Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 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 |
| | | | | | | | | |
Net Worth | 1 446 185 | 1 532 495 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 183 751 | 549 230 | 691 988 | 966 135 | 1 913 295 | 1 874 738 | 1 590 335 | 941 341 |
Current Assets | 462 746 | 638 561 | 1 353 074 | 2 163 967 | 2 511 045 | 2 798 538 | 2 818 097 | 2 322 001 | 2 226 316 | 2 187 729 |
Debtors | 331 293 | 360 279 | 1 169 323 | 1 614 737 | 1 819 057 | 1 832 403 | 904 802 | 447 263 | 635 981 | 1 246 388 |
Net Assets Liabilities | | | 2 474 628 | 3 362 430 | 3 744 413 | 4 048 985 | 4 190 040 | 4 063 624 | 4 010 861 | 4 008 535 |
Other Debtors | | | 5 134 | 5 134 | | | | 5 | 10 | 10 |
Property Plant Equipment | | | 136 324 | 102 243 | 76 682 | 29 385 | 22 039 | 286 219 | 232 539 | 1 993 059 |
Total Inventories | | | | | | | | 104 973 | 109 793 | |
Cash Bank In Hand | 131 453 | 278 282 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 446 185 | 1 532 495 | | | | | | | | |
Tangible Fixed Assets | 541 696 | 233 053 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 762 481 | 783 680 | | | | | | | | |
Shareholder Funds | 1 446 185 | 1 532 495 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 152 416 | 79 635 | 49 800 |
Accumulated Amortisation Impairment Intangible Assets | | | 142 400 | 142 400 | 142 400 | 142 400 | 142 400 | 211 280 | 211 280 | 280 160 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 392 686 | 426 767 | 452 328 | 58 916 | 66 262 | 16 781 | 92 461 | 174 935 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 4 189 | 19 571 |
Administrative Expenses | | | | | | | | 2 945 756 | 3 172 268 | 2 610 554 |
Average Number Employees During Period | | | 89 | 115 | 127 | 126 | 130 | 125 | 3 | |
Bank Borrowings | | | 34 656 | 623 267 | 571 619 | 518 036 | 1 085 228 | 996 085 | 906 340 | 800 420 |
Bank Borrowings Overdrafts | | | 428 733 | 571 619 | 518 171 | 461 248 | 988 654 | 898 090 | 97 995 | 100 931 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 1 992 122 | 1 976 338 |
Cash Cash Equivalents | | | | | | | | 3 625 583 | 2 551 446 | 2 025 839 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 874 738 | 1 590 335 | |
Comprehensive Income Expense | | | 1 002 394 | 1 024 348 | 528 563 | 483 324 | 310 370 | -36 372 | -160 282 | 538 121 |
Corporation Tax Payable | | | | 1 621 | 4 620 | 4 906 | 69 176 | 384 | 383 | 10 188 |
Cost Sales | | | | | | | | 8 647 723 | 10 258 022 | 12 117 747 |
Creditors | | | 428 733 | 571 619 | 518 171 | 461 248 | 988 654 | 898 090 | 98 378 | 111 119 |
Current Tax For Period | | | 214 173 | 262 176 | 182 169 | 157 148 | 180 129 | 16 635 | | 9 803 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 73 918 | -88 685 | 89 593 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 88 403 | -102 397 | 220 106 |
Dividends Paid Classified As Financing Activities | | | | | | | | -90 044 | -117 661 | -90 913 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | -117 661 | -90 913 |
Finance Lease Liabilities Present Value Total | | | | | | | | 1 465 981 | 1 307 250 | 924 952 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 1 069 124 | 928 872 | 756 617 |
Finished Goods Goods For Resale | | | | | | | | 104 973 | 109 793 | 127 734 |
Fixed Assets | 1 210 400 | 901 757 | 1 622 695 | 1 847 953 | 1 831 408 | 1 792 683 | 2 533 737 | 2 797 917 | 2 744 237 | 2 661 763 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -50 740 | 4 496 | |
Gain Loss On Disposals Property Plant Equipment | | | -21 805 | -2 243 | -7 375 | -54 641 | -221 442 | -55 815 | -57 305 | |
Government Grant Income | | | | | | | | 1 001 102 | 334 816 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 5 375 | -2 | -306 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -7 | -127 | -4 675 | 13 087 | 16 635 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 68 880 | | 68 880 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 34 081 | 25 561 | 9 794 | 7 346 | 6 281 | 17 846 | 82 474 |
