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 | 2021-12-30 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 108 554 | 96 324 | 118 583 | 143 272 | 251 473 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 111 402 | 941 804 | 324 687 | 293 932 | 359 051 | 651 067 | 1 622 282 | 906 971 |
Current Assets | 132 099 | 165 001 | 145 990 | 200 656 | 245 828 | 1 062 025 | 382 410 | 373 105 | 441 638 | 832 157 | 1 701 759 | 1 089 279 |
Debtors | 15 631 | 36 558 | 21 979 | 19 482 | 100 715 | 83 671 | 25 269 | 27 337 | 44 535 | 126 975 | 6 706 | 80 962 |
Net Assets Liabilities | | | | | 256 424 | 237 960 | 410 421 | 568 664 | 644 704 | 633 898 | 1 369 905 | 712 526 |
Other Debtors | | | | | 18 203 | 1 301 | | | | 122 955 | | |
Property Plant Equipment | | | | | 844 928 | 1 074 243 | 1 009 141 | 1 048 552 | 998 061 | 1 917 618 | 1 878 959 | 1 615 959 |
Total Inventories | | | | | 33 711 | 36 550 | 32 454 | 51 836 | 38 052 | 54 115 | 72 771 | 101 346 |
Cash Bank In Hand | 74 846 | 91 981 | 91 650 | 147 047 | 111 402 | | | | | | | |
Intangible Fixed Assets | 374 783 | 324 226 | 273 669 | 223 113 | 172 556 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 108 554 | 96 324 | 118 583 | 143 272 | 251 473 | | | | | | | |
Stocks Inventory | 41 622 | 36 462 | 32 361 | 34 127 | 33 711 | | | | | | | |
Tangible Fixed Assets | 533 386 | 457 279 | 525 692 | 536 314 | 844 928 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | 200 | 500 | | | | | | | |
Profit Loss Account Reserve | 108 354 | 96 124 | 118 383 | 143 072 | 250 973 | | | | | | | |
Shareholder Funds | 108 554 | 96 324 | 118 583 | 143 272 | 251 473 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 5 500 |
Accrued Liabilities | | | | | 110 754 | 126 367 | 146 696 | 140 368 | 174 262 | 556 778 | 614 714 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 668 878 | 719 435 | 768 857 | 777 918 | 810 055 | 790 309 | 797 809 | 807 184 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 520 528 | 589 894 | 799 783 | 1 004 752 | 1 216 385 | 1 231 129 | 1 597 897 | 2 064 155 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 30 000 | 30 000 | 60 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 244 380 | 161 141 | 1 158 855 | 328 110 | 277 042 |
Administration Support Average Number Employees | | | | | | | | | | | 391 | 488 |
Administrative Expenses | | | | | | | | | | | 6 651 193 | 9 135 891 |
Amortisation Expense Intangible Assets | | | | | | | | | | | 7 500 | 9 375 |
Amounts Owed To Related Parties | | | | | | | | | | | 21 572 | 21 963 |
Amount Specific Bank Loan | | | | | | | | | | | 627 921 | 350 071 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 197 | 208 | 220 | 237 | 237 | 258 | 407 | 512 |
Balances With Banks | | | | | | | | | | | 1 609 324 | 894 091 |
Bank Borrowings | | | | | 141 607 | 840 244 | 372 737 | 120 615 | 59 369 | 780 636 | 378 448 | 235 864 |
Cash Cash Equivalents | | | | | | | | | | | 1 622 282 | 906 971 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 651 067 | 1 622 282 | |
Cash On Hand | | | | | | | | | | | 12 958 | 12 880 |
Comprehensive Income Expense | | | | | | | | | | | 805 004 | -571 126 |
Cost Sales | | | | | | | | | | | 9 084 120 | 13 835 245 |
Creditors | | | | | 39 552 | 721 529 | 252 049 | 120 615 | 59 369 | 780 636 | 378 448 | 235 864 |
Current Tax For Period | | | | | | | | | | | 189 207 | |
Deferred Tax Assets | | | | | | | | | | | | 21 179 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | 120 416 | -5 083 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 131 952 | -71 664 |
Deferred Tax Liabilities | | | | | | | | | | | 440 820 | 390 335 |
Depreciation Amortisation Expense | | | | | | | | | | | 374 270 | 487 919 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 366 770 | 478 544 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | -30 000 | | -30 000 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 136 205 | | | | -224 542 | | -12 288 |
