Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | 2 801 662 | 2 234 080 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 758 057 | 1 381 583 | | | | | | | |
Cash Bank On Hand | | | 275 316 | 1 109 284 | 2 107 071 | 2 419 370 | 1 133 495 | 1 379 572 | 1 291 326 |
Current Assets | 4 310 617 | 3 941 836 | 3 400 165 | 2 735 847 | 4 416 878 | 4 004 974 | 3 647 257 | 3 841 825 | 4 432 358 |
Debtors | 2 392 703 | 2 144 150 | 2 412 703 | 1 151 455 | 1 654 555 | 847 102 | 1 548 984 | 1 455 891 | 1 821 511 |
Intangible Fixed Assets | 13 191 | 9 396 | | | | | | | |
Net Assets Liabilities | | | | 3 423 403 | 3 642 749 | 3 638 835 | 3 153 797 | 3 201 010 | 3 037 962 |
Property Plant Equipment | | | 6 455 | 13 719 | 157 476 | 170 287 | 108 286 | 84 040 | 93 233 |
Stocks Inventory | 1 159 857 | 416 103 | | | | | | | |
Tangible Fixed Assets | 72 181 | 91 250 | | | | | | | |
Total Inventories | | | 712 146 | 475 108 | 655 252 | 738 502 | 964 778 | 1 006 362 | 1 319 521 |
Trade Debtors | 1 533 315 | 1 524 439 | | | | | | | |
Other Debtors | | | | | | | 60 945 | 129 167 | 43 545 |
|
Capital & Reserves |
Called Up Share Capital | 172 550 | 172 550 | | | | | | | |
Profit Loss Account Reserve | 2 484 587 | 1 917 005 | | | | | | | |
Shareholder Funds | 2 801 662 | 2 234 080 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 17 835 | 17 415 | 14 633 | 26 678 | 23 080 | | | | |
Company Contributions To Money Purchase Plans Directors | | | 3 184 | 4 043 | 5 950 | 5 950 | 6 000 | | |
Director Remuneration | 122 609 | 115 317 | 45 768 | 51 237 | 70 000 | 70 000 | 75 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | 1 | 1 | 1 | | |
Dividend Recommended By Directors | | | | | | | 902 080 | | |
Accruals Deferred Income Within One Year | 283 726 | 147 069 | | | | | | | |
Accrued Liabilities Deferred Income | | | 96 742 | 110 683 | 116 987 | 80 387 | 53 246 | | |
Accumulated Amortisation Impairment Intangible Assets | | | 269 841 | 269 841 | 384 618 | 244 857 | 344 337 | 413 205 | 451 461 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 300 653 | 311 139 | 208 678 | 252 786 | 127 670 | 180 051 | 248 297 |
Administrative Expenses | 1 735 177 | | 814 156 | 855 620 | 1 972 192 | 2 139 807 | 1 524 522 | | |
Amortisation Expense Intangible Assets | | | | | 114 777 | 130 080 | 99 480 | | |
Amortisation Intangible Assets Expense | 13 923 | 3 795 | | | | | | | |
Amounts Owed By Group Undertakings | | | 1 203 544 | 15 095 | 27 382 | 89 677 | 9 073 | 35 719 | 51 269 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 799 143 | 557 569 | | | | | | | |
Amounts Owed To Group Undertakings | | | | 376 495 | 1 703 863 | 320 649 | 89 142 | 289 841 | 709 825 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 488 244 | | | | | | | | |
Applicable Tax Rate | | | 20 | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | | | 18 | 16 | 26 | 28 | 27 | 29 | 27 |
Cash Cash Equivalents Cash Flow Value | | | 275 316 | | 2 107 071 | | | | |
Comprehensive Income Expense | | | 264 916 | 661 783 | 219 346 | -3 914 | 417 042 | | |
Corporation Tax Due Within One Year | 150 481 | 67 874 | | | | | | | |
Corporation Tax Payable | | | 1 396 | 35 488 | 8 940 | 22 089 | 42 806 | | |
Cost Sales | 7 524 033 | | 3 366 796 | 3 493 333 | 6 011 002 | 5 088 829 | 6 078 965 | | |
Creditors | | | 645 000 | 813 510 | 2 296 685 | 742 252 | 716 998 | 778 581 | 1 502 731 |
Creditors Due Within One Year | 1 594 327 | 1 808 402 | | | | | | | |
Current Tax For Period | | | 61 509 | 158 821 | 65 493 | 25 945 | 130 308 | | |
Debtors Due Within One Year | 2 392 703 | 2 144 150 | | | | | | | |
Decrease Increase In Net Debt During Period | 341 799 | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 341 799 | | | | | | | | |
Deferred Tax Asset Debtors | | | 1 680 | | | | | | |
Depreciation Amortisation Expense | | | 10 915 | 10 486 | 130 232 | 174 188 | | | |
Depreciation Expense Property Plant Equipment | | | 10 915 | 10 486 | 15 455 | 44 108 | 69 929 | | |
Depreciation Tangible Fixed Assets Expense | 49 367 | 43 996 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 117 916 | | 195 045 | | |
Disposals Property Plant Equipment | | | | | 117 916 | | 195 045 | | |
Finished Goods | | | 712 146 | 475 108 | 603 064 | 593 885 | 954 618 | | |
