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 | 5 405 | 5 914 | 6 368 | | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 3 165 | 3 130 | 2 566 | | | | | | | | | |
Cash Bank On Hand | | | | 3 730 | 2 | 738 | 591 | 2 813 | 5 755 | 3 654 | 3 630 | 4 943 |
Current Assets | 15 788 | 18 329 | 21 238 | 25 771 | 29 104 | 21 074 | 30 527 | 37 159 | 26 323 | 24 852 | 22 756 | 35 436 |
Debtors | 3 260 | 2 886 | 4 266 | 3 801 | 5 430 | 3 320 | 6 553 | 7 123 | 5 310 | 4 230 | 4 310 | 8 100 |
Other Debtors | | | | 1 021 | 2 426 | 773 | 632 | 1 390 | 204 | 718 | 1 358 | 1 436 |
Property Plant Equipment | | | | 1 064 | 1 333 | 1 683 | 1 819 | 1 901 | 1 467 | 1 398 | 1 005 | 1 080 |
Stocks Inventory | 9 363 | 12 313 | 14 406 | | | | | | | | | |
Tangible Fixed Assets | 758 | 863 | 1 075 | | | | | | | | | |
Total Inventories | | | | 18 240 | 23 672 | 17 016 | 23 383 | 27 223 | 15 258 | 16 968 | 14 816 | 22 393 |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | | | | | | | | | |
Profit Loss Account Reserve | 5 205 | 5 714 | 6 168 | | | | | | | | | |
Shareholder Funds | 5 405 | 5 914 | 6 368 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Fees For Non-audit Services | 5 | 5 | 5 | 5 | 5 | 5 | 7 | 10 | 10 | 10 | 10 | 10 |
Dividend Recommended By Directors | | | | | | | | | 4 000 000 | 1 800 000 | | |
Accrued Liabilities | | | | 401 | 389 | 196 | 70 | 252 | 363 | 418 | 841 | 1 249 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 980 | 1 966 | 2 041 | 2 229 | 2 263 | 2 532 | 2 858 | 2 811 | 2 728 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 3 | | | | | | | | | | | |
Administrative Expenses | 2 413 | 2 529 | 2 535 | 2 566 | 2 741 | 2 876 | 3 061 | 3 651 | 3 078 | 3 167 | 3 512 | 3 726 |
Amounts Owed By Group Undertakings | | | | | | | 337 | | | | | 2 000 |
Applicable Tax Rate | | | | 22 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 156 | 167 | 168 | 181 | 189 | 195 | 195 | 180 | 185 |
Bank Borrowings Overdrafts | | | | | 880 | | | | | | | |
Bank Overdrafts | | | | | 880 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -18 | -20 | 38 | | | | | | | | | |
Comprehensive Income Expense | | | | 694 | 714 | 80 | 150 | 501 | 1 253 | 1 239 | 2 629 | 3 666 |
Consignment Stock Held | 7 190 | 9 936 | 11 010 | | | | | | | | | |
Corporation Tax Due Within One Year | 143 | 79 | 70 | | | | | | | | | |
Corporation Tax Payable | | | | 83 | -6 | | 53 | 239 | 71 | 109 | 286 | 268 |
Corporation Tax Recoverable | | | | | | 55 | | | | | | |
Cost Sales | 47 944 | 51 833 | 59 708 | 65 944 | 74 373 | 73 431 | 89 025 | 98 601 | 93 473 | 69 745 | 74 168 | 89 434 |
Creditors | | | | 19 773 | 22 661 | 14 901 | 24 340 | 30 553 | 22 030 | 21 051 | 15 933 | 25 022 |
Creditors Due Within One Year | 11 141 | 13 278 | 15 945 | | | | | | | | | |
Current Tax For Period | | | | 134 | 126 | 19 | 69 | 239 | 240 | 249 | 529 | 543 |
Debtors Due Within One Year | 3 238 | 2 864 | 4 244 | | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 396 | 359 | 410 | 462 | 426 | 482 | 492 | 209 | 289 |
Depreciation Tangible Fixed Assets Expense | 278 | 304 | 334 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 373 | | 274 | 392 | 213 | 166 | 256 | 372 |
Disposals Property Plant Equipment | | | | | 1 025 | | 1 149 | 1 515 | 669 | 405 | 643 | 680 |
Expenses Not Deductible For Tax Purposes | 10 | 16 | 8 | | | | | | | | | |
Fixed Assets | 758 | 863 | | | | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 224 | 380 | 3 | 293 | 3 | 164 | 18 | 112 | 84 |
Further Operating Expense Item Component Total Operating Expenses | | | | 474 | 474 | 474 | 474 | 490 | 506 | 540 | 540 | 540 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 171 | 145 | 120 | 120 | 120 | 120 | 120 |
Gain Loss From Disposal Fixed Assets | | | 9 | | | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 9 | 2 | | | | 4 | 9 | 14 | 4 |
Gross Profit Loss | 3 424 | 3 421 | 3 636 | 3 477 | 3 703 | 3 113 | 3 297 | 4 624 | 4 624 | 4 119 | 6 328 | 7 523 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -7 | 2 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 359 | | 462 | 426 | 482 | 492 | 209 | 289 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 150 | | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 150 | | | | | | | | | | | |
Interest Payable Similar Charges | 171 | 185 | 331 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 224 | 380 | 401 | 294 | 269 | 164 | 18 | 112 | 84 |
Land Buildings Operating Leases Expiring Within One Year | 423 | 423 | 423 | | | | | | | | | |
Merchandise | | | | 2 803 | 7 421 | 6 287 | 5 384 | 4 740 | 4 441 | 6 402 | 6 868 | 6 628 |
Net Current Assets Liabilities | 4 647 | 5 051 | 5 293 | 5 998 | 6 443 | 6 173 | 6 187 | 6 606 | 4 293 | 3 801 | 6 823 | 10 414 |
