Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 1 390 869 | 1 529 311 | 2 240 126 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 671 944 | 285 252 | 1 079 210 |
Current Assets | 3 090 775 | 3 879 303 | 5 023 252 | 11 744 642 | 11 655 086 | 8 719 602 |
Debtors | 1 099 474 | 1 413 376 | 1 585 812 | 6 050 882 | 3 629 466 | 2 369 608 |
Net Assets Liabilities | | | | 7 114 810 | 7 395 201 | 9 474 058 |
Other Debtors | 154 198 | 76 222 | 71 608 | 1 765 144 | 619 793 | 633 782 |
Property Plant Equipment | | | | 7 342 344 | 10 319 625 | 10 052 241 |
Total Inventories | | | | 4 021 816 | 7 740 368 | 5 270 784 |
Cash Bank In Hand | 13 461 | 493 733 | 787 766 | | | |
Intangible Fixed Assets | 112 472 | 209 195 | 177 794 | | | |
Stocks Inventory | 1 977 840 | 1 972 194 | 2 649 674 | | | |
Tangible Fixed Assets | 1 480 445 | 1 517 295 | 1 587 394 | | | |
Trade Debtors | 859 672 | 1 134 781 | 1 339 793 | | | |
|
Capital & Reserves |
Called Up Share Capital | 223 528 | 223 528 | 223 528 | | | |
Profit Loss Account Reserve | 573 113 | 711 555 | 1 422 370 | | | |
Shareholder Funds | 1 390 869 | 1 529 311 | 2 240 126 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 23 400 | 23 400 | 25 300 |
Accumulated Amortisation Impairment Intangible Assets | | | | 429 177 | 291 727 | 295 189 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 583 658 | 1 610 891 | 1 848 576 |
Additional Provisions Increase From New Provisions Recognised | | | | | 1 030 396 | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 50 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 270 447 | 225 130 |
Administration Support Average Number Employees | | | | 5 | 4 | 4 |
Administrative Expenses | 1 555 405 | 1 716 393 | | | 4 389 210 | 4 274 671 |
Amortisation Expense Intangible Assets | | | | 92 379 | 54 218 | 25 812 |
Applicable Tax Rate | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | 95 | 86 | 81 |
Balances Amounts Owed By Related Parties | | | | 6 968 | 25 890 | 10 034 |
Balances With Banks | | | | 1 671 944 | 285 252 | 1 079 210 |
Bank Borrowings | | | | 2 310 021 | 2 068 468 | 1 797 767 |
Bank Borrowings Overdrafts | 267 474 | 417 130 | 374 532 | | -201 947 | -2 127 |
Bank Overdrafts | 905 512 | 1 104 285 | 1 595 449 | | 201 947 | 2 127 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | | | 3 823 491 | 7 000 000 | 7 000 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 2 391 517 | 2 391 517 | 2 391 517 |
Cash Cash Equivalents Cash Flow Value | | | | 1 671 944 | 83 305 | |
Comprehensive Income Expense | | | | 1 298 375 | 4 667 491 | 2 078 857 |
Cost Sales | 7 423 474 | 9 519 516 | | 28 061 302 | 36 195 643 | 28 596 211 |
Creditors | | | | 3 670 766 | 3 768 585 | 2 891 589 |
Current Tax For Period | | | | 202 764 | 586 461 | 509 044 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 121 384 | -6 300 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 121 893 | 120 746 | -26 252 |
Deferred Tax Liabilities | | | | 595 015 | 1 625 411 | 1 599 159 |
Depreciation Amortisation Expense | | | | 468 390 | 473 149 | 509 752 |
Depreciation Expense Property Plant Equipment | | | | 376 011 | 418 931 | 483 940 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | -191 668 | -22 350 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -391 698 | -246 255 |
Disposals Intangible Assets | | | | | -191 668 | -22 350 |
Disposals Property Plant Equipment | | | | | -442 442 | -254 829 |
Distribution Costs | 1 340 245 | 1 630 266 | | 6 187 069 | 5 543 616 | 4 187 038 |
Finance Lease Liabilities Present Value Total | | | | 75 466 | 52 370 | 27 054 |