Disposals Intangible Assets | | | | | | | | -30 000 | | -30 000 | | |
Disposals Property Plant Equipment | | | | | | 1 136 234 | | | | -224 554 | | -73 785 |
Dividend Per Share Interim | | | | | | | | | | | 345 | 431 |
Dividends Paid | | | | | | | | | | | -69 000 | -86 250 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -69 000 | -86 250 |
Dividends Paid On Shares Interim | | | | | | | | | | | 69 000 | 86 250 |
Financial Assets | | | | | | | | | | | 13 250 | 13 250 |
Financial Commitments Other Than Capital Commitments | | | | | | | | 18 552 | 24 262 | 14 296 | 25 130 | |
Fixed Assets | 911 919 | 785 255 | 803 111 | 763 177 | 1 027 346 | 1 206 667 | 1 091 318 | 1 121 293 | 1 069 378 | 2 038 680 | 1 995 833 | 1 723 459 |
Further Item Debtors Component Total Debtors | | | | | | | | | | 122 955 | | 64 243 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 27 952 | 23 503 | 663 | | | | 9 282 058 | 10 626 953 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -63 727 | -311 244 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 2 685 | 10 014 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 18 655 | 28 575 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -10 663 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | | | | | | | | | 1 176 | |
Government Grant Income | | | | | | | | | | | 9 643 | |
Gross Profit Loss | | | | | | | | | | | 7 765 650 | 8 419 395 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -123 433 | 161 032 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 971 215 | -715 311 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -478 | -92 418 |
Increase Decrease In Existing Provisions | | | | | | | | | | | | -71 664 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | | -437 852 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 50 557 | 49 422 | 39 061 | 32 137 | 10 254 | 7 500 | 9 375 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 205 571 | 209 889 | 204 969 | 211 633 | 239 286 | 366 769 | 478 544 |
Intangible Assets | | | | | 172 556 | 121 999 | 72 577 | 63 516 | 61 379 | 111 125 | 103 625 | 94 250 |
Intangible Assets Gross Cost | | | | | 841 434 | 841 434 | 841 434 | 841 434 | 871 434 | 901 434 | 901 434 | 901 434 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 13 785 | 18 712 |
Interest Paid Classified As Financing Activities | | | | | | | | | | | -13 785 | -18 712 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | 13 785 | 18 712 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 13 785 | 18 712 |
Interest Received Classified As Investing Activities | | | | | | | | | | | 233 | |
Interest Received Classified As Operating Activities | | | | | | | | | | | 233 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -377 808 | -382 812 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | -329 128 | -226 208 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 1 678 151 | -106 291 |
Net Cash Generated From Operations | | | | | | | | | | | 1 554 718 | 54 741 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | | 1 512 331 | -217 914 |
Net Current Assets Liabilities | -407 903 | -294 724 | -361 129 | -308 325 | -579 415 | -92 575 | -277 691 | -272 802 | -208 161 | -316 166 | 193 339 | -405 913 |
Net Debt Funds | | | | | | | | | | | 972 789 | 534 937 |
Nominal Value Allotted Share Capital | | | | | | | | | | | 500 | 500 |
Number Shares Issued Fully Paid | | | | | | | | | | | 500 | 500 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | 1 176 | |
Other Creditors | | | | | 113 257 | 174 450 | 140 309 | 238 792 | 244 471 | 69 473 | 155 928 | 112 201 |
Other Employee Expense | | | | | | | | | | | 4 493 | 15 786 |
Other Finance Income | | | | | | | | | | | 233 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 233 | |
Other Inventories | | | | | | | 32 454 | 51 836 | 38 052 | 54 115 | 72 771 | 101 346 |
Other Operating Income Format1 | | | | | | | | | | | 23 604 | |
Other Payables Accrued Expenses | | | | | | | | | | | 614 714 | 496 104 |