Intangible Assets | | | 393 604 | 393 604 | 393 604 | 393 604 | 393 604 | 324 724 | 324 724 | 255 844 |
Intangible Assets Gross Cost | | | 536 004 | 536 004 | 536 004 | 536 004 | 536 004 | 142 400 | 536 004 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 52 186 | 45 979 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 75 758 | 96 693 | 103 649 | 109 496 | 111 918 | 96 682 | 101 557 | |
Interest Income On Bank Deposits | | | | | | | | 125 | 7 | 14 |
Interest Paid Classified As Operating Activities | | | | | | | | -51 005 | -45 068 | -119 709 |
Interest Payable Similar Charges Finance Costs | | | 113 642 | 133 445 | 142 329 | 145 442 | 169 498 | 156 682 | 45 068 | 119 709 |
Interest Received Classified As Investing Activities | | | | | | | | -125 | -7 | -14 |
Investment Property | | | 817 667 | 1 077 006 | 1 086 022 | 1 094 594 | 1 842 994 | 1 842 994 | 1 842 994 | |
Investments Fixed Assets | 668 704 | 668 704 | 668 704 | 668 704 | 668 704 | 668 704 | 668 704 | 668 704 | 668 704 | 668 704 |
Investments In Subsidiaries | | | | | | | | 668 704 | 668 704 | 668 704 |
Net Cash Generated From Operations | | | | | | | | 362 975 | 9 928 | |
Net Finance Income Costs | | | | | | | | 125 | 7 | 14 |
Other Creditors | | | | -2 | | | | 59 791 | 96 922 | 36 424 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 100 834 | 5 229 |
Other Disposals Property Plant Equipment | | | | | | | | | 169 385 | 8 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 125 | 7 | 14 |
Other Remaining Borrowings | | | | | | | | 186 785 | 191 993 | 167 993 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 12 265 | 54 566 | 55 083 | 74 780 | 108 266 | 119 272 | 105 924 | 108 950 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | | | | 98 014 | 526 958 | 355 496 |
Profit Loss | | | 1 254 008 | 1 114 948 | 516 851 | 620 592 | 310 370 | 111 823 | 64 898 | |
Property Plant Equipment Gross Cost | | | 529 010 | 529 010 | 529 010 | 88 301 | 88 301 | 303 000 | 325 000 | 2 167 994 |
Purchase Property Plant Equipment | | | | | | | | -279 000 | -22 000 | |
Social Security Costs | | | 382 701 | 497 148 | 527 863 | 536 524 | 564 969 | 500 005 | 565 529 | |
Staff Costs Employee Benefits Expense | | | 4 096 276 | 5 359 868 | 5 711 717 | 5 832 046 | 6 066 084 | 5 635 113 | 6 141 493 | 6 142 129 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 59 825 | 52 969 | 30 349 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | 50 740 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 47 034 | 32 258 | 13 144 | 50 301 | -91 304 | -12 880 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 78 | -251 | 453 | 440 | 446 | 1 158 | 7 270 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | 105 212 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 264 633 | 297 709 | 140 276 | 137 308 | 237 086 | 105 038 | -6 856 | 229 909 |
Total Borrowings | | | | 623 267 | 571 619 | 518 036 | 1 085 228 | 996 085 | 97 995 | 100 931 |
Trade Creditors Trade Payables | | | | | | | | 799 687 | 841 183 | 1 220 790 |
Trade Debtors Trade Receivables | | | | | | | | 2 141 048 | 1 995 104 | 2 977 994 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | -1 842 994 |
Turnover Revenue | | | | | | | | 10 956 388 | 12 811 509 | |
Wages Salaries | | | 3 701 310 | 4 808 154 | 5 128 771 | 5 220 742 | 5 392 849 | 5 015 836 | 5 470 040 | 5 439 807 |
Audit Fees Expenses | | | 5 604 | 6 000 | 5 500 | 2 300 | 2 400 | 12 480 | | |
Director Remuneration | | | 24 111 | 24 192 | 16 272 | 16 704 | 12 852 | 8 431 | | |
Accrued Liabilities | | | 650 | 650 | 649 | 649 | 2 400 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | -14 970 | | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -2 802 | -2 507 | 3 166 | | | |
Amounts Owed By Group Undertakings | | | 1 164 189 | 1 609 603 | 1 319 057 | 1 332 403 | 404 802 | 197 258 | | |
