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 | 880 629 | 1 007 319 | 906 670 | 1 044 189 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 42 274 | 18 646 | 24 908 | 94 956 | 66 230 | 647 144 | 39 010 | 21 402 |
Current Assets | 1 454 023 | 1 787 773 | 2 065 021 | 3 133 736 | 2 977 995 | 3 272 858 | 3 539 940 | 4 155 481 | 4 716 848 | 4 115 192 | 4 773 071 |
Debtors | 997 187 | 1 128 120 | 1 167 845 | 1 750 694 | 2 031 961 | 2 182 244 | 2 110 103 | 2 596 004 | 2 417 261 | 2 375 178 | 2 724 618 |
Net Assets Liabilities | | | | 1 044 189 | 1 072 585 | 1 099 042 | 1 117 536 | 1 135 339 | 1 152 678 | 1 802 549 | 2 178 576 |
Other Debtors | | | | 56 001 | 105 570 | 57 241 | 5 986 | 7 698 | 4 960 | 3 528 | 3 640 |
Property Plant Equipment | | | | 329 857 | 254 381 | 236 830 | 375 372 | 373 374 | 398 566 | 399 176 | 327 673 |
Total Inventories | | | | 882 462 | 926 088 | 1 054 406 | 1 323 581 | 1 481 947 | 1 651 143 | 1 699 704 | 2 025 751 |
Cash Bank In Hand | 52 220 | 144 059 | 55 326 | 42 274 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 880 629 | 1 007 319 | 906 670 | 1 044 189 | | | | | | | |
Stocks Inventory | 403 316 | 514 294 | 704 900 | 882 462 | | | | | | | |
Tangible Fixed Assets | 132 624 | 200 133 | 275 501 | 329 857 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | | 50 000 | 50 000 | 50 000 | | | | | | | |
Profit Loss Account Reserve | 830 629 | 957 319 | 856 670 | 994 189 | | | | | | | |
Shareholder Funds | 880 629 | 1 007 319 | 906 670 | 1 044 189 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 6 000 | 7 950 | 6 950 | 7 200 |
Accrued Liabilities Deferred Income | | | | | | | | 207 466 | 302 945 | 381 467 | 419 692 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 431 594 | 432 127 | 504 260 | 569 482 | 662 384 | 723 693 | 778 095 | 657 862 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 54 582 | 220 660 | 90 904 | 133 179 | 112 884 | 53 255 |
Administrative Expenses | | | | | | | | 1 193 520 | 1 182 245 | 1 409 194 | 1 609 120 |
Amounts Owed By Related Parties | | | | | 99 917 | 39 329 | | | | | |
Amounts Owed To Group Undertakings | | | | | | | 225 947 | 555 177 | 977 488 | 639 980 | |
Average Number Employees During Period | | | | 35 | 40 | | 47 | 52 | 49 | 51 | 52 |
Bank Borrowings | | | | | 55 210 | 34 948 | 14 276 | | 1 000 000 | | |
Bank Borrowings Overdrafts | | | | 945 108 | 958 603 | 1 015 219 | 1 113 104 | 1 331 632 | 1 000 000 | 330 438 | 619 661 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | -1 331 632 | | -330 438 | -619 661 |
Bank Overdrafts | | | | | 903 393 | 980 271 | 1 098 828 | 1 331 632 | | 330 438 | 619 661 |
Cash Cash Equivalents Cash Flow Value | | | | | | | -1 003 872 | -1 265 402 | 647 144 | -291 428 | -598 259 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | 10 000 | | |
Comprehensive Income Expense | | | | | | | | 497 803 | 597 339 | 649 871 | 626 027 |
Corporation Tax Payable | | | | | 171 186 | 145 958 | 21 378 | 109 435 | 74 450 | 49 457 | 82 051 |
Cost Sales | | | | | | | | 10 943 705 | 10 103 396 | 10 603 285 | 12 211 367 |
Creditors | | | | 2 357 451 | 2 108 915 | 2 370 889 | 2 734 427 | 3 332 188 | 3 902 034 | 2 646 077 | 2 852 642 |
Current Asset Investments | 1 300 | 1 300 | 1 300 | 1 300 | 1 300 | 11 300 | 11 300 | 11 300 | 1 300 | 1 300 | 1 300 |
Current Tax For Period | | | | | | | | 133 599 | 144 953 | 143 387 | 165 065 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | 15 773 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -2 021 | -626 | 5 040 | -11 989 |
Depreciation Expense Property Plant Equipment | | | | | | | | 92 902 | 84 991 | 98 305 | 87 761 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 92 902 | 84 991 | 98 305 | 87 761 |
Distribution Costs | | | | | | | | 87 456 | 44 522 | 35 976 | 30 582 |
Dividends Paid | | | | | | | | 480 000 | 580 000 | | 250 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -480 000 | -580 000 | | -250 000 |
Dividends Paid On Shares Interim | | | | | | | | 480 000 | 580 000 | | 250 000 |
Finished Goods Goods For Resale | | | | | | | | 1 481 947 | 1 651 143 | 1 699 704 | 2 025 751 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 14 276 | -1 000 000 | 1 000 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | -4 182 | 131 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 137 435 | 146 944 | | 1 211 917 | 1 076 218 | 908 581 | 732 483 | 536 788 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -291 176 | -936 463 | 561 402 | 115 252 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 485 901 | -178 743 | -42 083 | 349 440 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 158 366 | 169 196 | 48 561 | 326 047 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 5 321 | 1 363 | 1 270 |
Gross Profit Loss | | | | | | | | 1 939 093 | 1 691 435 | 2 149 499 | 2 448 647 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -45 542 | -179 938 | -168 380 | -132 471 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 261 530 | -1 912 546 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 76 213 | 72 133 | 81 739 | 92 902 | 84 991 | 98 305 | 87 761 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 28 736 | 7 914 | 3 832 | 14 069 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 28 736 | 7 914 | 3 832 | 14 069 |
