Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-30 | 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 | GBP |
Net Worth | -27 282 | | -27 079 | | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 81 559 | 60 008 | 264 678 | 896 345 | 1 153 600 | 634 085 | 2 031 769 | 4 575 633 |
Current Assets | 30 078 | 1 751 | 1 751 | 29 481 | 249 755 | 156 741 | 353 620 | 788 792 | 2 839 188 | 4 868 431 | 5 806 891 | 12 296 762 | 16 583 434 |
Debtors | 3 163 | 1 645 | 1 645 | 4 542 | 46 696 | 72 347 | 266 607 | 380 877 | 588 832 | 1 901 233 | 3 663 860 | 8 565 197 | 4 937 675 |
Net Assets Liabilities | | | | | | 16 198 | -6 019 | 9 487 | 8 075 | 6 524 | 91 000 | 760 445 | 2 846 119 |
Other Debtors | | | | | | 3 892 | 5 326 | 627 | | 108 258 | | 9 984 | 42 795 |
Property Plant Equipment | | | | | | 2 198 | 2 860 | 1 990 | 1 120 | 250 | 250 | 80 723 | 230 755 |
Total Inventories | | | | | | 2 835 | 27 005 | 143 237 | 1 354 011 | 1 813 598 | 1 508 946 | | |
Cash Bank In Hand | 2 458 | 106 | 106 | 24 939 | 203 059 | 81 559 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -27 282 | -27 079 | -27 079 | -30 973 | 8 040 | 16 198 | | | | | | | |
Stocks Inventory | 24 457 | | 0 | | | 2 835 | | | | | | | |
Tangible Fixed Assets | 17 164 | 19 230 | 19 230 | | 728 | 2 198 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | -27 382 | -27 179 | -27 179 | -31 073 | 7 940 | 16 098 | | | | | | | |
Shareholder Funds | -27 282 | | -27 079 | | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 8 000 | 14 400 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 9 500 | 18 758 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 776 | 1 491 | 2 361 | 3 231 | 4 101 | 4 101 | 11 632 | 32 549 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 377 | | | | | | 186 782 |
Administrative Expenses | | | | | | | | | | | | 615 867 | 1 330 341 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 16 724 | 161 974 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 485 | 645 | 645 | 645 | 645 | | |
Average Number Employees During Period | | | | | | | 2 | 2 | 2 | 2 | 2 | 4 | 6 |
Bank Borrowings | | | | | | | | | | | | 500 000 | 441 667 |
Bank Borrowings Overdrafts | | | | | | | | | | | | 500 000 | 341 667 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 634 085 | 2 031 769 | 4 575 633 |
Corporation Tax Payable | | | | | | 36 492 | | | | | | 241 953 | 211 337 |
Cost Sales | | | | | | | | | | | | 26 638 056 | 56 637 701 |
Creditors | | | | | | 142 302 | 361 959 | 780 898 | 2 832 011 | 4 862 111 | 5 716 095 | 500 000 | 341 667 |
Current Tax For Period | | | | | | | | | | | | 241 953 | 646 337 |
Deferred Income | | | | | | | | | | | | | 231 480 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | | 15 292 | -4 343 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | 15 292 | -4 344 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 7 531 | |
Dividends Paid | | | | | | | | | | | | 450 000 | 760 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -450 000 | -760 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 450 000 | 760 000 |
Finished Goods Goods For Resale | | | | | | | | | | | | 1 699 796 | 7 070 126 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | -500 000 | 58 333 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | -56 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | 45 | -221 325 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | -5 259 299 | -2 212 842 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 4 901 337 | -3 627 522 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | | 190 850 | 5 370 330 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -115 645 | -676 952 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | -1 397 684 | -2 543 863 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 715 | 870 | 870 | 870 | | | 20 917 |