Finished Goods Goods For Resale | 1 133 356 | 409 231 | | | | | | | |
Fixed Assets | 85 372 | 100 646 | 6 455 | 1 501 066 | 1 530 046 | 394 044 | 232 563 | 139 449 | 110 386 |
Foreign Exchange Gain Loss Recognised In Profit Loss | 75 921 | | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 204 | 94 | 1 167 | 813 | 24 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 81 183 | 27 227 | 100 780 | 100 807 | 91 380 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 13 983 | 20 961 | 13 567 | -30 270 | -42 088 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -574 003 | 9 689 | 255 969 | -548 848 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 182 046 | 1 259 568 | 174 880 | 807 452 | | | |
Gross Profit Loss | 2 595 834 | | 1 135 906 | 1 676 892 | 2 262 493 | 2 156 721 | 2 050 028 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -157 041 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -250 555 | 833 968 | 997 787 | 312 299 | | | |
Increase Decrease In Net Cash For Period | 341 799 | | | | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 188 699 | -237 038 | -91 047 | 83 250 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 114 777 | 130 080 | 99 480 | 68 868 | 38 256 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 10 486 | 15 455 | 44 108 | 69 929 | 52 381 | 68 246 |
Intangible Assets | | | | | 344 337 | 214 257 | 114 777 | 45 909 | 7 653 |
Intangible Assets Gross Cost | | | 269 841 | 269 841 | 728 955 | 459 114 | 459 114 | 459 114 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 256 650 | 260 445 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 795 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 269 841 | | | | | | | | |
Interest Paid Classified As Operating Activities | | | -204 | -94 | -1 167 | -813 | | | |
Interest Payable Similar Charges Finance Costs | | | 204 | 94 | 1 167 | 813 | 24 | | |
Investments Fixed Assets | | | | 1 487 347 | 1 028 233 | 9 500 | 9 500 | 9 500 | 9 500 |
Investments In Group Undertakings | | | | 1 487 347 | 1 028 233 | 9 500 | 9 500 | 9 500 | 9 500 |
Land Buildings Operating Leases Expiring Between Two Five Years | 51 400 | 52 400 | | | | | | | |
Net Assets Liabilities Subsidiaries | | | -881 602 | -967 353 | -1 028 233 | -9 500 | -9 500 | | |
Net Cash Flows From Used In Investing Activities | | | 2 360 | 1 503 991 | -213 566 | -964 889 | | | |
Net Cash Flows From Used In Operating Activities | | | 248 195 | -2 337 959 | -784 221 | 652 590 | | | |
Net Cash Generated From Operations | | | 247 991 | -2 338 053 | -942 429 | 651 777 | | | |
Net Current Assets Liabilities | 2 716 290 | 2 133 434 | 2 755 165 | 1 922 337 | 2 120 193 | 3 262 722 | 2 930 259 | 3 063 244 | 2 929 627 |
Net Debt Funds | 758 057 | 1 381 583 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 701 283 | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | -3 334 | -1 106 | -2 095 | -2 175 | | | |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | -4 123 | | | | | | | | |
Number Shares Allotted | | 172 550 | | | | | | | |
Number Shares Issued Fully Paid | | | | 172 550 | 172 550 | 172 550 | 172 550 | | |
Operating Profit Loss | 937 844 | | 321 750 | 821 272 | 290 301 | 18 314 | 532 678 | | |
Other Deferred Tax Expense Credit | | | -1 545 | 1 680 | 6 390 | 10 441 | -8 539 | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 5 022 | | | | | | | | |
Other Interest Receivable Similar Income | 48 | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | 3 334 | 1 106 | 2 095 | 2 175 | 1 928 | | |
Other Operating Income | 77 187 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 34 482 | 40 135 | | | | | | | |
Other Taxation Social Security Payable | | | 109 931 | 183 068 | 42 097 | 38 073 | 45 754 | 118 152 | 184 536 |
Other Timing Differences Leading To Decrease Increase In Taxation | -2 370 | | | | | | | | |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | | |
Pension Costs | 73 687 | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 60 323 | 72 998 | 112 222 | 123 256 | 100 458 | | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | | |
Prepayments | | | 63 159 | 95 693 | 32 642 | 63 082 | 60 945 | | |
Prepayments Accrued Income Current Asset | 60 245 | 62 142 | | | | | | | |
Profit Loss | | | 264 916 | 661 783 | 219 346 | -3 914 | 417 042 | | |