Net Increase Decrease In Shareholders Funds | -145 | 509 | 454 | | | | | | | | | |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | | -4 | -2 | | | | | | | | | |
Number Shares Allotted | | 200 000 | 200 000 | | | | | | | | | |
Number Shares Issued Fully Paid | | | | | 200 000 | | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 |
Operating Profit Loss | 1 029 | 908 | 1 221 | 1 045 | 1 171 | 498 | 544 | 985 | 1 659 | 1 505 | 3 269 | 4 293 |
Other Creditors | | | | 460 | 579 | 803 | 553 | 933 | 639 | 1 140 | 1 145 | 1 196 |
Other Creditors Due Within One Year | 353 | 357 | 415 | | | | | | | | | |
Other Deferred Tax Expense Credit | | | | | -51 | -5 | | | | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 3 | 4 | | | | | | | | | | |
Other Operating Income | 18 | 16 | 120 | | | | | | | | | |
Other Operating Income Format1 | | | | 134 | 209 | 261 | 308 | 12 | 113 | 553 | 453 | 496 |
Other Taxation Social Security Payable | | | | 129 | 163 | 159 | 154 | 167 | 168 | 180 | 190 | 247 |
Other Taxation Social Security Within One Year | 127 | 122 | 136 | | | | | | | | | |
Other Timing Differences Leading To Decrease Increase In Taxation | | | -258 | | | | | | | | | |
Par Value Share | | 1 | 1 | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs | 182 | 193 | 186 | | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 223 | 272 | 283 | 331 | 342 | 359 | 357 | 352 | 420 |
Prepayments | | | | 187 | 170 | 182 | 134 | 121 | 125 | 234 | 318 | 276 |
Profit Loss | | | | 694 | 714 | 80 | 150 | 501 | 1 253 | 1 239 | 2 629 | 3 666 |
Profit Loss For Period | 605 | 509 | 454 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 858 | 723 | 890 | 821 | 791 | 97 | 250 | 716 | 1 495 | 1 488 | 3 158 | 4 209 |
Property Plant Equipment Gross Cost | | | | 3 044 | 3 299 | 3 724 | 4 048 | 4 164 | 3 999 | 4 256 | 3 816 | 3 808 |
Share Capital Allotted Called Up Paid | 200 | 200 | 200 | | | | | | | | | |
Short Term Timing Differences Leading To Decrease Increase In Taxation | 4 | | -1 | | | | | | | | | |
Social Security Costs | 446 | 433 | 447 | 505 | 556 | 567 | 588 | 637 | 694 | 623 | 682 | 840 |
Staff Costs | 5 158 | 5 218 | 5 316 | | | | | | | | | |
Staff Costs Employee Benefits Expense | | | | 5 497 | 6 374 | 6 574 | 7 017 | 7 377 | 8 127 | 7 901 | 8 115 | 9 270 |
Standard Nominal Tax Rate | 26 | 24 | 23 | | | | | | | | | |
Stocks Raw Materials Consumables | 2 173 | 2 377 | 3 396 | | | | | | | | | |
Tangible Fixed Assets Additions | | 717 | 960 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 567 | 2 794 | 2 949 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 809 | 1 931 | 1 874 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 304 | 334 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 182 | 391 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 490 | 805 | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 177 | 160 | 19 | 48 | 136 | 284 | 283 | 600 | 800 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 | 15 | -26 | 5 | 85 | 14 | 3 | 6 | -51 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 3 | 1 | | 31 | -24 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 223 | 174 | 205 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 253 | 214 | 436 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 127 | 77 | 17 | 100 | 215 | 242 | 249 | 529 | 543 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 1 280 | | 1 473 | 1 631 | 504 | 662 | 203 | 672 |
Total Assets Less Current Liabilities | 5 405 | 5 914 | 6 368 | 7 062 | 7 776 | 7 856 | 8 006 | 8 507 | 5 760 | 5 199 | 7 828 | 11 494 |
Total Current Tax Expense Credit | | | | 127 | 128 | 22 | 100 | | | | | |
Total Dividend Payment | 750 | | | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 253 | 214 | 436 | | | | | | | | | |
Trade Creditors Trade Payables | | | | 3 263 | 4 405 | 3 014 | 5 511 | 6 479 | 5 732 | 6 598 | 5 523 | 6 297 |
Trade Creditors Within One Year | 3 146 | 2 505 | 3 901 | | | | | | | | | |
Trade Debtors Trade Receivables | | | | 2 571 | 2 761 | 2 232 | 5 370 | 5 534 | 4 903 | 3 200 | 2 556 | 4 310 |
Turnover Gross Operating Revenue | 51 368 | 55 254 | 63 344 | | | | | | | | | |
Turnover Revenue | | | | 69 421 | 78 076 | 76 544 | 92 322 | 103 225 | 98 097 | 73 864 | 80 496 | 96 957 |
U K Current Corporation Tax | 250 | 214 | 178 | | | | | | | | | |
Wages Salaries | 4 530 | 4 592 | 4 683 | 4 769 | 5 546 | 5 724 | 6 098 | 6 398 | 7 074 | 6 921 | 7 081 | 8 010 |
Amounts Owed To Group Undertakings | | | | | | | | | 4 240 | 2 040 | | |
Dividend Per Share Interim | | | | | | | | | 20 | 9 | | |
Dividends Paid | | | | | | | | | 4 000 | 1 800 | | |
Dividends Paid On Shares Interim | | | | | | | | | 4 000 | 1 800 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 | 1 | |