Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | | | |
Net Worth | 4 350 553 | 4 355 834 | 4 461 868 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 82 108 | 20 039 | 11 168 | 193 144 | 8 849 | 9 352 | 181 948 | 2 688 |
Current Assets | 5 462 278 | 5 566 056 | 5 831 166 | | 6 084 018 | 6 928 464 | 5 966 160 | 6 058 978 | 6 129 467 | 6 902 012 | 6 589 657 |
Debtors | 4 976 161 | 5 082 900 | 5 330 108 | 874 508 | 841 528 | 6 084 278 | 4 925 296 | 5 122 978 | 5 108 198 | 5 523 019 | 5 057 888 |
Net Assets Liabilities | | | | | 4 659 136 | 5 352 304 | 4 696 491 | 4 944 026 | 5 047 419 | 5 373 275 | 5 436 537 |
Other Debtors | 16 990 | 20 835 | 14 635 | 16 779 | 17 329 | 124 309 | 52 281 | 44 401 | 54 422 | 104 195 | 6 901 |
Property Plant Equipment | | | | 1 281 433 | 1 283 461 | 1 412 273 | 3 340 355 | 3 782 773 | 3 297 699 | 2 861 320 | 2 448 632 |
Total Inventories | | | | 584 231 | 642 926 | 833 018 | 847 720 | 927 151 | 1 011 917 | 1 197 045 | |
Cash Bank In Hand | 18 810 | 53 022 | 24 961 | | | | | | | | |
Stocks Inventory | 467 307 | 430 134 | 476 097 | | | | | | | | |
Tangible Fixed Assets | 580 546 | 838 171 | 1 203 515 | | | | | | | | |
Trade Debtors | 843 288 | 900 154 | 987 085 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 600 | 3 600 | 3 600 | | | | | | | | |
Profit Loss Account Reserve | 4 346 553 | 4 351 834 | 4 457 868 | | | | | | | | |
Shareholder Funds | 4 350 553 | 4 355 834 | 4 461 868 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 14 000 | 14 000 | 14 000 | 14 000 | 14 000 | 14 500 | 15 000 | 16 500 |
Accrued Liabilities Deferred Income | | | | 175 635 | 144 423 | 132 614 | 127 714 | 199 139 | 245 572 | 130 599 | 96 765 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 2 076 376 | 2 270 027 | 2 464 918 | 2 679 281 | 2 902 564 | 3 146 382 | 3 645 943 | 4 133 861 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 213 704 | 349 040 | 2 173 058 | 861 498 | 17 994 | 63 182 | 75 230 |
Administrative Expenses | 1 516 085 | 1 305 265 | 1 392 658 | 1 636 784 | 1 988 601 | 2 097 519 | 2 192 850 | 2 466 497 | 2 496 450 | 2 646 017 | 2 764 336 |
Amounts Owed By Group Undertakings | | | | | | 4 143 476 | 3 283 978 | 3 298 666 | 3 527 458 | 3 859 925 | 3 678 601 |
Average Number Employees During Period | | | | 71 | 76 | 85 | 89 | 95 | 92 | 95 | 99 |
Bank Borrowings | | | | 16 667 | 47 122 | | | | 250 000 | 234 375 | 171 875 |
Bank Borrowings Overdrafts | | 108 182 | | 16 667 | 165 742 | 132 418 | 122 | 86 588 | 236 947 | 179 127 | 109 375 |
Bank Overdrafts | 265 372 | 162 558 | 120 692 | | 118 620 | 132 418 | 122 | 86 588 | 53 248 | | 6 476 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 847 467 | 820 609 | 566 784 | 2 321 622 | 2 723 068 | 2 377 576 | 2 097 738 | 1 817 900 |
Corporation Tax Payable | | | | | | 121 322 | | | | 68 000 | 149 687 |
Cost Inventories Recognised As Expense Gross | | | | 2 633 105 | 2 718 276 | 3 381 691 | 3 878 474 | | | | |
Cost Sales | 3 031 526 | 3 201 346 | 3 335 522 | 3 849 743 | 4 020 798 | 5 033 054 | 5 726 793 | 5 695 808 | 4 961 692 | 6 007 365 | 6 297 208 |
Creditors | | | | 2 380 050 | 160 941 | 161 149 | 1 158 713 | 1 227 579 | 1 326 626 | 763 490 | 314 422 |
Current Tax For Period | | | | | | 121 322 | | | | 68 000 | 83 396 |
