Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 552 576 | 522 467 | 535 171 | 656 166 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 33 795 | | 1 011 | 54 052 | 1 013 | 71 056 |
Current Assets | 677 714 | 895 189 | 975 756 | 1 070 370 | 1 116 298 | 962 254 | 978 940 | 1 031 606 | 1 285 705 | 1 038 495 |
Debtors | 392 620 | 503 639 | 673 486 | 764 485 | 697 752 | 568 088 | 607 736 | 591 447 | 919 535 | 772 658 |
Net Assets Liabilities | | | | | 870 368 | 807 597 | 857 469 | 926 055 | 1 039 137 | 1 028 374 |
Property Plant Equipment | | | | | 508 636 | 503 985 | 462 740 | 553 837 | 635 307 | 638 704 |
Total Inventories | | | | | 159 276 | 162 605 | 133 886 | 144 945 | 117 193 | 194 781 |
Intangible Fixed Assets | 80 004 | 60 004 | 25 004 | 5 004 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 552 576 | 522 467 | 535 171 | 656 166 | | | | | | |
Other Debtors | | | | | 8 892 | 46 789 | 48 825 | 48 825 | | |
Stocks Inventory | 189 240 | 266 550 | 177 270 | 180 885 | | | | | | |
Tangible Fixed Assets | 1 151 871 | 613 147 | 650 779 | 635 022 | | | | | | |
Trade Debtors | | 406 542 | 559 915 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 51 000 | 51 000 | 51 000 | 51 000 | | | | | | |
Profit Loss Account Reserve | 412 982 | 423 416 | 436 120 | 557 115 | | | | | | |
Shareholder Funds | 552 576 | 522 467 | 535 171 | 656 166 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 318 619 | 1 318 907 | 1 366 242 | 1 449 298 | 1 586 500 | 1 560 466 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 265 772 | 199 250 |
Average Number Employees During Period | | | | | 54 | 52 | 52 | 53 | 55 | 40 |
Bank Borrowings | | 66 983 | 10 061 | | 59 251 | 53 272 | 47 216 | 40 996 | 84 669 | 71 091 |
Bank Borrowings Overdrafts | | 64 526 | 56 265 | | 6 007 | 21 831 | 14 967 | 7 753 | 23 319 | 16 326 |
Bank Overdrafts | | | | | | 38 949 | 26 386 | | 9 741 | |
Corporation Tax Payable | | | | | | | | | 1 709 | 5 299 |
Creditors | | | | | 232 169 | 209 970 | 193 832 | 263 140 | 342 904 | 325 374 |
Current Asset Investments | 95 854 | 125 000 | 125 000 | 125 000 | 225 475 | 231 561 | 236 307 | 241 162 | 247 964 | |
Finance Lease Liabilities Present Value Total | | | | | 178 768 | 162 621 | 153 100 | 228 472 | 171 251 | 173 295 |
Fixed Assets | 1 231 875 | 673 151 | 675 783 | 640 026 | 828 636 | 823 985 | 812 740 | 903 837 | 985 307 | 988 704 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 143 295 | 136 123 | 153 494 | 172 998 | 174 958 |
Investment Property | | | | | 320 000 | 320 000 | 350 000 | 350 000 | 350 000 | 350 000 |
Investment Property Fair Value Model | | | | | 320 000 | 320 000 | 350 000 | 350 000 | 350 000 | |
Net Current Assets Liabilities | -153 549 | -16 120 | 51 009 | 173 121 | 351 394 | 274 433 | 316 239 | 381 221 | 508 793 | 446 618 |
Other Creditors | | | | | 47 163 | 44 744 | 119 100 | 140 882 | 271 813 | 270 609 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 35 796 | 200 992 |
Other Disposals Property Plant Equipment | | | | | | | | | 47 100 | 221 887 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 569 748 | 514 995 |
Prepayments Accrued Income | | | | | | | | 67 734 | 31 823 | 36 942 |
Profit Loss | | | | | | -62 771 | 52 422 | 71 136 | 115 632 | -8 278 |
Property Plant Equipment Gross Cost | | | | | 1 827 255 | 1 822 892 | 1 828 982 | 2 003 135 | 2 221 807 | 2 199 170 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 77 493 | 80 851 | 77 678 | 95 863 | 112 059 | 81 574 |
Total Assets Less Current Liabilities | 1 078 326 | 657 031 | 726 792 | 813 147 | 1 180 030 | 1 098 418 | 1 128 979 | 1 285 058 | 1 494 100 | 1 435 322 |
Total Borrowings | | | | | 402 992 | 540 857 | 372 719 | 403 199 | 94 410 | |
Trade Creditors Trade Payables | | | | | 53 815 | 30 590 | 62 829 | 59 522 | 84 259 | 57 608 |
Trade Debtors Trade Receivables | | | | | 504 826 | 282 862 | 279 877 | 219 149 | 540 840 | 398 563 |
Amount Specific Advance Or Credit Directors | | | | | 61 924 | 68 824 | 80 653 | 70 014 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 9 198 | 6 900 | 12 129 | 6 000 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 12 780 | | 300 | 16 639 | | |
Accruals Deferred Income Within One Year | | 82 429 | 88 758 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | 111 850 | 105 356 | 98 521 | 120 304 | | |
Administrative Expenses | | 824 197 | | | | | | | | |
Amortisation Intangible Assets Expense | | 20 000 | 20 000 | | | | | | | |
Amount Borrowing Repayable Within Set Time | | | | | 9 648 | | | | | |
Amounts Owed By Associates Within One Year | | 10 602 | | | | | | | | |
Amounts Owed By Directors | | | | | 128 867 | 165 259 | 199 886 | 176 101 | | |
Amounts Owed By Other Participating Interests Within One Year | | 24 578 | 58 792 | | | | | | | |
