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 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 3 925 | 5 245 | 7 100 | | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 4 390 | 3 475 | 9 882 | | | | | | | | | |
Cash Bank On Hand | | | | 7 921 | 12 101 | 15 780 | 15 073 | 11 799 | 10 835 | 9 187 | 7 276 | 2 197 |
Current Assets | 34 394 | 23 004 | 37 226 | 28 914 | 38 728 | 46 018 | 38 384 | 50 579 | 63 245 | 50 444 | 66 998 | 99 540 |
Debtors | 12 626 | 8 967 | 12 286 | 9 348 | 9 704 | 12 340 | 8 145 | 15 371 | 24 108 | 12 132 | 28 191 | 33 442 |
Intangible Fixed Assets | 20 | | | | | | | | | | | |
Other Debtors | | | | 5 | 147 | 53 | 88 | 1 575 | 5 | 21 | 1 498 | 2 440 |
Property Plant Equipment | | | | 635 | 543 | 699 | 627 | 672 | 642 | 385 | 345 | 622 |
Stocks Inventory | 17 378 | 10 562 | 15 058 | | | | | | | | | |
Tangible Fixed Assets | 638 | 806 | 853 | | | | | | | | | |
Total Inventories | | | | 11 645 | 16 923 | 17 898 | 15 167 | 23 409 | 28 302 | 29 125 | 31 531 | 63 901 |
|
Capital & Reserves |
Called Up Share Capital | 350 | 350 | 350 | | | | | | | | | |
Profit Loss Account Reserve | 3 575 | 4 895 | 6 750 | | | | | | | | | |
Shareholder Funds | 3 925 | 5 245 | 7 100 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 9 | 9 | 9 | 9 | 9 | 9 | 13 | 13 | 21 | 21 | 21 | 22 |
Fees For Non-audit Services | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Company Contributions To Money Purchase Plans Directors | | | | 29 260 | 24 464 | 26 361 | 17 600 | 12 226 | 12 237 | 9 126 | 10 000 | 5 091 |
Director Remuneration | 177 671 | 171 085 | 196 599 | 416 842 | 453 624 | 508 491 | 343 273 | 220 942 | 283 849 | 300 566 | 323 894 | 365 362 |
Dividend Recommended By Directors | | | | | | | | 2 000 000 | 2 000 000 | 4 800 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities | | | | 449 | 466 | 698 | 676 | 810 | 840 | 861 | 902 | 1 254 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 210 | 1 246 | 1 456 | 1 665 | 1 846 | 2 018 | 2 104 | 2 147 | 2 277 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -1 | -5 | | | | | | | | | | |
Administrative Expenses | 1 860 | 1 960 | 2 185 | 2 113 | 2 211 | 2 352 | 2 299 | 2 354 | 2 788 | 2 982 | 3 103 | 3 761 |
Amortisation Intangible Assets Expense | 80 | 20 | | | | | | | | | | |
Applicable Tax Rate | | | | 22 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 128 | 128 | 142 | 148 | 153 | 160 | 159 | 150 | 166 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 8 | -11 | -24 | | | | | | | | | |
Comprehensive Income Expense | | | | 1 637 | 2 059 | 2 417 | 1 809 | 2 057 | 2 622 | 2 617 | 3 586 | 3 675 |
Corporation Tax Due Within One Year | 205 | 234 | 336 | | | | | | | | | |
Corporation Tax Payable | | | | 271 | 261 | 336 | 170 | 260 | 237 | 313 | 362 | 398 |
Cost Sales | 86 070 | 74 701 | 98 912 | 79 457 | 102 068 | 116 314 | 106 592 | 107 680 | 173 227 | 148 073 | 166 342 | 220 616 |
Creditors | | | | 20 812 | 28 475 | 36 004 | 26 490 | 38 672 | 50 686 | 39 811 | 52 739 | 81 883 |
Creditors Due Within One Year | 31 127 | 18 565 | 30 979 | | | | | | | | | |
Current Tax For Period | | | | 510 | 530 | 604 | 452 | 479 | 555 | 622 | 724 | 799 |
Debtors Due Within One Year | 12 619 | 8 960 | 12 279 | | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 299 | 278 | 319 | 389 | 322 | 338 | 281 | 202 | 201 |