Deferred Tax Asset Debtors | | | | 37 600 | 22 700 | 12 800 | 7 000 | 99 200 | 37 700 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | 109 600 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 81 300 | 21 800 | 8 500 | 77 400 | 56 300 | 21 300 | -3 500 | -58 100 |
Depreciation Expense Property Plant Equipment | | | | 113 147 | 114 234 | 72 619 | 155 899 | 173 422 | 223 809 | 210 846 | |
Distribution Costs | 638 427 | 563 785 | 608 729 | 620 569 | 327 848 | 344 124 | 330 824 | 359 110 | 304 233 | 359 078 | 394 135 |
Dividends Paid | | | | 100 000 | 318 348 | 20 000 | 1 100 000 | 100 000 | 100 000 | 100 000 | 150 000 |
Dividends Paid On Shares Final | | | | | | | 1 100 000 | 100 000 | 100 000 | 100 000 | 150 000 |
Finance Lease Liabilities Present Value Total | | | | 283 148 | 160 941 | 161 149 | 1 158 713 | 1 227 579 | 1 089 679 | 584 363 | 205 047 |
Finance Lease Payments Owing Minimum Gross | | | | 552 669 | 419 987 | 389 453 | 1 865 910 | 1 922 453 | 1 649 387 | 1 154 098 | 618 324 |
Finished Goods Goods For Resale | 118 202 | 73 012 | 73 978 | 106 943 | 139 320 | 85 444 | 176 297 | 202 434 | 157 462 | 140 393 | 360 271 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 30 794 | 33 970 | 24 365 | 39 334 | 30 814 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 54 | -127 | -1 583 | 71 | -2 113 | -76 | 988 | 109 600 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 530 488 | 480 312 | 453 438 | 346 563 | 404 219 |
Gain Loss On Disposals Property Plant Equipment | | | | 5 500 | | 3 800 | 6 056 | 9 300 | 6 239 | | |
Government Grant Income | | | | | | | | | 69 204 | | |
Gross Profit Loss | 2 021 062 | 1 965 420 | 2 281 785 | 2 823 835 | 2 578 182 | 3 337 574 | 3 105 624 | 3 321 643 | 3 088 394 | 3 609 056 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 3 400 | 8 830 | | -1 709 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 211 676 | 220 228 | 235 282 | 412 480 | 503 068 | 499 561 | 487 918 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 290 | 2 498 | 437 | | | 57 432 | 1 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 26 137 | 27 611 | 25 733 | 29 569 | 58 231 | 50 425 | 74 270 | |
Interest Payable Similar Charges Finance Costs | | | | 54 600 | 54 899 | 52 941 | 60 363 | 92 201 | 132 222 | 113 605 | 113 910 |
Net Current Assets Liabilities | 3 830 728 | 3 930 745 | 3 732 809 | | 3 746 416 | 4 309 580 | 2 794 849 | 2 817 332 | 3 464 646 | 3 622 545 | 3 700 927 |
Number Shares Issued Fully Paid | | | | | | 3 600 | | | | | |
Operating Profit Loss | 33 217 | 117 798 | 280 398 | 566 482 | 261 733 | 895 931 | 581 950 | 496 036 | 356 915 | 603 961 | |
Other Creditors | | | | 1 049 596 | 877 992 | 945 394 | 1 058 324 | 1 235 428 | 659 232 | 973 255 | 754 413 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 18 025 | 25 337 | 20 919 | 189 197 | 259 250 | | |
Other Disposals Property Plant Equipment | | | | | 18 025 | 25 337 | 30 613 | 195 797 | 259 250 | | |
Other Operating Income Format1 | | | | | | | | | 69 204 | | 75 000 |
Other Taxation Social Security Payable | | | | 181 257 | 232 603 | 278 076 | 178 621 | 307 471 | 440 692 | 370 682 | 304 783 |
Par Value Share | | 1 | 1 | | | 1 | | | | | |
Prepayments Accrued Income | | | | 159 946 | 123 348 | 384 794 | 190 861 | 197 504 | 205 184 | 200 161 | 226 563 |
Profit Loss | | | | 430 582 | 185 034 | 713 168 | 444 187 | 347 535 | 203 393 | 425 856 | 213 262 |
Profit Loss On Ordinary Activities Before Tax | 3 654 | 87 581 | 240 334 | 511 882 | 206 834 | 842 990 | 521 587 | 403 835 | 224 693 | 490 356 | 346 449 |