Bank Borrowings Secured | | 66 983 | 66 326 | | | | | | | |
Bank Overdrafts Secured | | 64 526 | | | | | | | | |
Capital Redemption Reserve | 51 | 51 | 51 | 51 | | | | | | |
Corporation Tax Due Within One Year | | 34 300 | 8 600 | | | | | | | |
Corporation Tax Recoverable | | | | | 34 962 | 18 372 | | 1 499 | | |
Corporation Tax Recoverable Current Asset Due Within One Year | | 6 200 | 8 600 | | | | | | | |
Cost Sales | | 1 656 331 | | | | | | | | |
Creditors Due After One Year | 499 750 | 112 364 | 152 921 | 107 481 | | | | | | |
Creditors Due Within One Year | 831 263 | 911 309 | 924 747 | 897 249 | | | | | | |
Debtors Due Within One Year | | 503 639 | 673 486 | | | | | | | |
Deferred Tax Liability | | 22 200 | 38 700 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 37 915 | 57 726 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 143 007 | 88 788 | 70 438 | | |
Disposals Property Plant Equipment | | | | | | 153 060 | 118 040 | 79 250 | | |
Distribution Costs | | 330 025 | | | | | | | | |
Effective Current Tax Rate | | 20 | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | -33 623 | | | | | | | | |
Gross Profit Loss | | 1 286 575 | | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | | 44 780 | 80 220 | 66 435 | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -68 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 80 000 | 100 000 | 120 000 | 140 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 20 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 160 004 | 160 004 | 145 004 | | | | | | | |
Intangible Fixed Assets Impairment Losses | | | 15 000 | | | | | | | |
Interest Payable Similar Charges | | 80 943 | | | | | | | | |
Nominal Value Allotted Share Capital | | | | | 51 000 | 51 000 | 51 000 | 51 000 | | |
Number Shares Allotted | | 51 000 | 51 000 | 51 000 | | | | | | |
Number Shares Issued Fully Paid | | | | | | 51 000 | 51 000 | 51 000 | | |
Obligations Under Finance Lease Hire Purchase Contracts | | 142 257 | 197 359 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 45 381 | 104 527 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 96 876 | 92 832 | | | | | | | |
Operating Profit Loss | | 141 109 | | | | | | | | |
Other Borrowings | | | 10 000 | | | | | | | |
Other Creditors After One Year | | | 38 333 | | | | | | | |
Other Creditors Due Within One Year | | 275 999 | 257 152 | | | | | | | |
Other Debtors Within One Year | | 11 392 | 23 344 | | | | | | | |
Other Operating Income | | 8 756 | | | | | | | | |
Other Taxation Social Security Payable | | | | | 204 008 | 176 244 | 203 364 | 189 618 | | |
Other Taxation Social Security Within One Year | | 158 660 | 181 346 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | | |
Pension Costs | | 6 737 | | | | | | | | |
Prepayments | | | | | 20 205 | 33 057 | 37 828 | 67 734 | | |
Prepayments Accrued Income Current Asset Due Within One Year | | 44 325 | 22 835 | | | | | | | |
Profit Loss For Period | | 35 934 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 60 166 | | | | | | | | |
Provisions For Liabilities Charges | 26 000 | 22 200 | 38 700 | 49 500 | | | | | | |
Revaluation Reserve | 40 543 | | | | | | | | | |
Secured Debentures Other Loans Total Liability | | | 48 333 | | | | | | | |
Secured Debts | 810 331 | 273 766 | 312 018 | 492 863 | | | | | | |
Share Capital Allotted Called Up Paid | 51 000 | 51 000 | 51 000 | 51 000 | | | | | | |
Share Premium Account | 48 000 | 48 000 | 48 000 | 48 000 | | | | | | |
Tangible Fixed Assets Additions | | | 36 153 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 248 741 | 1 710 975 | 1 801 688 | 1 832 794 | | | | | | |
Tangible Fixed Assets Depreciation | 1 096 870 | 1 097 828 | 1 150 909 | 1 197 772 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 25 824 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 50 423 | | | | | | | |
Tangible Fixed Assets Disposals | | | 55 186 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 24 232 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 148 697 | 124 130 | 253 403 | | |
Total Reserves | | 471 467 | 484 171 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 28 032 | | | | | | | | |
Trade Creditors Within One Year | | 198 519 | 229 794 | | | | | | | |
Turnover Gross Operating Revenue | | 2 942 906 | | | | | | | | |
U K Current Corporation Tax | | 28 100 | | | | | | | | |
U K Deferred Tax | | -3 800 | | | | | | | | |
Advances Credits Directors | 280 | 8 268 | 29 094 | 46 089 | | | | | | |
Advances Credits Made In Period Directors | | | 20 826 | | | | | | | |
Advances On Invoice Discounting Facilities | | | | | | 135 821 | 44 863 | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 101 166 | 100 642 | | | | | | | |
Dividends Paid | | | | | | | 2 550 | 2 550 | | |
Increase Decrease In Investment Property Fair Value Model | | | | | | | 30 000 | | | |