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 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 209 818 | 180 317 | 272 809 | 287 372 | 293 925 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 138 802 | 154 616 | 151 948 | 152 592 | 224 573 | 775 352 | 405 083 | 334 473 |
Current Assets | 483 725 | 518 775 | 622 096 | 620 693 | 540 746 | 522 398 | 574 614 | 585 981 | 660 534 | 1 266 559 | 1 393 803 | 1 355 617 |
Debtors | 79 434 | 56 787 | 59 008 | 72 656 | 71 646 | 49 859 | 56 985 | 95 682 | 58 111 | 121 381 | 94 070 | 168 759 |
Net Assets Liabilities | | | | | | 349 101 | 390 838 | 453 991 | 518 679 | 773 682 | 932 792 | 939 163 |
Other Debtors | 73 596 | 48 999 | 52 684 | 58 435 | 57 831 | 38 470 | 50 777 | 43 400 | 38 460 | 80 924 | 77 146 | 29 162 |
Property Plant Equipment | | | | | 173 787 | 146 162 | 101 159 | 73 210 | 46 730 | 22 451 | 16 208 | 34 406 |
Total Inventories | | | | | 330 298 | 317 923 | 365 681 | 337 707 | 377 850 | 369 826 | 894 650 | |
Cash Bank In Hand | 86 449 | 76 988 | 253 088 | 225 137 | 138 802 | | | | | | | |
Intangible Fixed Assets | 333 333 | 313 333 | 293 333 | 273 333 | 253 333 | | | | | | | |
Stocks Inventory | 317 842 | 385 000 | 310 000 | 322 900 | 330 298 | | | | | | | |
Tangible Fixed Assets | 234 965 | 212 248 | 208 331 | 195 080 | 173 787 | | | | | | | |
Trade Debtors | 5 838 | 7 788 | 6 324 | 14 221 | 13 815 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 208 818 | 179 317 | 271 809 | 286 372 | 292 925 | | | | | | | |
Shareholder Funds | 209 818 | 180 317 | 272 809 | 287 372 | 293 925 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 146 667 | 166 667 | 186 667 | 206 667 | 226 667 | 246 667 | 266 667 | 286 667 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 163 068 | 198 655 | 216 758 | 244 707 | 271 520 | 265 636 | 278 761 | 281 787 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 6 882 | 21 224 |
Administrative Expenses | 433 121 | 387 817 | 694 736 | 784 942 | 757 495 | | | | | | | |
Average Number Employees During Period | | | | | | | | 37 | 33 | 28 | 20 | 20 |
Bank Borrowings Overdrafts | | | | | 343 652 | | | | | 90 000 | 71 675 | 50 005 |
Corporation Tax Payable | | | | | | 26 581 | 44 160 | | | 60 558 | 13 698 | 31 368 |
Corporation Tax Recoverable | | | | | | | | 43 057 | | | | |
Creditors | | | | | | 273 681 | 211 343 | 169 682 | 136 031 | 209 880 | 135 871 | 84 298 |
Dividends Paid | | | | | 61 981 | 61 984 | 74 984 | | | | | |
Dividends Paid On Shares | | | | | | | | 193 333 | 173 333 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 135 000 | 90 000 | 247 500 | 202 500 | 407 500 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 35 587 | 35 571 | 27 949 | 26 813 | 26 836 | 13 125 | 3 026 |
Intangible Assets | | | | | 253 333 | 233 333 | 213 333 | 193 333 | 173 333 | 153 333 | 133 333 | 113 333 |
Intangible Assets Gross Cost | | | | | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | |
Net Current Assets Liabilities | 258 691 | 287 141 | 319 710 | 305 151 | 291 095 | 250 298 | 291 516 | 359 010 | 434 762 | 807 778 | 919 122 | 875 722 |
Number Shares Issued Fully Paid | | | | | | | 334 | | | | | |
Other Creditors | 617 171 | 632 405 | 548 565 | 455 076 | 397 468 | 273 681 | 211 343 | 169 682 | 136 031 | 119 880 | 64 196 | 34 293 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | 91 765 | | | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 17 468 | | | 32 720 | | |
Other Disposals Property Plant Equipment | | | | | | | 26 900 | | | 32 720 | | |
Other Taxation Social Security Payable | | | | | | 59 947 | 47 533 | 36 535 | 43 384 | 95 694 | 63 171 | 80 803 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | | | | | |
Profit Loss | | | | | 49 426 | 63 345 | 116 721 | | | | | |
Property Plant Equipment Gross Cost | | | | | 336 856 | 344 817 | 317 917 | 317 917 | 318 250 | 288 087 | 294 969 | 316 193 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 7 011 | 3 827 | 1 880 | 115 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 26 822 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 7 961 | | | 333 | 2 557 | | |