Finance Lease Payments Owing Minimum Gross | | | | 158 123 | 82 657 | 66 304 |
Finished Goods Goods For Resale | 1 977 840 | 1 972 194 | 2 649 674 | 3 754 991 | 7 232 041 | 4 864 624 |
Fixed Assets | 1 592 917 | 1 726 490 | 1 765 188 | 7 391 330 | 10 364 393 | 10 071 197 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -327 715 | 1 044 000 | -615 258 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 529 465 | 296 028 | 137 738 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -3 003 133 | -1 020 439 | 4 694 857 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 1 739 447 | -2 421 416 | -1 259 858 |
Gain Loss In Cash Flows From Change In Inventories | | | | 704 502 | 3 718 552 | -2 469 584 |
Gain Loss On Disposals Property Plant Equipment | | | | 12 813 | -36 665 | 2 317 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 186 590 | 238 745 | 421 890 |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | | 2 290 350 | |
Government Grant Income | | | | 311 732 | 17 580 | |
Gross Profit Loss | 3 109 860 | 3 698 663 | | 11 944 040 | 13 073 410 | 11 273 735 |
Income From Related Parties | | | | 58 105 | 129 540 | 165 900 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 167 422 | 526 459 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 587 968 | -1 588 639 | 993 778 |
Increase Decrease In Existing Provisions | | | | | | -26 252 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 54 218 | 25 812 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 418 931 | 483 940 |
Intangible Assets | | | | 48 986 | 44 768 | 18 956 |
Intangible Assets Gross Cost | | | | 478 163 | 336 495 | 314 145 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 224 481 | 232 226 | 256 810 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 6 424 | 3 283 | 588 |
Interest Paid Classified As Financing Activities | | | | -230 905 | -235 509 | -257 398 |
Interest Paid Classified As Operating Activities | | | | 230 905 | 235 509 | 257 398 |
Interest Payable Similar Charges Finance Costs | | | | 230 905 | 235 509 | 257 398 |
Interest Received Classified As Investing Activities | | | | 18 696 | 33 923 | 5 255 |
Interest Received Classified As Operating Activities | | | | 18 696 | 33 923 | 5 255 |
Inventory Write-down Expense Gross | | | | 26 344 810 | 34 700 112 | 27 141 714 |
Minimum Operating Lease Payments Recognised As Expense | | | | 194 998 | 263 396 | 251 297 |
Net Cash Flows From Used In Financing Activities | | | | -239 517 | -4 332 277 | -1 153 050 |
Net Cash Flows From Used In Investing Activities | | | | -855 095 | -272 445 | -208 984 |
Net Cash Flows From Used In Operating Activities | | | | 2 682 580 | 3 016 083 | 2 355 812 |
Net Cash Generated From Operations | | | | 2 850 002 | 3 542 542 | 2 355 812 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 2 290 818 | 3 819 239 | 3 321 227 |
Net Current Assets Liabilities | 151 642 | 284 001 | 1 004 050 | 3 989 261 | 2 424 804 | 3 893 609 |
Number Shares Issued Fully Paid | | | | 173 234 | 78 234 | 78 234 |
Operating Profit Loss | 214 210 | 352 004 | | 1 835 241 | 3 285 934 | 2 813 792 |
Other Comprehensive Income Expense Net Tax | | | | | 2 290 350 | |
Other Creditors | | | | 21 718 | 73 715 | 41 816 |
Other Finance Income | | | | 18 696 | 33 923 | 5 255 |
Other Interest Receivable Similar Income Finance Income | | | | 18 696 | 33 923 | 5 255 |
Other Operating Income Format1 | | | | 311 732 | 145 350 | 1 766 |
Other Payables Accrued Expenses | | | | 1 209 653 | 1 510 050 | 656 738 |