Depreciation Tangible Fixed Assets Expense | 245 | 248 | 278 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 242 | | 180 | 141 | 166 | 195 | 159 | 71 |
Disposals Property Plant Equipment | | | | | 256 | | 201 | 141 | 212 | 208 | 159 | 71 |
Dividend Per Share Interim | | | | | | | | 6 | 6 | 14 | | |
Dividends Paid | | | | | | 2 500 | | 2 000 | 2 000 | 4 800 | | |
Dividends Paid On Shares Interim | | | | | | 2 500 | | 2 000 | 2 000 | 4 800 | | |
Expenses Not Deductible For Tax Purposes | | 20 | 25 | | | | | | | | | |
Fixed Assets | 658 | 806 | 853 | | | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 263 | 417 | 576 | 469 | 2 | 840 | 481 | 273 | 1 038 |
Further Operating Expense Item Component Total Operating Expenses | | | | 307 | 307 | 347 | 347 | 372 | 372 | 372 | 372 | 372 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 49 | 49 | 49 | 49 | 49 | 49 | 49 |
Gain Loss From Disposal Fixed Assets | 21 | 33 | | | | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 65 | 47 | 28 | 39 | 35 | 24 | 40 | 53 | 15 |
Gross Profit Loss | 3 933 | 4 176 | 5 103 | 4 532 | 5 133 | 6 007 | 5 004 | 5 374 | 6 803 | 6 243 | 7 654 | 9 268 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 9 | 15 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 278 | | 389 | 322 | 338 | 281 | 202 | 201 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 780 | 800 | | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 20 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 800 | 800 | | | | | | | | | | |
Interest Payable Similar Charges | 446 | 401 | 440 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 263 | 417 | 576 | 469 | 461 | 840 | 481 | 273 | 1 038 |
Land Buildings Operating Leases Expiring Between Two Five Years | 307 | 307 | 307 | | | | | | | | | |
Merchandise | | | | 2 784 | 1 219 | 3 566 | 15 166 | 23 409 | 28 302 | 29 125 | 31 531 | 63 901 |
Net Current Assets Liabilities | 3 267 | 4 439 | 6 247 | 8 102 | 10 253 | 10 014 | 11 895 | 11 907 | 12 559 | 10 633 | 14 259 | 17 657 |
Net Increase Decrease In Shareholders Funds | 163 | 1 320 | 1 855 | | | | | | | | | |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | -42 | -10 | -7 | | | | | | | | | |
Number Shares Allotted | | 350 000 | 350 000 | | | | | | | | | |
Number Shares Issued Fully Paid | | | | | 350 000 | | 350 000 | 350 000 | 350 000 | 350 000 | 350 000 | 350 000 |
Operating Profit Loss | 2 073 | 2 216 | 2 918 | 2 419 | 2 922 | 3 655 | 2 705 | 3 020 | 4 015 | 3 717 | 4 580 | 5 507 |
Other Creditors | | | | 1 | 3 | 85 | 85 | 1 | 3 | 3 | 6 | 6 |
Other Deferred Tax Expense Credit | | | | | -99 | -9 | | | | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 6 | 24 | -4 | | | | | | | | | |
Other Taxation Social Security Payable | | | | 760 | 950 | 1 129 | 1 847 | 231 | 3 670 | 4 256 | 277 | 285 |
Other Taxation Social Security Within One Year | 147 | 139 | 2 674 | | | | | | | | | |
Par Value Share | | 1 | 1 | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs | 137 | 128 | 114 | | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 211 | 258 | 271 | 260 | 272 | 294 | 287 | 296 | 345 |
Prepayments | | | | 178 | 192 | 276 | 246 | 145 | 243 | 187 | 236 | 1 491 |
Profit Loss | | | | 1 637 | 2 059 | 2 417 | 1 809 | 2 057 | 2 622 | 2 617 | 3 586 | 3 675 |
