Profit & Loss |
Date of Accounts |
2011-07-31 | 2012-07-31 | 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 | -7 845 | -1 931 | 11 409 | -8 955 | 36 954 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 7 262 | 41 689 | 37 965 | 3 618 | 4 545 | | | | | | | |
Cash Bank On Hand | | | | | 4 545 | 5 424 | 17 308 | 71 471 | 31 237 | 186 007 | 39 060 | 234 647 |
Current Assets | 17 989 | 101 413 | 174 116 | 151 662 | 298 430 | 381 728 | 830 193 | 972 782 | 1 511 374 | 2 466 568 | 2 189 265 | 2 965 600 |
Debtors | 5 469 | 43 422 | 18 985 | 40 069 | 74 766 | 178 284 | 310 430 | 320 717 | 633 750 | 900 653 | 722 547 | 812 572 |
Net Assets Liabilities | | | | | 36 954 | 3 696 | 156 607 | 199 609 | 213 118 | 376 346 | 182 798 | 289 901 |
Net Assets Liabilities Including Pension Asset Liability | -7 845 | -1 931 | 11 409 | -8 955 | 36 954 | | | | | | | |
Property Plant Equipment | | | | | 29 523 | 47 628 | 71 229 | 104 039 | 177 939 | 182 792 | 183 022 | 233 876 |
Stocks Inventory | 5 258 | 16 302 | 117 166 | 107 975 | 219 119 | | | | | | | |
Tangible Fixed Assets | 3 109 | 5 512 | 15 775 | 39 643 | 29 523 | | | | | | | |
Total Inventories | | | | | 219 119 | 198 020 | 502 455 | 580 594 | 846 387 | 1 379 908 | 1 427 658 | 1 918 381 |
Other Debtors | | | | | | | | | | | 120 469 | 295 584 |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | -8 845 | -2 931 | 10 409 | -9 955 | 35 954 | | | | | | | |
Shareholder Funds | -7 845 | -1 931 | 11 409 | -8 955 | 36 954 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 880 | 17 464 | | 60 195 | 15 593 | 5 859 | 6 607 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 38 695 | | 60 195 | 85 227 | 159 469 | 570 243 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 20 351 | 17 464 | | 129 829 | 169 203 | 582 709 | | |
Audit Fees Expenses | | | | | | | | | | | 6 000 | 6 000 |
Director Remuneration | | | | | | | | | | | 16 864 | 23 147 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 21 567 | 27 503 | 40 453 | 51 804 | 73 777 | 111 119 | 149 586 | 214 158 |
Average Number Employees During Period | | | | | 8 | 8 | 15 | 23 | 28 | 55 | 70 | 79 |
Bank Overdrafts | | | | | | 9 003 | 32 051 | | 11 570 | | 36 531 | |
Creditors | | | | | 285 094 | 421 023 | 794 103 | 957 412 | 1 892 | 427 083 | 242 893 | 264 098 |
Creditors Due After One Year | 4 840 | 3 173 | 476 | | | | | | | | | |
Creditors Due Within One Year | 24 103 | 105 683 | 175 836 | 192 332 | 285 094 | | | | | | | |
Fixed Assets | | | | | | 47 628 | 134 229 | 204 039 | 309 939 | 360 792 | 315 022 | 321 876 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 9 292 | 12 950 | 11 351 | 21 973 | 37 342 | | 64 572 |
Intangible Assets | | | | | | | 63 000 | 100 000 | 132 000 | 178 000 | 132 000 | 88 000 |
Intangible Assets Gross Cost | | | | | | | 63 000 | 100 000 | 132 000 | 178 000 | 132 000 | 88 000 |
Net Current Assets Liabilities | -6 114 | -4 270 | -1 720 | -40 670 | 13 336 | -39 295 | 36 090 | 15 370 | -61 088 | 477 367 | 145 399 | 270 311 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 1 000 | | | | | | 4 210 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | 0 |
Property Plant Equipment Gross Cost | | | | | 51 090 | 75 131 | 111 682 | 155 843 | 251 716 | 293 911 | 332 608 | 448 034 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 5 905 | 4 637 | 13 712 | 19 800 | 33 841 | 34 730 | 34 730 | 38 188 |
Provisions For Liabilities Charges | | | 2 170 | 7 928 | 5 905 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 4 542 | 16 185 | 37 526 | 499 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 145 | 8 687 | 20 727 | 50 591 | 51 090 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 036 | 3 175 | 4 952 | 10 948 | 21 567 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 139 | 5 461 | 9 337 | 10 619 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 3 684 | 3 341 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 4 145 | 7 662 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 821 | 36 551 | 44 161 | 95 873 | 42 195 | | 115 426 |
Total Assets Less Current Liabilities | -3 005 | 1 242 | 14 055 | -1 027 | 42 859 | 8 333 | 170 319 | 219 409 | 248 851 | 838 159 | 460 421 | 592 187 |
Total Increase Decrease From Revaluations Intangible Assets | | | | | | | 63 000 | 37 000 | 32 000 | 46 000 | | -44 000 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 23 220 | | | | | | |
Accrued Liabilities Deferred Income | | | | | | | | | | | 22 150 | 9 774 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 3 458 |
Administrative Expenses | | | | | | | | | | | 3 052 806 | 2 982 858 |
Advances Credits Directors | | 8 433 | 15 793 | 880 | 17 464 | | | | | | | |