Other Remaining Operating Income | | | | | | | | | | | 13 961 | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | | | 132 465 | 145 881 |
Prepayments | | | | | | | 25 186 | 27 312 | 44 515 | 4 019 | 6 706 | 16 719 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | 50 834 |
Production Average Number Employees | | | | | | | | | | | 16 | 24 |
Profit Loss | | | | | | | | | | | 803 828 | -571 126 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 124 509 | -735 208 |
Property Plant Equipment Gross Cost | | | | | 2 365 456 | 1 664 137 | 1 808 924 | 2 053 304 | 2 214 445 | 3 148 746 | 3 476 857 | 3 680 114 |
Provisions | | | | | | | | | | | 440 820 | 369 156 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 151 955 | 154 603 | 151 157 | 159 212 | 157 144 | 307 981 | 440 820 | 369 156 |
Purchase Property Plant Equipment | | | | | | | | | | | -328 111 | -277 042 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -295 023 | -277 850 |
Revenue From Sale Goods | | | | | | | | | | | 16 849 770 | 22 254 640 |
Social Security Costs | | | | | | | | | | | 152 269 | 210 528 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 4 621 526 | 6 666 365 |
Taxation Social Security Payable | | | | | | | 124 804 | 127 339 | 138 773 | 145 343 | 388 018 | 610 282 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 213 657 | -139 690 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -24 451 | -21 475 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 11 059 | 2 166 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 320 681 | -164 082 |
Total Assets Less Current Liabilities | 504 016 | 490 531 | 441 982 | 454 852 | 441 819 | 1 114 092 | 813 627 | 848 491 | 861 217 | 1 722 515 | 2 189 173 | 1 317 546 |
Total Borrowings | | | | | 146 211 | 840 244 | 252 049 | 120 615 | 59 369 | 780 636 | 378 448 | 235 864 |
Total Operating Lease Payments | | | | | | | | | | | 9 478 | 8 377 |
Trade Creditors Trade Payables | | | | | 475 495 | 710 164 | 60 147 | 92 650 | 73 089 | 234 420 | 100 287 | 138 410 |
Trade Debtors Trade Receivables | | | | | 59 | 158 | 83 | 25 | 20 | | | |
Turnover Revenue | | | | | | | | | | | 16 849 770 | 22 254 640 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | | 3 387 | 2 025 |
Wages Salaries | | | | | | | | | | | 4 332 299 | 6 294 170 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 78 000 | 42 750 |
Director Remuneration | | | | | | | | | | | 39 000 | 31 250 |
Bank Borrowings Overdrafts | | | | | 33 550 | 120 688 | 122 695 | | | | | |
Bank Overdrafts | | | | | 4 604 | | | | | | | |
Corporation Tax Payable | | | | | | 962 | 67 458 | | | | | |
Creditors Due After One Year | 324 391 | 335 907 | 245 448 | 226 503 | 39 552 | | | | | | | |
Creditors Due Within One Year | 540 002 | 459 725 | 507 119 | 508 981 | 825 243 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 466 651 | 517 208 | 567 765 | 618 321 | 668 878 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 841 434 | 841 434 | 841 434 | 841 434 | | | | | | | | |
Investments Fixed Assets | 3 750 | 3 750 | 3 750 | 3 750 | 9 862 | 10 425 | 9 600 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 300 | | | | | | | |
Other Investments Other Than Loans | | | | | 9 862 | 10 425 | 9 600 | | | | | |
Other Taxation Social Security Payable | | | | | 19 078 | 23 942 | 124 803 | | | | | |
Prepayments Accrued Income | | | | | 72 180 | 52 773 | 25 186 | | | | | |
Provisions For Liabilities Charges | 71 071 | 58 300 | 77 951 | 85 077 | 150 794 | | | | | | | |
Recoverable Value-added Tax | | | | | 10 273 | 29 439 | | | | | | |
Secured Debts | 533 758 | 485 640 | 403 449 | 331 961 | 146 211 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 300 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 570 240 | 1 561 241 | 1 758 811 | 1 899 271 | 2 365 456 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 036 854 | 1 103 962 | 1 233 119 | 1 362 957 | 1 520 528 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 434 915 | 144 787 | | | | | |