Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 30 283 | 39 415 | 19 827 | 39 662 | 26 525 | 62 852 | 435 128 | 1 213 752 |
Current Assets | 311 766 | 691 977 | 721 860 | 1 182 049 | 1 897 203 | 4 179 009 | 4 870 200 | 7 245 526 |
Debtors | 261 252 | 491 338 | 587 913 | 753 300 | 1 153 835 | 3 309 343 | 3 475 598 | 4 597 031 |
Net Assets Liabilities | 92 377 | 228 484 | 217 753 | 365 112 | -181 045 | 954 111 | 2 291 974 | 4 160 297 |
Other Debtors | 7 947 | 10 732 | 63 189 | 14 328 | 19 372 | 40 745 | 210 146 | 316 638 |
Property Plant Equipment | 7 981 | 13 246 | 23 195 | 319 718 | 626 734 | 938 814 | 1 059 118 | 3 885 172 |
Total Inventories | 20 231 | 161 224 | 114 120 | 389 087 | 716 843 | 806 814 | 959 474 | 1 434 743 |
Cash Bank In Hand | 30 283 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 92 377 | | | | | | | |
Stocks Inventory | 20 231 | | | | | | | |
Tangible Fixed Assets | 7 981 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | | | |
Profit Loss Account Reserve | 92 277 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | 1 995 | 5 632 | 13 173 | 36 693 | 130 663 | 285 492 | 493 200 | 815 479 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 8 902 | 17 490 | 320 043 | | | | |
Average Number Employees During Period | 3 | 4 | 4 | 18 | 18 | 59 | 70 | 93 |
Bank Overdrafts | | | | 238 251 | | | | |
Corporation Tax Payable | 44 909 | 59 565 | 78 313 | | | | 254 105 | |
Creditors | 227 370 | 476 739 | 518 777 | 35 910 | 2 635 382 | 45 833 | 35 419 | 1 161 626 |
Finance Lease Liabilities Present Value Total | | | 2 624 | 5 910 | | | | 294 072 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 3 637 | 7 541 | 23 520 | 103 809 | 162 754 | 223 301 | 332 433 |
Net Current Assets Liabilities | 84 396 | 215 238 | 203 083 | 116 525 | -738 179 | 195 130 | 1 501 851 | 1 927 038 |
Other Creditors | 97 118 | 32 234 | 70 180 | 273 991 | 917 702 | 659 856 | 155 000 | 446 |
Other Taxation Social Security Payable | | 498 | | 28 421 | 66 625 | 127 202 | 128 048 | 163 741 |
Property Plant Equipment Gross Cost | 9 976 | 18 878 | 36 368 | 356 411 | 757 397 | 1 224 306 | 1 552 318 | 4 700 651 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 35 221 | 69 600 | 134 000 | 233 576 | 490 287 |
Total Assets Less Current Liabilities | | 228 484 | 226 278 | 436 243 | -111 445 | 1 133 944 | 2 560 969 | 5 812 210 |
Trade Creditors Trade Payables | 85 343 | 384 442 | 367 660 | 689 392 | 1 550 647 | 2 986 874 | 2 747 327 | 4 765 746 |
Trade Debtors Trade Receivables | 253 305 | 480 606 | 524 724 | 691 449 | 1 117 028 | 3 172 665 | 3 060 631 | 4 042 913 |
Amount Specific Advance Or Credit Directors | | | | 22 599 | 49 396 | 39 446 | 61 731 | 136 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 22 599 | | 9 950 | 101 177 | 75 136 |
Audit Fees Expenses | | | | | | | 6 450 | 8 250 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 136 731 |
Director Remuneration | | | | | | 56 210 | 56 356 | 520 530 |
Accrued Liabilities Deferred Income | | | | 70 444 | 51 012 | 166 334 | 73 221 | 83 835 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 99 576 | 256 711 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 34 379 | 64 400 | | |
Administrative Expenses | | | | | | 2 868 934 | 3 933 847 | 5 902 462 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Bank Borrowings | | | | | | 4 167 | 10 648 | 10 648 |
Bank Borrowings Overdrafts | | | | | | 45 833 | 35 419 | 25 811 |
Cash Cash Equivalents Cash Flow Value | | | | | | 62 852 | 435 128 | |
Comprehensive Income Expense | | | | | | 631 368 | 1 337 863 | 2 267 854 |
Cost Sales | | | | | | 11 992 855 | 22 071 374 | 32 679 670 |
Current Tax For Period | | | | | | | 254 105 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | -72 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 56 058 | 469 776 |
Depreciation Amortisation Expense | | | | | | 162 754 | 223 301 | 332 433 |
Depreciation Expense Property Plant Equipment | | | | | | 162 754 | 223 301 | 316 518 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 9 839 | 7 925 | 15 593 | 10 154 |
Disposals Property Plant Equipment | | | | | 23 868 | 22 415 | 65 384 | 20 540 |
Dividends Paid | | | | | | | | 399 531 |
Dividends Paid Classified As Financing Activities | | | | | | | | -399 531 |
