Profit & Loss |
Date of Accounts |
2013-06-30 | 2013-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | -79 061 | 101 973 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 184 773 | 1 207 789 | 1 055 067 | 683 499 | 1 720 012 |
Current Assets | 180 892 | 320 556 | 4 941 792 | 5 291 842 | 3 366 022 | 2 999 233 | 3 807 702 |
Debtors | 82 549 | 151 433 | 2 977 921 | 3 540 091 | 1 811 145 | 1 606 743 | 1 325 676 |
Net Assets Liabilities | | | 2 519 404 | 1 163 365 | -1 173 206 | -278 308 | 2 469 792 |
Other Debtors | | | 213 235 | 402 867 | 365 438 | 439 014 | 221 931 |
Property Plant Equipment | | | 1 686 692 | 2 116 373 | 1 687 410 | 1 441 751 | 1 116 693 |
Total Inventories | | | 779 098 | 543 962 | 499 810 | 708 991 | 762 014 |
Cash Bank In Hand | 82 381 | 126 377 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -79 061 | 101 973 | | | | | |
Stocks Inventory | 15 962 | 42 746 | | | | | |
Tangible Fixed Assets | 104 350 | 109 574 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 | 51 | | | | | |
Profit Loss Account Reserve | -160 071 | -307 037 | | | | | |
Shareholder Funds | -79 061 | 101 973 | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 179 927 | 214 772 | 587 318 | 377 199 | 452 790 |
Accumulated Amortisation Impairment Intangible Assets | | | 5 553 | 14 038 | 25 884 | 40 578 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 734 324 | 1 088 590 | 1 533 073 | 1 931 025 | 2 285 255 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 15 570 | 18 831 | 5 416 | 1 219 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 783 947 | 15 520 | 152 293 | 29 172 |
Administrative Expenses | | | | | 4 592 071 | 5 357 646 | 4 296 678 |
Amortisation Expense Intangible Assets | | | | | 11 846 | 14 694 | |
Amounts Owed To Group Undertakings | | | 14 440 | 98 800 | 98 800 | 98 325 | 98 225 |
Average Number Employees During Period | | | 58 | 71 | 78 | 80 | 71 |
Bank Borrowings | | | 1 509 093 | 2 162 499 | 776 142 | | |
Bank Borrowings Overdrafts | | | 1 509 093 | 2 162 499 | 776 142 | 190 856 | 572 891 |
Bank Overdrafts | | | | | | 190 856 | 572 891 |
Cash Cash Equivalents | | | | 1 367 634 | 1 399 017 | 575 690 | 1 191 237 |
Corporation Tax Recoverable | | | 29 667 | 214 701 | 270 377 | 75 005 | 2 081 |
Cost Sales | | | | | 7 334 196 | 7 113 200 | 9 148 764 |
Creditors | | | 345 385 | 673 544 | 402 035 | 4 585 761 | 2 477 514 |
Current Tax For Period | | | | | -75 000 | 48 935 | -33 045 |
Deferred Tax Asset Debtors | | | 65 329 | | 36 224 | 14 516 | 1 876 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 26 762 | 5 247 | -5 308 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 26 762 | 5 247 | |
Depreciation Expense Property Plant Equipment | | | | | 445 170 | 397 952 | |
Distribution Costs | | | | | 3 955 318 | 1 445 291 | 1 684 338 |
Finance Lease Liabilities Present Value Total | | | 345 385 | 673 544 | 402 035 | 169 243 | 169 215 |
Finance Lease Payments Owing Minimum Gross | | | 144 454 | 283 360 | 275 188 | 232 763 | 169 215 |
Finished Goods Goods For Resale | | | 39 647 | 130 632 | 63 993 | 157 758 | 76 748 |
Fixed Assets | 104 350 | 109 574 | 1 717 612 | 2 154 378 | 1 732 400 | 1 477 463 | 1 139 604 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -67 436 | 51 109 | -34 121 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 14 042 | 16 239 | |
Government Grant Income | | | | | 90 099 | 30 185 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 8 485 | 11 846 | 14 694 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 354 266 | 444 483 | 397 952 | 354 230 |
Intangible Assets | | | 29 162 | 36 247 | 43 232 | 33 954 | 21 153 |