Other Remaining Borrowings | | | | 1 278 088 | 1 669 830 | 1 054 572 |
Other Remaining Operating Income | | | | | 127 770 | 1 766 |
Par Value Share | | 1 | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -71 854 | -75 466 | -16 353 |
Payments To Redeem Own Shares | | | | | -4 387 100 | |
Pension Costs Defined Contribution Plan | | | | 168 144 | 144 598 | 150 256 |
Prepayments | | | | 233 888 | 74 645 | 113 597 |
Proceeds From Sales Property Plant Equipment | | | | 128 916 | 14 079 | 10 891 |
Profit Loss | | | | 1 298 375 | 2 377 141 | 2 078 857 |
Profit Loss On Ordinary Activities Before Tax | 105 696 | 193 064 | | 1 623 032 | 3 084 348 | 2 561 649 |
Property Plant Equipment Gross Cost | | | | 8 926 002 | 11 930 516 | 11 900 817 |
Provisions | | | | 595 015 | 1 625 411 | 1 599 159 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 595 015 | 1 625 411 | 1 599 159 |
Purchase Intangible Assets | | | | -1 189 | -50 000 | |
Purchase Property Plant Equipment | | | | -1 001 518 | -270 447 | -225 130 |
Raw Materials Consumables | | | | 106 118 | 347 984 | 167 253 |
Repayments Borrowings Classified As Financing Activities | | | | -359 043 | -247 944 | -264 041 |
Revenue From Sale Goods | | | | 40 005 342 | 49 269 053 | 39 869 946 |
Sales Marketing Distribution Average Number Employees | | | | 90 | 82 | 77 |
Social Security Costs | 109 245 | 164 776 | | 357 941 | 361 208 | 376 603 |
Staff Costs Employee Benefits Expense | | | | 4 037 600 | 3 910 245 | 3 924 755 |
Taxation Social Security Payable | | | | 364 015 | 774 308 | 265 371 |
Tax Expense Credit Applicable Tax Rate | | | | 308 376 | 586 026 | 486 713 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 8 926 | -752 | 638 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 7 355 | 549 | 1 741 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 324 657 | 707 207 | 482 792 |
Total Assets Less Current Liabilities | 1 744 559 | 2 010 491 | 2 769 238 | 11 380 591 | 12 789 197 | 13 964 806 |
Total Borrowings | | | | 3 670 766 | 3 768 585 | 2 891 589 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 3 176 509 | |
Trade Creditors Trade Payables | | | | 4 724 734 | 4 949 714 | 1 649 005 |
Trade Debtors Trade Receivables | | | | 4 051 850 | 2 935 028 | 1 622 229 |
Turnover Revenue | | | | 40 005 342 | 49 269 053 | 39 869 946 |
Wages Salaries | 1 350 403 | 1 534 445 | | 3 511 515 | 3 404 439 | 3 397 896 |
Work In Progress | | | | 160 707 | 160 343 | 238 907 |
Amount Specific Advance Or Credit Directors | | | | 9 581 | 9 716 | 9 977 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 9 520 | 198 | 198 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | -1 042 | -20 992 | -3 150 |
Company Contributions To Money Purchase Plans Directors | | | | 63 487 | 38 000 | 39 426 |
Director Remuneration | | | | 672 554 | 580 517 | 605 545 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 5 | 4 | 4 |
Total Fees To Auditors | 6 000 | 7 000 | | | | |
Company Contributions To Money Purchase Schemes Directors | 6 150 | 6 928 | 8 500 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 103 398 | 101 894 | 115 346 | | | |
Accruals Deferred Income Within One Year | 192 931 | 378 760 | 341 915 | | | |
Amortisation Intangible Assets Expense | 18 902 | 28 277 | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | | 193 823 | | | | |
Corporation Tax Due Within One Year | 39 042 | 65 479 | 217 473 | | | |
Corporation Tax Recoverable Current Asset | | | 2 993 | | | |
Creditors Due After One Year | 323 856 | 437 532 | 446 819 | | | |
