Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-12-31 | 2021-12-31 |
Currency |
| | |
|
Balance Sheet |
Debtors | 1 | | |
Net Assets Liabilities | 1 | 100 001 | 100 001 |
Total Inventories | | 6 979 762 | 8 382 031 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 467 014 | 418 139 |
Accumulated Amortisation Impairment Intangible Assets | | 5 838 | 8 946 |
Accumulated Depreciation Impairment Property Plant Equipment | | 138 262 | 258 540 |
Additions Other Than Through Business Combinations Intangible Assets | | | 620 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 79 405 |
Administrative Expenses | | 4 607 831 | 3 579 115 |
Amounts Owed To Group Undertakings | | 4 271 789 | 4 530 368 |
Bank Borrowings | | 2 430 000 | 2 276 250 |
Bank Borrowings Overdrafts | | 5 329 149 | 7 460 987 |
Bank Overdrafts | | 5 175 399 | 7 153 487 |
Called Up Share Capital Not Paid | 1 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 566 044 | 487 273 |
Cash Cash Equivalents | | -1 903 080 | -3 368 294 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | -6 587 316 | |
Comprehensive Income Expense | | 2 381 358 | 8 355 |
Corporation Tax Payable | | 606 093 | 855 011 |
Corporation Tax Recoverable | | 277 | |
Cost Sales | | 37 409 548 | 24 856 725 |
Creditors | | 949 511 | 1 899 022 |
Current Tax For Period | | 660 484 | 122 163 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -267 635 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 62 202 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 13 104 | 216 617 |
Derivative Liabilities | | 598 871 | |
Distribution Costs | | 2 376 953 | 1 075 319 |
Finance Lease Liabilities Present Value Total | | 319 446 | 140 790 |
Finance Lease Payments Owing Minimum Gross | | 177 048 | 174 672 |
Finished Goods Goods For Resale | | 6 977 762 | 7 198 986 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -267 635 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 11 238 | -268 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -598 871 | 698 246 |
Gain Loss On Disposals Property Plant Equipment | | 39 011 | 6 807 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 11 140 |
Government Grant Income | | | 450 |
Impairment Loss Intangible Assets | | | |
Impairment Loss Reversal On Investments | | 50 298 | |
Income Taxes Paid Refund Classified As Operating Activities | | -107 062 | -156 473 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 2 785 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -141 287 | -19 928 |
Increase From Amortisation Charge For Year Intangible Assets | | | 3 108 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 120 278 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | |
Intangible Assets | | 21 267 | 18 779 |
Intangible Assets Gross Cost | | 27 105 | 27 725 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 223 364 | 198 684 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | 114 314 | 31 150 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 12 153 | 9 437 |
Interest Paid Classified As Operating Activities | | -538 964 | -323 401 |
Interest Payable Similar Charges Finance Costs | | 116 330 | 323 401 |
Interest Received Classified As Investing Activities | | -853 | -622 |
Investments Fixed Assets | | 6 587 316 | 6 587 316 |
Investments In Subsidiaries | | 6 587 316 | 6 587 316 |
Issue Equity Instruments | 1 | 100 000 | |
Net Cash Generated From Operations | | 4 138 819 | 245 436 |
Net Finance Income Costs | | 853 | 622 |
Other Creditors | | 4 599 874 | 5 218 217 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | 1 588 902 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 13 328 |
Other Disposals Property Plant Equipment | | | 49 488 |
Other Interest Receivable Similar Income Finance Income | | 853 | 622 |
Other Remaining Borrowings | | 2 215 526 | 1 899 022 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 140 010 | 102 130 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | | 518 157 | 567 640 |
Proceeds From Borrowings Classified As Financing Activities | | -2 215 526 | |
Profit Loss | | 2 328 540 | 1 223 801 |
Property Plant Equipment Gross Cost | | 1 182 408 | 1 212 325 |
Raw Materials Consumables | | 2 000 | 2 000 |
Social Security Costs | | 365 337 | 177 888 |
Staff Costs Employee Benefits Expense | | 3 907 289 | 2 524 486 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 285 346 | 566 950 |
Tax Decrease From Utilisation Tax Losses | | | -7 910 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 219 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 186 309 | 15 154 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 264 666 | 370 117 |
Total Borrowings | | 6 595 164 | 9 360 009 |
Total Current Tax Expense Credit | | 519 197 | 91 298 |
Total Deferred Tax Expense Credit | | -254 531 | 278 819 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 11 140 |
Trade Creditors Trade Payables | | 1 212 031 | 1 208 285 |
Trade Debtors Trade Receivables | | 4 339 498 | 4 308 281 |
Turnover Revenue | | 48 227 636 | 30 735 650 |
Wages Salaries | | 3 401 942 | 2 198 404 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | | |
Number Shares Allotted | 1 | | |
Par Value Share | 1 | | |