Profit Loss For Period | 701 283 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 937 892 | | 324 880 | 822 284 | 291 229 | 19 676 | 534 582 | | |
Profit Loss Subsidiaries | | | 168 682 | 185 751 | 60 880 | | | | |
Property Plant Equipment Gross Cost | | | 307 108 | 324 858 | 366 154 | 423 073 | 235 956 | 264 091 | 341 530 |
Provisions | | | -1 680 | | 7 490 | 17 931 | 9 025 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 7 490 | 17 931 | 9 025 | 1 683 | 2 051 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -363 951 | | | | |
Purchase Property Plant Equipment | | | | -1 487 347 | -152 480 | -56 919 | | | |
Share Capital Allotted Called Up Paid | 172 550 | 172 550 | | | | | | | |
Share Premium Account | 144 525 | 144 525 | | | | | | | |
Social Security Costs | 108 309 | | 81 650 | 77 904 | 150 951 | 135 687 | 128 591 | | |
Staff Costs | 1 374 547 | | | | | | | | |
Staff Costs Employee Benefits Expense | | | 888 042 | 972 085 | 1 472 658 | 1 531 493 | 1 341 288 | | |
Standard Nominal Tax Rate | 24 | | | | | | | | |
Tangible Fixed Assets Additions | | 52 535 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 372 567 | 378 435 | | | | | | | |
Tangible Fixed Assets Depreciation | 300 386 | 287 185 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 18 191 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 56 177 | | | | | | | |
Tangible Fixed Assets Disposals | | 68 723 | | | | | | | |
Taxation Expense Credit | 280 065 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 64 976 | 158 290 | 55 334 | 3 738 | 101 571 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 225 094 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 236 609 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 59 964 | 160 501 | 71 883 | 23 590 | 117 540 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 459 114 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 17 750 | 159 212 | 56 919 | 7 928 | 28 135 | 77 439 |
Total Assets Less Current Liabilities | 2 801 662 | 2 234 080 | 2 761 620 | 3 423 403 | 3 650 239 | 3 656 766 | 3 162 822 | 3 202 693 | 3 040 013 |
Total Operating Lease Payments | | | 95 967 | 89 372 | 155 167 | 115 595 | 109 028 | | |
Total Reserves | 2 629 112 | 2 061 530 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 236 609 | | | | | | | | |
Trade Creditors Trade Payables | | | 436 931 | 107 776 | 113 933 | 195 144 | 221 658 | 288 434 | 517 314 |
Trade Creditors Within One Year | 446 471 | 1 156 362 | | | | | | | |
Trade Debtors Trade Receivables | | | 1 144 320 | 1 040 667 | 1 594 531 | 694 343 | 1 478 966 | 1 291 005 | 1 726 697 |
Turnover Gross Operating Revenue | 10 119 867 | 9 612 372 | | | | | | | |
Turnover Revenue | | | 4 502 702 | 5 170 225 | 8 273 495 | 7 245 550 | 8 128 993 | | |
U K Current Corporation Tax | 236 609 | | | | | | | | |
Unused Provision Reversed | | | | -1 680 | | | | | |
V A T Due Total Creditors | 225 405 | 437 097 | | | | | | | |
Wages Salaries | 1 192 551 | | 746 069 | 821 183 | 1 209 485 | 1 272 550 | 1 112 239 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | 10 441 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -8 906 | | |
Company Contributions To Money Purchase Schemes Directors | 5 570 | 5 570 | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 269 841 | | | |
Disposals Intangible Assets | | | | | | 269 841 | | | |
Dividends Paid | | | | | | | 902 080 | | |
Dividends Paid On Shares Interim | | | | | | | 902 080 | | |
Dividends Received Classified As Investing Activities | | | | | | -1 018 733 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | -900 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 900 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 900 | | | |
Income From Shares In Group Undertakings | | | | | | 1 018 733 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -6 618 | -4 229 | | |
Other Creditors | | | | | | | 53 246 | 82 154 | 91 056 |
Other Operating Income Format1 | | | | | | 1 400 | 7 172 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -1 095 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 18 744 | 26 470 | 20 198 | | |
Total Current Tax Expense Credit | | | | | 65 493 | 19 327 | 126 446 | | |
Total Deferred Tax Expense Credit | | | | | 6 390 | 4 263 | -8 906 | | |