Applicable Tax Rate | | | | 20 | 19 | 19 | 19 | 19 | | |
Creditors Due Within One Year | 226 026 | 2 222 | | | | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -25 373 | | | | | |
Deferred Tax Liabilities | | | 22 103 | 7 133 | 4 331 | 1 824 | 4 990 | | | |
Depreciation Expense Property Plant Equipment | | | 186 403 | 259 416 | 297 222 | 315 750 | 433 137 | 293 193 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 403 206 | | 55 762 | | |
Disposals Property Plant Equipment | | | | | | 464 709 | | 64 301 | | |
Dividends Paid | | | 110 961 | 136 546 | 146 580 | 178 752 | 169 315 | 90 044 | | |
Dividends Paid On Shares | | | | 136 546 | 146 580 | 178 752 | | | | |
Dividends Paid On Shares Final | | | 110 961 | 136 546 | | | | | | |
Dividends Paid On Shares Interim | | | | 43 186 | 54 340 | 70 426 | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 11 713 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 12 785 | 10 761 | 9 978 | 9 162 | 10 525 | 7 430 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 60 000 | 60 000 | 60 000 | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 25 099 | 25 991 | 28 702 | 26 765 | 47 055 | 50 621 | | |
Interest Expense On Bank Overdrafts | | | | | | 9 | | | | |
Investments In Group Undertakings | | | 668 704 | 668 704 | 668 704 | 668 704 | 668 704 | 668 704 | | |
Issue Equity Instruments | | | 100 | | | | | | | |
Loans From Directors | | | | 16 821 | 16 821 | 16 821 | | | | |
Net Assets Liabilities Subsidiaries | | | -1 273 704 | -1 364 304 | -1 654 812 | -1 790 656 | -2 435 093 | -2 652 168 | | |
Net Current Assets Liabilities | 236 720 | 636 339 | 1 302 769 | 2 093 229 | 2 435 507 | 2 719 374 | 2 649 947 | 2 223 622 | | |
Number Shares Allotted | | 100 | | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 35 | 35 | 35 | 35 | | |
Other Deferred Tax Expense Credit | | | 50 460 | 35 533 | -16 513 | -19 713 | 61 632 | 88 403 | | |
Par Value Share | | 1 | | | 1 | 1 | 1 | 1 | | |
Profit Loss On Ordinary Activities Before Tax | | | | 1 412 657 | 947 635 | 757 900 | 1 190 468 | 216 861 | | |
Profit Loss Subsidiaries | | | 1 251 613 | 1 090 600 | 790 508 | 635 844 | 644 437 | 217 075 | | |
Provisions | | | 22 103 | 7 133 | 4 331 | 1 824 | 4 990 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 22 103 | 7 133 | 4 331 | 1 824 | 4 990 | 59 825 | | |
Provisions For Liabilities Charges | 935 | 5 601 | | | | | | | | |
Revaluation Reserve | 15 000 | 80 111 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | | |
Share Premium Account | 668 604 | 668 604 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 784 438 | 519 710 | | | | | | | | |
Tangible Fixed Assets Depreciation | 242 742 | 286 657 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 50 981 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 066 | | | | | | | | |
Tangible Fixed Assets Disposals | | 344 838 | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | 80 110 | | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | 20 433 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 282 531 | 182 420 | 144 001 | 226 189 | 41 204 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 35 533 | -63 547 | -39 277 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 24 000 | | 279 000 | | |
Total Assets Less Current Liabilities | 1 447 120 | 1 538 096 | 2 925 464 | 3 941 182 | 4 266 915 | 4 512 057 | 5 183 684 | 5 021 539 | | |
Total Current Tax Expense Credit | | | | 262 176 | 182 162 | 157 021 | 175 454 | 16 635 | | |
Total Deferred Tax Expense Credit | | | | 35 533 | -41 886 | -19 713 | | | | |
Total Operating Lease Payments | | | 22 267 | 35 600 | 56 646 | 73 333 | 91 400 | 84 633 | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | 748 400 | | | |
Amortisation Expense Intangible Assets | | | | | | | | 68 880 | | |
Investment Property Fair Value Model | | | | | | 1 094 594 | 1 842 994 | | | |
Recoverable Value-added Tax | | | | | | | | 5 | | |