Property Plant Equipment Gross Cost | | | | 3 357 809 | 3 553 488 | 3 877 191 | 6 019 636 | 6 685 337 | 6 444 081 | 6 507 263 | 6 582 493 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 209 800 | 208 400 | 280 000 | 428 500 | | | |
Raw Materials Consumables | | | | 400 243 | 450 792 | 625 145 | 579 998 | 647 396 | 762 534 | 892 924 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 202 900 | 209 800 | 208 400 | 280 000 | 428 500 | 388 300 | 347 100 | 398 600 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 99 102 | 76 729 | 42 692 | 93 168 | 65 825 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | 2 019 | 3 569 | -1 330 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -28 521 | -26 168 | -26 745 | -26 048 | -28 154 | -29 545 | -32 135 | -33 072 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -325 | -18 257 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | | -7 889 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 7 391 | 6 728 | 3 763 | 4 275 | 4 419 | -4 170 | 4 134 | 5 949 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 81 300 | 21 800 | 129 822 | 77 400 | 56 300 | 21 300 | 64 500 | 133 187 |
Total Assets Less Current Liabilities | 4 411 274 | 4 768 916 | 4 936 324 | | 5 029 877 | 5 721 853 | 6 135 204 | 6 600 105 | 6 762 345 | 6 483 865 | 6 149 559 |
Total Borrowings | | | | | 165 742 | 132 418 | 122 | 86 588 | 303 248 | 234 375 | 178 351 |
Total Current Tax Expense Credit | | | | | | | | | | 68 000 | 81 687 |
Total Deferred Tax Expense Credit | | | | | | | | | | -3 500 | 51 500 |
Total Operating Lease Payments | | | | 115 338 | 111 000 | 146 546 | 189 588 | 221 196 | | | |
Trade Creditors Trade Payables | | | | 687 374 | 657 796 | 780 756 | 1 099 333 | 718 146 | 693 316 | 1 111 948 | 1 100 829 |
Trade Debtors Trade Receivables | | | | 1 206 523 | 1 180 188 | 1 418 899 | 1 391 176 | 1 483 207 | 1 283 434 | 1 358 738 | 1 145 823 |
Turnover Revenue | | | | 6 673 578 | 6 598 980 | 8 370 628 | 8 832 417 | 9 017 451 | 8 050 086 | 9 616 421 | |
Work In Progress | 40 738 | 42 897 | 54 036 | 77 045 | 52 814 | | 91 425 | 77 321 | 91 921 | 163 728 | |
Company Contributions To Defined Benefit Plans Directors | | | | 87 429 | 44 571 | -1 500 | -47 776 | 29 401 | 29 500 | 30 175 | |
Director Remuneration | | | | | | | 148 590 | 200 747 | 212 974 | 216 143 | 216 965 |
Director Remuneration Benefits Including Payments To Third Parties | 256 062 | 109 001 | 73 737 | | | | 100 814 | 230 148 | 242 474 | 246 318 | 248 013 |
Total Fees To Auditors | 14 000 | 14 000 | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 29 764 | 26 959 | 19 050 | | | | | | | | |
Accruals Deferred Income Within One Year | 70 919 | 132 596 | 98 308 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 4 062 700 | 4 103 055 | 4 263 117 | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 11 037 | 109 397 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | -40 500 | -40 500 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | -51 348 | -51 348 | | | | | | | | |
Creditors Due After One Year | 18 321 | 363 382 | 390 456 | | | | | | | | |
Creditors Due Within One Year | 1 631 550 | 1 635 311 | 2 098 357 | | | | | | | | |
Debtors Due After One Year | 3 938 091 | 3 968 674 | 4 243 002 | | | | | | | | |
