Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP |
Net Worth | 49 618 | 48 952 | | |
|
Balance Sheet |
Cash Bank On Hand | | | 278 | 206 |
Net Assets Liabilities | | | 45 792 | 45 720 |
Cash Bank In Hand | 195 880 | 505 866 | | |
Current Assets | 1 299 926 | 1 653 485 | | |
Debtors | 579 860 | 664 458 | | |
Intangible Fixed Assets | 17 162 | 16 011 | | |
Net Assets Liabilities Including Pension Asset Liability | 49 618 | 48 952 | | |
Other Debtors | 56 591 | 92 478 | | |
Stocks Inventory | 524 186 | 483 161 | | |
Tangible Fixed Assets | 334 847 | 291 697 | | |
Trade Debtors | 523 269 | 571 980 | | |
|
Capital & Reserves |
Called Up Share Capital | 39 216 | 39 216 | | |
Profit Loss Account Reserve | 10 402 | 9 736 | | |
Shareholder Funds | 49 618 | 48 952 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 99 923 | 130 953 |
Accumulated Amortisation Impairment Intangible Assets | | | 17 382 | 18 534 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 126 448 | 1 181 597 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 21 733 |
Administrative Expenses | 823 932 | | 1 326 365 | 1 511 504 |
Amounts Owed To Group Undertakings | | | 1 447 211 | 1 447 211 |
Average Number Employees During Period | 29 | 31 | 2 | 3 |
Cost Sales | 1 866 984 | | 1 876 937 | 2 180 105 |
Creditors | | | 35 997 | 72 748 |
Dividends Paid Classified As Financing Activities | | | -352 089 | -122 445 |
Finance Lease Liabilities Present Value Total | | | 66 838 | 25 966 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 1 152 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 55 149 |
Intangible Assets | | | 5 647 | 4 495 |
Intangible Assets Gross Cost | | | 23 029 | |
Interest Payable Similar Charges Finance Costs | | | 2 843 | 3 197 |
Investments | | | 1 492 725 | 1 492 725 |
Investments Fixed Assets | 1 897 275 | 1 897 275 | 1 492 725 | 1 492 725 |
Other Creditors | | | 39 372 | 16 686 |
Prepayments Accrued Income | | | 247 513 | 347 016 |
Property Plant Equipment Gross Cost | | | 1 376 472 | 1 398 205 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 31 003 | 27 876 |
Trade Creditors Trade Payables | | | 326 314 | 636 121 |
Trade Debtors Trade Receivables | | | 404 036 | 621 268 |
Total Fees To Auditors | 10 570 | 10 830 | | |
Company Contributions To Money Purchase Schemes Directors | 10 258 | 3 761 | | |
Director Remuneration | 107 689 | 108 501 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | | |
Accruals Deferred Income Within One Year | 750 | 625 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -1 937 | | | |
Adjustment In Research Development Tax Credit Leading To An Increase Decrease In Tax Charge | -22 628 | | | |
Administration Support Average Number Employees | 7 | | | |
Amortisation Intangible Assets Expense | 51 293 | | | |
Amount Due From To Related Party | | 3 444 | | |
Amounts Owed To Subsidiaries After One Year | 1 660 533 | 1 812 406 | | |
Bank Borrowings Overdrafts | 18 326 | 35 292 | | |
Bank Loans Overdrafts Finance Charges | 2 467 | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 3 152 | | | |
Capital Employed | 1 168 468 | 1 635 705 | | |
Corporation Tax Due Within One Year | 54 196 | 143 584 | | |
Creditors Due After One Year | 1 678 859 | 1 812 406 | | |
Creditors Due Within One Year | 168 798 | 35 917 | | |
Depreciation Tangible Fixed Assets Expense | 40 932 | 44 532 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 33 380 | 29 395 | | |
Dividends Withdrawn From Total Reserves | 44 262 | | | |
Expenses Not Deductible For Tax Purposes | 1 848 | | | |
Fixed Asset Investments Cost Or Valuation | 1 897 275 | 1 897 275 | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 1 740 | | | |
Geographic Segment Revenue By Destination | 1 196 106 | 939 594 | | |
Gross Profit Loss | 1 149 069 | | | |
Hire Property Other Lease Expenditure | 72 800 | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -1 936 | | | |
Increase Decrease In U K Deferred Tax Arising From Adjustment For Prior Periods | 3 356 | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -3 450 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 867 | 7 018 | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 151 | | |
Intangible Fixed Assets Cost Or Valuation | 23 029 | 23 029 | | |
Interest Payable Similar Charges | 20 589 | 11 538 | | |
Interim Payment | 44 262 | 97 812 | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 76 125 | 76 125 | | |
Leased Assets Included In Tangible Fixed Assets | 168 984 | 169 615 | | |
Leases Hire Purchase Contracts Finance Charges | 14 694 | | | |
Minority Interest Balance Sheet | 50 661 | 61 609 | | |
Minority Interests | 9 087 | | | |
Net Current Assets Liabilities | 564 623 | 1 068 441 | | |
Net Increase Decrease In Shareholders Funds | -26 435 | | | |
Number Shares Allotted | 78 431 | 78 431 | | |
Obligations Under Finance Lease Hire Purchase Contracts | 143 716 | 126 378 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 85 673 | 74 536 | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 58 043 | 51 842 | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | 59 782 | 40 546 | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | 25 891 | 33 990 | | |
Operating Profit Loss | 325 137 | 719 131 | | |
Other Borrowings Interest Payments Similar Charges | 3 428 | | | |
Other Creditors Due Within One Year | 45 959 | 52 501 | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 10 154 | | | |
Other Taxation Social Security Within One Year | 35 896 | 16 847 | | |
Par Value Share | | 1 | | |
Pension Costs | 16 491 | | | |
Pension Costs Defined Contribution Scheme | 16 491 | | | |
Percentage Subsidiary Held | | 100 | | |
Production Average Number Employees | 22 | | | |
Profit Loss For Period | 17 827 | | | |
Profit Loss On Ordinary Activities After Tax | 252 382 | 568 078 | | |
Profit Loss On Ordinary Activities Before Tax | 304 548 | 707 593 | | |
Provisions Charged Credited To Profit Loss Account During Period | | -3 985 | | |
Provisions For Liabilities Charges | 33 380 | 29 395 | | |
Social Security Costs | 49 701 | | | |
Staff Costs | 600 758 | | | |
Standard Nominal Tax Rate | 20 | | | |
Stocks Raw Materials Consumables | 322 216 | 276 336 | | |
Tangible Fixed Assets Additions | | 9 878 | | |
Tangible Fixed Assets Cost Or Valuation | 886 315 | 896 193 | | |
Tangible Fixed Assets Depreciation | 551 468 | 604 496 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 53 028 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 35 719 | | |
Tangible Fixed Assets Disposals | | 61 231 | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 61 671 | | | |
Tax On Profit Or Loss On Ordinary Activities | 52 166 | 139 515 | | |
Total Assets Less Current Liabilities | 1 728 477 | 1 861 358 | | |
Total U K Foreign Current Tax After Adjustments Relief | 52 260 | | | |
Total U K Foreign Deferred Tax | -94 | -3 985 | | |
Trade Creditors Within One Year | 373 161 | 284 978 | | |
Turnover Gross Operating Revenue | 3 016 053 | 3 503 395 | | |
U K Current Corporation Tax | 52 260 | | | |
U K Current Corporation Tax On Income For Period | 54 196 | | | |
Value Shares Allotted | 39 216 | 39 216 | | |
Wages Salaries | 534 566 | | | |