Interest Income On Bank Deposits | | | | | | | | | | | | 27 | 7 768 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | | 27 | 7 768 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | | -15 491 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | | 15 491 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -27 | -7 768 |
Net Cash Generated From Operations | | | | | | | | | | | | -1 551 306 | -4 219 403 |
Net Current Assets Liabilities | -44 446 | -46 309 | -46 309 | -30 973 | 7 312 | 14 439 | -8 339 | 7 894 | 7 177 | 6 320 | 90 796 | 1 195 059 | 2 968 025 |
Net Finance Income Costs | | | | | | | | | | | | 27 | 7 768 |
Other Creditors | | | | | | 42 | 18 881 | 1 457 | 549 | 11 967 | 35 905 | 121 065 | 34 273 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | | 15 833 |
Other Interest Expense | | | | | | | | | | | | | 15 491 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 27 | 7 768 |
Other Taxation Social Security Payable | | | | | | 11 304 | 25 331 | | | | | 933 883 | 1 536 115 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 168 691 | 193 818 |
Prepayments Accrued Income | | | | | | | | | | | | 2 484 | 2 783 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | -14 250 |
Profit Loss | | | | | | | | | | | | 1 119 445 | 2 845 674 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 1 376 690 | 3 487 667 |
Property Plant Equipment Gross Cost | | | | | | 2 974 | 4 351 | 4 351 | 4 351 | 4 351 | 4 351 | 92 355 | 263 304 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 439 | 540 | 397 | 222 | 46 | 46 | | |
Purchase Property Plant Equipment | | | | | | | | | | | | -88 004 | -186 782 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 321 695 | 523 212 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | 15 337 | 10 994 |
Taxation Social Security Payable | | | | | | | 25 331 | 245 064 | 298 301 | 265 508 | 664 485 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 261 571 | 662 657 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -21 738 | -21 638 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 2 176 | 5 317 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 257 245 | 641 993 |
Total Assets Less Current Liabilities | -27 282 | | -27 079 | | 8 040 | 16 637 | -5 479 | 9 884 | 8 297 | 6 570 | 91 046 | 1 275 782 | 3 198 780 |
Total Borrowings | | | | | | | | | | | | 500 000 | 341 667 |
Trade Creditors Trade Payables | | | | | | 94 464 | 317 747 | 534 377 | 2 533 161 | 4 584 636 | 5 015 705 | 9 795 302 | 11 483 446 |
Trade Debtors Trade Receivables | | | | | | 68 455 | 260 796 | 379 605 | 588 187 | 1 792 330 | 3 663 215 | 8 536 005 | 4 730 123 |
Wages Salaries | | | | | | | | | | | | 142 300 | 298 834 |
Director Remuneration | | | | | | | | | | | | 90 000 | 120 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | | 250 000 | 200 000 |
Creditors Due Within One Year Total Current Liabilities | 74 524 | | 48 060 | | | | | | | | | | |
Fixed Assets | 17 164 | | 19 230 | | | | | | | | | | |
Tangible Fixed Assets Additions | | | 14 569 | | 909 | 2 065 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 25 092 | | 31 174 | | 909 | 2 974 | | | | | | | |
Tangible Fixed Assets Depreciation | 7 928 | | 11 944 | | 181 | 776 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | | 7 793 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | -3 777 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | | -8 487 | 31 174 | | | | | | | | | |
Advances Credits Directors | | | | 4 028 | | | | | | | | | |
Advances Credits Made In Period Directors | | | | 4 028 | | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 4 028 | | | | | | | | |
Capital Employed | | -27 079 | | -30 973 | 8 040 | 16 198 | | | | | | | |
Creditors Due Within One Year | | 48 060 | | 60 454 | 242 443 | 142 302 | | | | | | | |
Number Shares Allotted | | | | 100 | 100 | 100 | | | | | | | |
Par Value Share | | | | 1 | 1 | 1 | | | | | | | |
Provisions For Liabilities Charges | | | | | | 439 | | | | | | | |
Share Capital Allotted Called Up Paid | | 100 | | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 181 | 595 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 11 944 | | | | | | | | | |