Intangible Assets Gross Cost | | | 34 715 | 50 285 | 69 116 | 74 532 | 75 751 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 75 775 | 32 945 | 46 662 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 58 973 | 33 092 | 20 572 |
Interest Income On Bank Deposits | | | | | | 211 | |
Interest Paid Classified As Financing Activities | | | | | | -75 535 | -76 887 |
Interest Paid Classified As Operating Activities | | | | | -239 814 | -75 535 | |
Interest Payable Similar Charges Finance Costs | | | | | 239 814 | 75 535 | 76 887 |
Interest Received Classified As Investing Activities | | | | | | -211 | |
Investments Fixed Assets | | | 1 758 | 1 758 | 1 758 | 1 758 | 1 758 |
Investments In Subsidiaries | | | 1 758 | 1 758 | 1 758 | 1 758 | 1 758 |
Issue Equity Instruments | | | 12 890 | 83 | | 4 941 241 | 4 959 518 |
Loans From Other Related Parties Other Than Directors | | | | 787 553 | 1 356 770 | | |
Net Current Assets Liabilities | 112 667 | 235 169 | 1 147 177 | -317 469 | -2 503 571 | | |
Net Finance Income Costs | | | | | | 211 | |
Other Creditors | | | 3 897 | 7 238 | 580 260 | 1 997 185 | -1 230 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 687 | |
Other Disposals Property Plant Equipment | | | | | | 2 286 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 211 | |
Other Remaining Borrowings | | | | 787 553 | 175 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 15 437 | 36 515 | 59 044 | 58 725 | 62 429 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | 128 671 | 73 299 | 82 241 | 20 900 | 119 028 |
Profit Loss | | | | -1 914 572 | -2 336 571 | -4 046 343 | -2 211 418 |
Property Plant Equipment Gross Cost | | | 2 421 016 | 3 204 963 | 3 220 483 | 3 372 776 | 3 401 948 |
Raw Materials Consumables | | | 739 451 | 413 330 | 435 817 | 551 233 | 685 266 |
Research Development Expense Recognised In Profit Or Loss | | | | | | 177 612 | |
Social Security Costs | | | 152 478 | 254 415 | 313 139 | 294 592 | 255 143 |
Staff Costs Employee Benefits Expense | | | 2 230 568 | 3 524 135 | 3 598 305 | 2 455 106 | 1 116 594 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -75 000 | 88 983 | -33 045 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 69 277 | 27 518 | 56 339 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 979 | -69 796 | 4 218 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 385 944 | 722 100 | 365 891 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -65 771 | 54 182 | -38 353 |
Total Assets Less Current Liabilities | 217 017 | 344 743 | 2 864 789 | 1 836 909 | -771 171 | | |
Total Borrowings | | | | | 2 307 912 | 190 856 | 572 891 |
Total Current Tax Expense Credit | | | | | -92 533 | 48 935 | -38 353 |
Trade Creditors Trade Payables | | | 1 846 402 | 1 968 003 | 1 517 200 | 1 615 624 | 1 267 432 |
Trade Debtors Trade Receivables | | | 1 222 423 | 1 309 998 | 594 318 | 851 046 | 843 773 |
Turnover Revenue | | | | | 13 882 370 | 9 903 494 | 13 141 786 |
Wages Salaries | | | 2 062 653 | 3 233 205 | 3 226 122 | 2 101 789 | 799 022 |
Creditors Due After One Year | 296 078 | 242 770 | | | | | |
Creditors Due Within One Year | 68 225 | 85 387 | | | | | |
Number Shares Allotted | 1 200 | 5 100 | | | | | |
Par Value Share | | 0 | | | | | |
Share Capital Allotted Called Up Paid | 12 | 51 | | | | | |
Share Premium Account | 80 998 | 408 959 | | | | | |
Tangible Fixed Assets Additions | 109 603 | 16 080 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 109 603 | 125 683 | | | | | |
Tangible Fixed Assets Depreciation | 5 253 | 16 109 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 5 253 | 10 856 | | | | | |