Advances Credits Made In Period Directors | | | | 31 850 | | | | | | | | |
Advances Credits Repaid In Period Directors | | | | 16 937 | | | | | | | | |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | | | 175 000 | 112 500 |
Bank Borrowings Overdrafts | | | | | | | | | | | 237 500 | 125 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 2 529 | |
Cash Receipts From Government Grants | | | | | | | | | | | -931 | |
Comprehensive Income Expense | | | | | | | | | | | -51 167 | 107 103 |
Corporation Tax Payable | | | | | | | | | | | 519 | |
Corporation Tax Recoverable | | | | | | | | | | | | 13 246 |
Cost Sales | | | | | | | | | | | 15 581 077 | 14 612 167 |
Current Tax For Period | | | | | | | | | | | -48 494 | 27 591 |
Depreciation Amortisation Expense | | | | | | | | | | | 55 369 | 64 572 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 52 237 | 54 153 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 1 849 | 5 888 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | -46 000 | -44 000 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | | 35 598 | 22 489 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 142 898 | 116 231 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 1 631 943 | 151 567 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -722 547 | -76 779 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 3 262 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 3 262 | |
Gross Profit Loss | | | | | | | | | | | 2 857 850 | 3 088 918 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 63 722 | -41 007 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -404 332 | 232 118 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -48 494 | |
Increase Decrease In Property Plant Equipment | | | | | | | | | | | | 34 983 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 1 427 658 | 490 723 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 5 214 | 39 403 |
Interest Expense On Bank Overdrafts | | | | | | | | | | | 5 417 | 353 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 2 651 | 2 237 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -10 631 | -39 756 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 13 282 | 41 993 |
Issue Equity Instruments | | | | | | | | | | | -11 | |
Loans Owed To Related Parties | | | | | | | | | | | -4 305 | -4 305 |
Merchandise | | | | | | | | | | | 1 427 658 | 1 918 381 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -110 344 | -523 128 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 42 942 | 80 443 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 471 734 | 210 567 |
Net Cash Generated From Operations | | | | | | | | | | | 522 174 | 127 567 |
Operating Profit Loss | | | | | | | | | | | -55 088 | 223 796 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | -46 000 | -44 000 |
Other Creditors | | | | | | | | | | | 153 201 | 33 323 |
Other Deferred Tax Expense Credit | | | | | | | | | | | | 3 458 |
Other Operating Income Format1 | | | | | | | | | | | 139 868 | 117 736 |
Other Remaining Borrowings | | | | | | | | | | | | 455 533 |
Other Taxation Social Security Payable | | | | | | | | | | | 22 885 | 18 170 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -2 153 | -10 711 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 13 638 | 18 438 |
Prepayments | | | | | | | | | | | 24 748 | 77 177 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | | -1 139 500 |
Proceeds From Issuing Shares | | | | | | | | | | | -1 042 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -4 162 | |
Profit Loss | | | | | | | | | | | -5 167 | 151 103 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | -68 370 | 181 803 |
Provisions | | | | | | | | | | | 34 730 | 38 188 |
Purchase Property Plant Equipment | | | | | | | | | | | -47 104 | -80 443 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -87 500 | -745 495 |
Social Security Costs | | | | | | | | | | | 64 892 | 74 352 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 694 597 | 1 573 265 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | -12 990 | 34 543 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -587 | -4 891 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 72 | 1 048 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | -63 203 | 30 700 |
Total Borrowings | | | | | | | | | | | 211 531 | 568 033 |
Total Current Tax Expense Credit | | | | | | | | | | | -63 203 | 27 242 |
Trade Creditors Trade Payables | | | | | | | | | | | 1 258 636 | 1 574 528 |
Trade Debtors Trade Receivables | | | | | | | | | | | 577 330 | 426 565 |
Turnover Revenue | | | | | | | | | | | 18 438 927 | 17 701 085 |
Wages Salaries | | | | | | | | | | | 1 616 067 | 1 480 475 |