Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 400 | 1 907 | 1 554 | 3 404 | 564 664 | 3 404 |
Current Assets | 6 921 409 | 9 479 527 | 9 705 193 | 14 823 362 | 17 199 594 | 20 274 518 |
Debtors | 160 400 | 3 271 167 | 2 935 868 | 4 562 570 | 4 652 842 | 6 965 295 |
Net Assets Liabilities | 1 588 141 | 1 618 120 | 1 695 105 | 2 141 574 | 2 708 910 | 3 705 225 |
Other Debtors | 480 343 | 340 348 | 36 704 | 95 618 | 224 622 | 680 600 |
Property Plant Equipment | 836 557 | 839 293 | 1 068 856 | 1 067 945 | 943 050 | 1 436 405 |
Total Inventories | 4 087 877 | 6 206 453 | 6 767 771 | 10 257 388 | 11 982 088 | 13 305 819 |
|
Other Financial Data |
Audit Fees Expenses | 11 750 | 12 625 | 11 750 | 12 450 | 13 000 | 13 750 |
Other Non-audit Services Fees | | | | | 1 950 | 2 125 |
Taxation Compliance Services Fees | | | | | 500 | 525 |
Accrued Liabilities Deferred Income | 234 619 | 39 534 | 88 560 | 570 662 | 2 098 532 | 1 856 455 |
Accumulated Depreciation Impairment Property Plant Equipment | 890 630 | 1 019 298 | 1 100 512 | 1 255 370 | 1 406 805 | 1 450 426 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 141 904 | 442 720 | | 57 456 | 679 007 |
Administrative Expenses | 864 470 | 944 301 | 1 058 940 | 1 156 496 | 1 295 144 | 1 358 029 |
Applicable Tax Rate | | | 19 | | | |
Average Number Employees During Period | 64 | 72 | 72 | 77 | 82 | 85 |
Bank Borrowings | 313 928 | 586 179 | 517 744 | 635 213 | 508 166 | 381 249 |
Bank Borrowings Overdrafts | 277 351 | 317 968 | 594 479 | 517 129 | 346 689 | 1 367 715 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -904 426 | | -986 466 |
Bank Overdrafts | 778 610 | 317 968 | 594 479 | 904 426 | | 986 466 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 25 828 | 42 871 | 17 625 | 380 803 | 285 602 | 704 102 |
Cash Cash Equivalents Cash Flow Value | | | -592 925 | -901 022 | 564 664 | -983 062 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | -3 425 | |
Cash Receipts From Sales Interests In Associates | | | | 13 238 | -3 425 | |
Comprehensive Income Expense | | | | | 567 336 | 996 315 |
Corporation Tax Payable | 31 286 | 20 806 | 6 878 | 98 410 | 251 331 | 232 841 |
Cost Sales | 17 019 823 | 21 008 392 | 24 533 523 | 31 106 408 | 33 433 839 | 39 914 241 |
Creditors | 509 727 | 724 157 | 829 229 | 863 845 | 587 861 | 621 734 |
Current Tax For Period | 31 286 | 20 806 | 6 878 | 98 410 | 151 718 | 213 132 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 40 | | 140 692 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 6 356 | -9 963 | 16 979 | 18 483 | -11 687 | 113 793 |
Deferred Tax Liabilities | | 67 662 | 84 641 | | | |
Depreciation Expense Property Plant Equipment | 83 857 | 81 034 | 107 233 | 81 862 | 86 624 | 59 343 |
Depreciation Impairment Expense Property Plant Equipment | | | | 201 469 | 181 825 | 298 152 |
Distribution Costs | 318 348 | 370 884 | 451 637 | 433 837 | 326 089 | 330 420 |
Finance Lease Liabilities Present Value Total | 57 376 | 22 942 | 202 615 | 171 716 | 66 172 | 446 734 |
Finance Lease Payments Owing Minimum Gross | 149 754 | 75 777 | 298 371 | 270 126 | 163 763 | 544 325 |
Finished Goods Goods For Resale | 4 054 124 | 6 179 854 | 6 719 453 | 10 149 468 | 11 911 771 | 13 208 266 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -200 000 | 330 749 | 68 435 | -200 000 | 127 047 | 126 917 |
Further Item Interest Expense Component Total Interest Expense | | | | 234 101 | 188 020 | 125 112 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 20 314 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -707 | -3 648 | -1 998 | 9 916 | 5 631 | 37 956 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 275 669 | 192 853 | 244 853 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -2 668 236 | 51 788 | -4 165 275 | -2 683 969 | -1 236 856 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -305 618 | 335 299 | 1 613 464 | 93 697 | 2 312 453 |
Gain Loss In Cash Flows From Change In Inventories | | 2 118 576 | 561 318 | 3 489 617 | 1 724 700 | 1 323 731 |
Gain Loss On Disposals Property Plant Equipment | 3 159 | 134 | 8 449 | -7 488 | 7 084 | 70 122 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | | 200 000 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 200 000 |
Gross Profit Loss | 1 401 604 | 1 379 430 | 1 675 129 | 2 351 909 | 2 370 034 | 3 006 011 |
Income Taxes Paid Refund Classified As Operating Activities | -40 555 | -31 691 | -20 806 | -7 279 | 1 203 | -231 622 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | -460 149 | 276 864 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -1 465 686 | 1 547 726 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 301 | 405 | | 401 | | -69 891 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 138 552 | 167 906 | | 181 825 | 298 152 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 15 424 | 17 286 | 23 172 | 20 608 | 18 732 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 681 | 6 201 | 7 505 | 11 004 | 10 956 | 25 519 |