Debtors Due Within One Year | 1 038 070 | 1 114 226 | 1 087 106 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 145 884 | 139 963 | 159 470 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 48 800 | 99 300 | 181 700 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 6 179 | 5 876 | 4 304 | | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | -9 000 | -74 079 | | | | | | | | | |
Increase Decrease In Net Cash For Period | 152 166 | 137 026 | | | | | | | | | |
Interest Payable Similar Charges | 29 563 | 30 217 | 40 064 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -45 000 | -40 500 | -40 500 | | | | | | | | |
Loans From Directors | | | 105 082 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 4 350 553 | 4 355 834 | 4 461 868 | | | | | | | | |
Net Debt Funds | 331 716 | 567 546 | | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 13 654 | 5 281 | 106 034 | | | | | | | | |
New Finance Leases | -33 985 | | | | | | | | | | |
Number Shares Allotted | | 3 600 | 3 600 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 18 321 | 255 200 | 390 456 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 66 833 | 94 628 | 215 491 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | -108 182 | | | | | | | | | |
Other Creditors Due Within One Year | 655 204 | 716 536 | 809 141 | | | | | | | | |
Other Operating Income | 166 667 | 21 428 | | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -51 348 | -51 348 | -4 080 | | | | | | | | |
Other Operating Leases Expiring Within One Year | | | -47 268 | | | | | | | | |
Other Reserves | 400 | 400 | 400 | | | | | | | | |
Other Taxation Social Security Within One Year | 149 936 | 147 575 | 168 041 | | | | | | | | |
Other Timing Differences | -3 500 | -3 500 | -3 500 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | | 129 810 | 116 817 | | | | | | | | |
Prepayments Accrued Income Current Asset | 53 183 | 58 856 | 65 271 | | | | | | | | |
Profit Loss For Period | 13 654 | 80 281 | 206 034 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 7 300 | 34 300 | | | | | | | | |
Provisions For Liabilities Charges | 42 400 | 49 700 | 84 000 | | | | | | | | |
Share Capital Allotted Called Up Paid | 3 600 | 3 600 | 3 600 | | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 975 | 974 | 38 | | | | | | | | |
Stocks Raw Materials Consumables | 308 367 | 314 225 | 348 083 | | | | | | | | |
Tangible Fixed Assets Additions | | 450 559 | 530 702 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 408 380 | 2 753 182 | 3 264 441 | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 827 834 | 1 915 011 | 2 060 926 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -31 058 | 139 963 | 159 470 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 52 786 | 13 555 | | | | | | | | |
Tangible Fixed Assets Disposals | | 105 757 | 19 443 | | | | | | | | |
Taxation Expense Credit | 8 600 | | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -731 | -17 516 | -48 067 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -10 000 | 7 300 | 34 300 | | | | | | | | |
Total Dividend Payment | | 75 000 | 100 000 | | | | | | | | |
Trade Creditors Within One Year | 423 286 | 381 418 | 581 602 | | | | | | | | |
Turnover Gross Operating Revenue | 5 052 588 | 5 166 766 | 5 617 307 | | | | | | | | |
Utilisation Tax Losses | -2 854 | -43 206 | -48 125 | | | | | | | | |
Wages Salaries | 1 564 805 | 1 480 484 | 1 650 112 | | | | | | | | |