Total Assets Less Current Liabilities | 826 989 | 812 722 | 821 374 | 773 564 | 718 215 | 629 793 | 606 008 | 625 553 | 654 825 | 983 562 | 1 068 663 | 1 023 461 |
Trade Creditors Trade Payables | | | | | 83 871 | 78 443 | 62 263 | 76 873 | 90 712 | 122 392 | 194 359 | 94 173 |
Trade Debtors Trade Receivables | | | | | | 11 389 | 6 208 | 9 225 | 19 651 | 40 457 | 16 924 | 139 597 |
Turnover Revenue | | | | | 2 127 595 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 45 135 | 30 000 | 30 000 | 30 000 | 30 000 | | | | | | | |
Amortisation Intangible Assets Expense | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | | -55 000 | -57 040 | | | | | | | |
Cost Sales | 1 209 461 | 1 441 295 | 1 623 148 | 1 431 061 | 1 280 231 | | | | | | | |
Creditors Due After One Year | 617 171 | 632 405 | 548 565 | 455 076 | 397 468 | | | | | | | |
Creditors Due Within One Year | 225 034 | 231 634 | 302 386 | 315 542 | 249 651 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 26 056 | 35 632 | 33 195 | 35 231 | 34 928 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | 31 116 | 26 822 | | | | | | | |
Fixed Assets | 568 298 | 525 581 | 501 664 | 468 413 | 427 120 | | | | | | | |
Gross Profit Loss | 358 085 | 407 551 | 550 407 | 926 778 | 847 364 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | | -76 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 66 667 | 86 667 | 106 667 | 126 667 | 146 667 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 400 000 | 400 000 | 400 000 | 400 000 | | | | | | | |
Interest Payable Similar Charges | | 235 | | | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 70 | | | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 209 818 | 180 317 | 272 809 | 287 372 | 293 925 | | | | | | | |
Number Shares Allotted | | 334 | 334 | 334 | 334 | | | | | | | |
Operating Profit Loss | -75 036 | 19 734 | 183 017 | | | | | | | | | |
Other Creditors Due Within One Year | 56 482 | 59 578 | 59 798 | 82 408 | 83 673 | | | | | | | |
Other Interest Receivable Similar Income | 70 | | | | | | | | | | | |
Other Operating Leases Expiring After Five Years | -40 000 | -65 000 | -55 000 | -55 000 | -55 000 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | | | -2 040 | | | | | | | |
Other Taxation Social Security Within One Year | 8 525 | 34 859 | 121 038 | 95 288 | 91 765 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 12 770 | | | | | | | | | | | |
Profit Loss For Period | -46 182 | 19 499 | 153 140 | 76 543 | 68 534 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -74 966 | 19 499 | 183 017 | 141 836 | 89 869 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | 31 116 | 26 822 | | | | | | | |
Provisions For Liabilities Charges | | | | 31 116 | 26 822 | | | | | | | |
Share Capital Allotted Called Up Paid | 334 | 334 | 334 | 334 | 334 | | | | | | | |
Tangible Fixed Assets Additions | | 12 915 | 29 278 | 21 980 | 15 033 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 267 620 | 280 535 | 309 813 | 331 793 | 336 856 | | | | | | | |
Tangible Fixed Assets Depreciation | 32 655 | 68 287 | 101 482 | 136 713 | 163 069 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 35 632 | 33 195 | 35 231 | 34 929 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 8 573 | | | | | | | |
Tangible Fixed Assets Disposals | | | | | 9 970 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -28 784 | | 29 877 | 65 293 | 21 335 | | | | | | | |
Total Dividend Payment | | 49 000 | 60 648 | 61 980 | 61 981 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | -28 784 | | 29 877 | 34 177 | 25 629 | | | | | | | |
Trade Creditors Within One Year | 160 027 | 137 197 | 121 550 | 137 846 | 74 213 | | | | | | | |
Turnover Gross Operating Revenue | 1 567 546 | 1 848 846 | 2 496 365 | 2 357 839 | 2 127 595 | | | | | | | |
U K Current Corporation Tax On Income For Period | -28 784 | | 29 877 | 34 177 | 25 705 | | | | | | | |