Dividends Paid On Shares Interim | | | | | | | | 399 531 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -503 522 | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 247 938 | 56 083 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | 197 681 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 8 839 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | -25 000 | 2 500 | 2 900 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 48 000 | 102 715 | 106 512 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 1 404 280 | -836 670 | 1 910 172 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -2 155 508 | -104 524 | -1 183 028 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 3 811 | 1 652 | -882 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 3 811 | 1 652 | -882 |
Gross Profit Loss | | | | | | 3 286 307 | 5 572 106 | 7 950 471 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -150 493 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 36 327 | 372 276 | 778 624 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -267 150 | -56 083 | -103 612 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 90 659 | 152 660 | 475 269 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 1 040 |
Interest Expense On Bank Overdrafts | | | | | | 13 755 | 7 350 | |
Interest Paid Classified As Operating Activities | | | | | | -13 755 | -7 350 | -9 879 |
Interest Payable Similar Charges Finance Costs | | | | | | 13 755 | 7 350 | 9 879 |
Issue Equity Instruments | | | | | | 503 788 | | |
Merchandise | | | | | | 806 814 | 959 474 | 1 434 743 |
Net Cash Flows From Used In Financing Activities | | | | | | -513 738 | 105 110 | 385 609 |
Net Cash Flows From Used In Investing Activities | | | | | | 471 023 | 341 547 | 1 691 417 |
Net Cash Flows From Used In Operating Activities | | | | | | 6 388 | -818 933 | -2 855 650 |
Net Cash Generated From Operations | | | | | | 240 571 | -770 200 | -3 016 022 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -406 | |
Number Shares Issued Fully Paid | | | | | | | 532 | 532 |
Operating Profit Loss | | | | | | 442 373 | 1 642 405 | 2 101 364 |
Other Comprehensive Income Expense Net Tax | | | | | | | | 329 468 |
Other Deferred Tax Expense Credit | | | | | | 64 400 | 99 576 | 256 711 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 406 | |
Other Operating Income Format1 | | | | | | 25 000 | 4 146 | 53 355 |
Other Remaining Borrowings | | | | 30 000 | | | | |
Par Value Share | 1 | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -3 933 | -38 065 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 27 329 | 33 104 | 39 487 |
Prepayments Accrued Income | | | | 4 000 | 17 435 | 95 933 | 143 090 | 237 344 |
Proceeds From Issuing Shares | | | | | | -266 | | |
Proceeds From Sales Property Plant Equipment | | | | | | -18 301 | -51 443 | -9 504 |
Profit Loss | | | | | | 631 368 | 1 337 863 | 1 938 386 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 428 618 | 1 635 461 | 2 091 485 |
Provisions | | | | 35 221 | 69 600 | 134 000 | 233 576 | 490 287 |
Purchase Property Plant Equipment | | | | | | -489 324 | -393 396 | -1 700 921 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -9 608 |
Social Security Costs | | | | | | 135 677 | 186 473 | 260 123 |
Staff Costs Employee Benefits Expense | | | | | | 1 709 923 | 2 324 012 | 3 638 836 |
Tax Decrease From Utilisation Tax Losses | | | | | | 18 665 | 29 553 | |
Tax Expense Credit Applicable Tax Rate | | | | | | 81 437 | 310 738 | 397 382 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 1 628 | 15 709 | -627 562 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 801 | 62 914 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -202 750 | 297 598 | 153 099 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 424 854 | 489 324 | 393 396 | 3 168 873 |
Total Borrowings | | | | 247 437 | 746 266 | | | |
Total Current Tax Expense Credit | | | | | | -267 150 | 198 022 | -103 612 |
Total Operating Lease Payments | | | | | | 30 117 | 56 009 | 116 545 |
Turnover Revenue | | | | | | 15 279 162 | 27 643 480 | 40 630 141 |
Wages Salaries | | | | | | 1 546 917 | 2 104 435 | 3 339 226 |
Capital Employed | 92 377 | | | | | | | |
Creditors Due Within One Year | 227 370 | | | | | | | |
Number Shares Allotted | 100 | | | | | | | |
Number Shares Allotted Increase Decrease During Period | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | | |
Tangible Fixed Assets Additions | 16 976 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 9 976 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 995 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 995 | | | | | | | |
Tangible Fixed Assets Disposals | 7 000 | | | | | | | |
Value Shares Allotted Increase Decrease During Period | 100 | | | | | | | |