Profit Loss For Period | 1 163 | 1 320 | 1 855 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 1 627 | 1 815 | 2 478 | 2 156 | 2 505 | 3 079 | 2 236 | 2 559 | 3 176 | 3 239 | 4 310 | 4 474 |
Property Plant Equipment Gross Cost | | | | 1 845 | 1 789 | 2 155 | 2 292 | 2 518 | 2 660 | 2 489 | 2 492 | 2 899 |
Share Capital Allotted Called Up Paid | 350 | 350 | 350 | | | | | | | | | |
Short Term Timing Differences Leading To Decrease Increase In Taxation | -2 | 5 | -1 | | | | | | | | | |
Social Security Costs | 341 | 354 | 374 | 442 | 449 | 489 | 503 | 520 | 562 | 565 | 617 | 782 |
Staff Costs | 4 235 | 4 505 | 4 756 | | | | | | | | | |
Staff Costs Employee Benefits Expense | | | | 4 860 | 5 066 | 5 477 | 5 507 | 5 836 | 6 314 | 6 649 | 6 790 | 7 471 |
Standard Nominal Tax Rate | 26 | 24 | 23 | | | | | | | | | |
Stocks Raw Materials Consumables | 3 293 | 2 949 | 2 694 | | | | | | | | | |
Tangible Fixed Assets Additions | | 435 | 336 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 542 | 1 718 | 1 937 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 904 | 912 | 1 084 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 248 | 278 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 240 | 106 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 259 | 117 | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 464 | 507 | 616 | 430 | 486 | 603 | 615 | 819 | 850 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 14 | | | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 | 21 | 47 | 19 | | 20 | 10 | 39 | 24 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 28 | 3 | -17 | -25 | 23 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 423 | 435 | 570 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 464 | 495 | 623 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 519 | 446 | 662 | 427 | 502 | 554 | 622 | 724 | 799 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 200 | | 338 | 367 | 354 | 37 | 162 | 478 |
Total Assets Less Current Liabilities | 3 925 | 5 245 | 7 100 | 8 737 | 10 796 | 10 713 | 12 522 | 12 579 | 13 201 | 11 018 | 14 604 | 18 279 |
Total Current Tax Expense Credit | | | | 519 | 545 | 671 | 427 | | | | | |
Total Dividend Payment | 1 000 | | | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 464 | 495 | 623 | | | | | | | | | |
Trade Creditors Trade Payables | | | | 10 470 | 11 091 | 19 424 | 10 966 | 37 370 | 45 871 | 34 378 | 51 192 | 79 940 |
Trade Creditors Within One Year | 16 390 | 10 270 | 15 104 | | | | | | | | | |
Trade Debtors Trade Receivables | | | | 9 158 | 9 259 | 11 896 | 7 696 | 13 536 | 17 675 | 11 039 | 20 592 | 26 946 |
Turnover Gross Operating Revenue | 90 003 | 78 877 | 104 015 | | | | | | | | | |
Turnover Revenue | | | | 83 989 | 107 201 | 122 321 | 111 596 | 113 054 | 180 030 | 154 316 | 173 996 | 229 884 |
U K Current Corporation Tax | 460 | 500 | 622 | | | | | | | | | |
Wages Salaries | 3 757 | 4 023 | 4 268 | 4 207 | 4 359 | 4 717 | 4 744 | 5 044 | 5 458 | 5 797 | 5 877 | 6 344 |
Amounts Owed By Group Undertakings | | | | | | | | | 6 070 | 770 | 5 750 | 2 450 |
Amounts Owed To Group Undertakings | | | | | | | | | 65 | | | |
Company Contributions To Money Purchase Schemes Directors | 13 956 | 13 736 | 18 272 | | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 1 | 3 | 3 | 5 |
Other Operating Income Format1 | | | | | | | | | | 456 | 29 | |