense Credit Applicable Tax Rate | | | 53 | 54 | 6 902 | 10 156 | 94 793 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -30 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -12 | -6 | -5 | -4 | -6 113 | 9 306 | 6 024 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 2 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 | 18 | 38 | 1 | -789 | 1 978 | 12 408 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 78 | 74 | 55 729 | -33 | -29 977 | 21 440 | 109 949 |
Total Assets Less Current Liabilities | 2 394 | 2 664 | 2 887 521 | 3 204 | 3 511 642 | 3 986 627 | 3 918 266 |
Total Borrowings | | | | | 242 | | |
Total Current Tax Expense Credit | | 73 875 | 55 729 | -33 | -30 | | |
Total Operating Lease Payments | 192 | 307 | 226 | 193 | 166 561 | 278 810 | 212 394 |
Trade Creditors Trade Payables | 5 238 | 5 248 433 | 3 715 | 3 982 | 4 320 690 | 4 824 623 | 5 329 310 |
Turnover Revenue | 18 783 | 22 274 679 | 19 183 231 | 16 780 | 15 233 164 | 15 204 422 | 24 662 819 |
Wages Salaries | 2 163 | 2 425 202 | 2 400 953 | 2 280 | 2 145 466 | 1 973 308 | 2 485 674 |
Work In Progress | 782 | 769 | 781 | 529 | 814 | | |
Company Contributions To Defined Benefit Plans Directors | 148 | 17 | 96 593 | 17 | 17 | | |
Director Remuneration | | | | 391 | 417 882 | 323 774 | 374 345 |
Director Remuneration Benefits Including Payments To Third Parties | | | 497 | 408 | 435 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 16 594 | 16 593 | 80 009 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 3 | 3 | 3 |
Amounts Owed By Joint Ventures | | | | | 242 500 | 259 106 | |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Comprehensive Income Expense | | | | | 66 303 | 32 012 | 388 962 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 21 636 | |
Disposals Property Plant Equipment | | | | | | 21 636 | |
Dividends Paid | | | | | | | 300 000 |
Dividends Paid On Shares Final | | | | | | | 300 000 |
Further Item Interest Income Component Total Interest Income | | | | | 30 692 | 26 950 | 34 342 |
Further Operating Expense Item Component Total Operating Expenses | | | | | -149 232 | 30 000 | 30 000 |
Merchandise | | | | | 813 978 | 1 277 562 | 1 080 087 |
Number Shares Issued Fully Paid | | | | | | 100 | 100 |
Other Investments Other Than Loans | | | | | 36 550 | 36 550 | 36 550 |
Par Value Share | | | | | | 1 | 1 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 35 848 |
Trade Debtors Trade Receivables | | | | | 2 676 125 | 3 626 216 | 6 177 038 |