Creditors Due Within One Year | 2 939 133 | 3 595 302 | 4 019 202 | | | |
Depreciation Tangible Fixed Assets Expense | 143 022 | 158 365 | 165 252 | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 29 834 | 43 648 | 82 293 | | | |
Expenses Not Deductible For Tax Purposes | 3 670 | 10 521 | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | -576 | -78 | | | | |
Gain Loss From Disposal Tangible Fixed Assets | -3 500 | -5 950 | | | | |
Increase Decrease In Net Cash For Period | 62 999 | 284 547 | | | | |
Intangible Fixed Assets Additions | | 125 000 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 76 546 | 104 823 | 136 224 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 28 277 | 31 401 | | | |
Intangible Fixed Assets Cost Or Valuation | 189 018 | 314 018 | 314 018 | | | |
Interest Payable Similar Charges | 109 058 | 159 504 | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 544 | 564 | | | | |
Loans From Directors | 220 627 | 200 103 | 207 783 | | | |
Net Assets Liability Excluding Pension Asset Liability | 1 390 869 | 1 529 311 | 2 240 126 | | | |
Net Debt Funds | 1 377 886 | 1 184 063 | 1 391 755 | | | |
New Finance Leases | -52 850 | | | | | |
Number Shares Allotted | | 223 528 | 223 528 | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 56 382 | 20 402 | 72 287 | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 61 979 | 35 979 | 37 253 | | | |
Obligations Under Finance Leases Hire Purchase Contracts After Five Years | -73 097 | -257 170 | -203 475 | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | -77 751 | -79 920 | -45 696 | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | -116 626 | -120 000 | -125 088 | | | |
Other Creditors Due Within One Year | 105 443 | 101 048 | 106 484 | | | |
Other Interest Receivable Similar Income | 544 | 564 | | | | |
Other Taxation Social Security Within One Year | 163 779 | 282 768 | 205 242 | | | |
Pension Costs | 7 926 | 6 928 | | | | |
Pensions Costs Defined Contribution Schemes | 7 926 | 6 928 | | | | |
Prepayments Accrued Income Current Asset | 85 604 | 202 373 | 171 418 | | | |
Profit Loss For Period | 76 326 | 138 442 | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 13 814 | | | | |
Provisions For Liabilities Charges | 29 834 | 43 648 | 82 293 | | | |
Revaluation Reserve | 556 974 | 556 974 | 556 974 | | | |
Share Capital Allotted Called Up Paid | 223 528 | 223 528 | 223 528 | | | |
Share Premium Account | 37 254 | 37 254 | 37 254 | | | |
Short-term Borrowing Charges Including Bank Interest | 41 866 | 83 000 | | | | |
Staff Costs | 1 467 574 | 1 706 149 | | | | |
Tangible Fixed Assets Additions | | 215 725 | 227 187 | | | |
Tangible Fixed Assets Cost Or Valuation | 2 031 648 | 2 117 645 | 2 263 710 | | | |
Tangible Fixed Assets Depreciation | 551 203 | 600 350 | 676 316 | | | |
Tangible Fixed Assets Depreciation Charged In Period | -23 377 | 158 365 | -7 392 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 109 218 | 67 307 | | | |
Tangible Fixed Assets Disposals | | 129 728 | 67 307 | | | |
Taxation Expense Credit | 118 | 14 371 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -21 139 | -38 613 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 29 370 | 54 622 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 24 418 | 40 808 | | | | |
Trade Creditors Within One Year | 1 249 820 | 1 426 880 | 1 307 603 | | | |
Turnover Gross Operating Revenue | 10 533 334 | 13 218 179 | | | | |
U K Current Corporation Tax | -24 418 | -40 808 | | | | |
U K Current Corporation Tax On Income For Period | 24 418 | 40 808 | | | | |