Investments | | | | | | | | 11 300 | 1 300 | 1 300 | 1 300 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 494 276 | -420 000 | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | 90 904 | 94 862 | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | -323 650 | -1 587 408 | -158 980 | 41 843 |
Net Cash Generated From Operations | | | | | | | | -397 928 | -1 775 260 | -331 192 | -104 697 |
Net Current Assets Liabilities | 766 264 | 841 236 | 681 369 | 776 285 | 869 080 | 901 969 | 805 513 | 823 293 | 814 814 | 1 469 115 | 1 920 429 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | -28 736 | -7 914 | -3 832 | -14 069 |
Number Shares Issued Fully Paid | | | | | | 10 000 | | | | | |
Operating Profit Loss | | | | | | | | 658 117 | 749 580 | 802 130 | 808 945 |
Other Creditors | | | | 146 628 | 168 411 | 188 941 | 234 858 | 22 805 | | 639 980 | 280 801 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 16 517 | | 23 682 | 43 903 | 207 994 |
Other Disposals Property Plant Equipment | | | | | | | 16 517 | | 46 678 | 57 872 | 244 991 |
Other Investments Other Than Loans | | | | | | | 11 300 | 11 300 | | | |
Other Operating Income Format1 | | | | | | | | | 284 912 | 97 801 | |
Other Taxation Social Security Payable | | | | 130 785 | 275 716 | 94 668 | 51 707 | 106 771 | 224 014 | 155 619 | 163 199 |
Par Value Share | | 1 | 1 | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 41 183 | 46 102 | 48 624 | 51 665 |
Prepayments Accrued Income | | | | | | | 62 464 | 47 254 | 23 999 | 40 945 | 43 698 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | | -20 000 | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | | | -10 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -28 317 | -15 332 | -38 267 |
Profit Loss | | | | | | | | 497 803 | 597 339 | 649 871 | 626 027 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 629 381 | 741 666 | 798 298 | 794 876 |
Property Plant Equipment Gross Cost | | | | 761 451 | 686 508 | 740 711 | 944 854 | 1 035 758 | 1 122 259 | 1 177 271 | 985 535 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 61 953 | 50 876 | 39 757 | 63 349 | 61 328 | | | |
Purchase Property Plant Equipment | | | | | | | | -90 904 | -133 179 | -112 884 | -53 255 |
Social Security Costs | | | | | | | | 110 700 | 108 973 | 136 319 | 168 086 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 292 177 | 1 412 438 | 1 667 882 | 1 900 846 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 61 328 | 60 702 | 65 742 | 69 526 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 119 582 | 140 917 | 151 677 | 151 026 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 130 | -815 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | 16 686 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 11 996 | 3 410 | 802 | 1 821 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 131 578 | 144 327 | 148 427 | 168 849 |
Total Assets Less Current Liabilities | 898 888 | 1 041 369 | 956 870 | 1 106 142 | 1 123 461 | 1 138 799 | 1 180 885 | 1 196 667 | 1 213 380 | 1 868 291 | 2 248 102 |
Total Borrowings | | | | | 958 603 | 1 015 219 | 1 113 104 | 1 331 632 | 1 000 000 | 330 438 | 619 661 |
Total Deferred Tax Expense Credit | | | | | | | | | | 5 040 | 3 784 |
Total Operating Lease Payments | | | | | | | | 183 547 | 184 194 | 194 538 | 199 674 |
Trade Creditors Trade Payables | | | | 1 134 930 | 706 185 | 926 103 | 1 087 433 | 998 902 | 1 323 137 | 1 089 116 | 1 287 238 |
Trade Debtors Trade Receivables | | | | 1 694 693 | 1 826 474 | 2 085 674 | 2 041 653 | 2 541 052 | 2 388 302 | 2 330 705 | 2 677 280 |
Turnover Revenue | | | | | | | | 12 882 798 | 11 794 831 | 12 752 784 | 14 660 014 |
Wages Salaries | | | | | | | | 1 140 294 | 1 257 363 | 1 482 939 | 1 681 095 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 4 132 | 4 853 | 5 281 | 5 178 |
Director Remuneration | | | | | | | | 142 583 | 190 288 | 230 092 | 269 058 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 146 715 | 195 141 | 235 373 | 274 236 |
Amounts Owed By Group Undertakings | | | | 457 006 | 99 917 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 75 680 | | | | | | |
Disposals Property Plant Equipment | | | | | 115 121 | | | | | | |
Other Current Asset Investments Balance Sheet Subtotal | | | | 1 300 | 1 300 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 40 178 | | | | | | |
Creditors Due Within One Year | 687 759 | 946 537 | 1 383 652 | 2 357 451 | | | | | | | |
Debtors Due After One Year | | | 135 650 | 457 006 | | | | | | | |
Net Proceeds From Issue Shares Other Equity Instruments Excluding Shares Issued To Minority Interests | 50 000 | 50 000 | 50 000 | | | | | | | | |
Number Shares Allotted | | 10 000 | 10 000 | 10 000 | | | | | | | |
Provisions For Liabilities Charges | 18 259 | 34 050 | 50 200 | 61 953 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Tangible Fixed Assets Additions | | 123 387 | 128 515 | 142 503 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 393 781 | 490 433 | 618 948 | | | | | | | | |
Tangible Fixed Assets Depreciation | 261 157 | 290 300 | 343 447 | 431 594 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 34 490 | 53 147 | 88 147 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | -5 347 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 26 735 | | | | | | | | | |