Interest Paid Classified As Operating Activities | | | | | -217 708 | -150 631 |
Interest Payable Similar Charges Finance Costs | 61 856 | 59 899 | 129 848 | 265 713 | 217 708 | 150 631 |
Investment Property Fair Value Model | | | | 452 935 | 422 064 | 622 772 |
Loan Capital | | 11 033 | 7 344 | | | |
Net Cash Flows From Used In Financing Activities | | 209 307 | 150 470 | | | |
Net Cash Flows From Used In Investing Activities | | 141 154 | 389 020 | | | |
Net Cash Flows From Used In Operating Activities | | -391 996 | 38 314 | 172 365 | -1 748 883 | |
Net Cash Generated From Operations | | 483 586 | 112 340 | -100 627 | -1 965 388 | 897 427 |
Net Current Assets Liabilities | 1 338 936 | 1 570 646 | 1 540 119 | 2 040 598 | 2 445 158 | 3 095 784 |
Net Interest Paid Received Classified As Operating Activities | -61 856 | -59 899 | -129 848 | -265 713 | -217 708 | |
Number Shares Issued Fully Paid | | 20 000 | 20 000 | 175 000 | 175 000 | |
Operating Profit Loss | 235 471 | 101 126 | 230 690 | 829 476 | 925 075 | 1 273 871 |
Other Creditors | 113 500 | 83 459 | 582 440 | 588 356 | 780 590 | 544 660 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 9 884 | 86 692 | | 30 390 | 254 531 |
Other Disposals Property Plant Equipment | | 10 500 | 131 943 | | 30 916 | 342 031 |
Other Interest Expense | | 36 412 | 99 171 | | | |
Other Operating Income Format1 | 36 999 | 36 881 | 66 138 | 67 900 | 176 274 | -43 691 |
Other Remaining Borrowings | 175 000 | 182 344 | 178 672 | 3 672 | 306 | 175 000 |
Other Taxation Social Security Payable | 44 125 | 47 007 | 115 760 | 119 337 | 330 851 | 79 795 |
Par Value Share | | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -24 598 | -73 977 | 222 594 | -28 245 | -106 363 | 380 562 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 479 | 23 148 | 33 493 | 51 809 | 51 557 | 56 403 |
Prepayments Accrued Income | 641 869 | 682 273 | 630 272 | 1 117 192 | 496 413 | 2 167 733 |
Proceeds From Loans Advances To Related Parties Classified As Financing Activities | | 11 033 | 3 689 | | | |
Proceeds From Sales Property Plant Equipment | -33 818 | -750 | -53 700 | -24 995 | -7 610 | -157 622 |
Profit Loss | 135 672 | 29 979 | 76 985 | 446 469 | 567 336 | 796 315 |
Profit Loss On Ordinary Activities Before Tax | 173 615 | 41 227 | 100 842 | 563 763 | 707 367 | 1 123 240 |
Property Plant Equipment Gross Cost | 1 727 187 | 1 858 591 | 2 169 368 | 2 323 315 | 2 349 855 | 2 886 831 |
Provisions For Liabilities Balance Sheet Subtotal | 77 625 | 67 662 | 84 641 | | | |
Purchase Property Plant Equipment | -428 769 | -141 904 | -442 720 | -233 041 | -57 456 | -679 007 |
Redeemable Preference Shares Liability | | 175 000 | 175 000 | | | |
Repayments Borrowings Classified As Financing Activities | | | | -3 672 | -3 366 | -306 |
Social Security Costs | 140 746 | 170 390 | 181 518 | 212 385 | 252 025 | 268 792 |
Staff Costs Employee Benefits Expense | 1 619 774 | 1 998 302 | 2 029 583 | 2 336 940 | 2 659 241 | 2 945 117 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 77 625 | 67 662 | 84 641 | 103 124 | 91 437 | 205 230 |
Tax Expense Credit Applicable Tax Rate | | 7 833 | 19 160 | 107 115 | 134 400 | 213 416 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -8 819 | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 267 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 121 | 1 068 | 617 | 44 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 37 943 | 11 248 | 23 857 | 117 294 | 140 031 | 326 925 |
Total Assets Less Current Liabilities | 2 175 493 | 2 409 939 | 2 608 975 | 3 108 543 | 3 388 208 | 4 532 189 |
Total Borrowings | 452 351 | 701 215 | 626 614 | 1 718 311 | 683 472 | 1 542 715 |
Total Current Tax Expense Credit | 31 587 | 21 211 | 6 878 | 98 811 | 151 718 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 200 000 |
Trade Creditors Trade Payables | 4 251 378 | 7 276 275 | 6 607 727 | 10 281 407 | 11 033 758 | 12 999 677 |
Trade Debtors Trade Receivables | 1 708 920 | 2 248 546 | 2 268 892 | 3 349 760 | 3 931 807 | 4 116 962 |
Turnover Revenue | 18 421 427 | 22 387 823 | 26 208 652 | 33 458 317 | 35 803 873 | 42 920 252 |
Wages Salaries | 1 468 549 | 1 817 433 | 1 814 572 | 2 072 746 | 2 355 659 | 2 619 922 |
Work In Progress | 33 753 | 26 599 | 48 318 | 107 920 | 70 317 | 97 553 |
Advances Credits Directors | | | 11 186 | | | |
Company Contributions To Defined Benefit Plans Directors | 6 614 | 6 614 | 7 315 | 6 692 | 5 714 | 1 319 |
Director Remuneration | | 110 430 | 108 237 | 124 174 | 118 333 | 143 077 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 130 866 | 124 047 | 144 396 |