Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 126 725 | 1 070 207 | 1 539 167 | 1 756 775 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 516 365 | 843 181 | 1 616 846 | 950 448 |
Current Assets | 1 354 240 | 1 504 413 | 1 701 011 | 2 226 990 | 2 935 494 | 5 654 210 | 6 547 161 |
Debtors | 254 259 | 325 758 | 517 993 | 707 900 | 899 358 | 1 660 952 | 3 870 605 |
Net Assets Liabilities | | | | 1 756 775 | 2 319 621 | 3 536 317 | 3 920 047 |
Other Debtors | | | | 725 | | 75 347 | 17 879 |
Property Plant Equipment | | | | 1 171 817 | 1 156 408 | 1 989 730 | 1 895 258 |
Total Inventories | | | | 1 002 725 | 1 192 955 | 2 376 412 | 1 726 108 |
Cash Bank In Hand | 442 747 | 478 098 | 504 418 | 516 365 | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 126 725 | 1 070 207 | 1 539 167 | 1 756 775 | | | |
Stocks Inventory | 657 234 | 700 557 | 678 600 | 1 002 725 | | | |
Tangible Fixed Assets | 787 718 | 841 430 | 1 095 711 | 1 171 817 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 1 134 918 | 1 075 098 | 1 539 067 | 1 756 675 | | | |
Shareholder Funds | 1 126 725 | 1 070 207 | 1 539 167 | 1 756 775 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 8 000 | 8 500 |
Accumulated Amortisation Impairment Intangible Assets | | | | 12 000 | | 12 000 | 12 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 415 005 | 488 813 | 896 142 | 1 042 938 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 87 028 |
Administration Support Average Number Employees | | | | | | 31 | 31 |
Administrative Expenses | | | | | | 1 516 264 | 1 228 142 |
Amounts Owed By Related Parties | | | | | | 807 733 | 3 001 365 |
Amounts Owed To Related Parties | | | | | | 2 179 166 | 2 131 793 |
Applicable Tax Rate | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 46 | 80 | 82 |
Balances With Banks | | | | | | 1 615 180 | 949 289 |
Bank Borrowings | | | | | | 132 742 | 201 642 |
Cash Cash Equivalents | | | | | | 1 616 846 | 950 448 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 616 846 | |
Cash On Hand | | | | | | 1 666 | 1 159 |
Cost Sales | | | | | | 8 822 157 | 7 631 926 |
Creditors | | | | 1 598 798 | 1 728 564 | 132 742 | 201 642 |
Current Tax For Period | | | | | | 20 183 | 37 102 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -692 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 18 458 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 3 222 | 14 544 |
Depreciation Amortisation Expense | | | | | | 134 511 | 174 979 |
Depreciation Expense Property Plant Equipment | | | | | | 134 511 | 174 979 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -28 088 |
Disposals Property Plant Equipment | | | | | | | -34 704 |
Distribution Average Number Employees | | | | | | 40 | 43 |
Dividends Paid | | | | | | -7 000 | |
Dividends Paid Classified As Financing Activities | | | | | | -7 000 | |
Financial Liabilities | | | | | | 141 349 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 871 000 | 545 445 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 229 775 | 220 690 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -303 113 | 57 316 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 23 600 | 2 209 653 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 123 030 | -650 304 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -8 863 | -3 977 |
Government Grant Income | | | | | | 314 168 | 221 887 |
Gross Profit Loss | | | | | | 1 645 696 | 1 440 123 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 53 361 | -2 239 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | 193 877 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 307 278 | -666 398 |
Increase Decrease In Existing Provisions | | | | | | | 14 544 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | -1 084 578 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 73 808 | | 174 884 |
Intangible Assets Gross Cost | | | | 12 000 | | 12 000 | 12 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 14 359 | 4 135 |
Interest Income On Bank Deposits | | | | | | 1 491 | 150 |
Interest Paid Classified As Financing Activities | | | | | | -14 359 | -4 135 |
Interest Paid Classified As Operating Activities | | | | | | 14 359 | 4 135 |
Interest Payable Similar Charges Finance Costs | | | | | | 14 359 | 4 135 |
Interest Received Classified As Investing Activities | | | | | | 1 491 | 5 643 |
Interest Received Classified As Operating Activities | | | | | | 1 491 | 5 643 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | 42 840 | 84 434 |
Net Cash Flows From Used In Financing Activities | | | | | | 727 297 | 414 045 |
Net Cash Flows From Used In Investing Activities | | | | | | -110 115 | -78 841 |
Net Cash Flows From Used In Operating Activities | | | | | | 690 096 | -1 001 602 |
Net Cash Generated From Operations | | | | | | 743 457 | -1 003 841 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | 586 974 | 612 824 |
Net Current Assets Liabilities | 482 017 | 317 049 | 488 841 | 628 192 | 1 206 930 | 1 741 694 | 2 303 340 |
Net Debt Funds | | | | | | 454 433 | -630 145 |
Number Shares Issued Fully Paid | | | | | | 100 | 100 |
Operating Profit Loss | | | | | | 443 600 | 433 868 |
Other Creditors | | | | 41 238 | 40 495 | 229 440 | 105 885 |
Other Departments Average Number Employees | | | | | | 9 | 8 |
Other Finance Income | | | | | | | 5 493 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 491 | 5 643 |
Other Inventories | | | | | | 2 376 412 | 1 726 108 |
Other Operating Income Format1 | | | | | | 314 168 | 221 887 |
Other Payables Accrued Expenses | | | | | | 46 734 | 47 743 |
Par Value Share | | 1 | 1 | 1 | | | 1 |
Pension Costs Defined Contribution Plan | | | | | | 82 719 | 59 590 |
Prepayments | | | | | | 344 222 | 468 387 |
Proceeds From Sales Property Plant Equipment | | | | | | | 2 544 |
Profit Loss | | | | | | 407 327 | 383 730 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 430 732 | 435 376 |
Property Plant Equipment Gross Cost | | | | 1 586 822 | 1 645 221 | 2 885 872 | 2 938 196 |
Provisions | | | | | | 62 365 | 76 909 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 43 234 | 43 717 | 62 365 | 76 909 |
Purchase Property Plant Equipment | | | | | | -111 606 | -87 028 |
Repayments Borrowings Classified As Financing Activities | | | | | | -122 344 | -127 265 |
Revenue From Sale Goods | | | | | | 10 467 853 | 9 072 049 |
Social Security Costs | | | | | | 118 083 | 117 429 |
Staff Costs Employee Benefits Expense | | | | | | 2 097 711 | 2 143 862 |
Taxation Social Security Payable | | | | | | 39 426 | 46 912 |
Tax Expense Credit Applicable Tax Rate | | | | | | 81 839 | 82 721 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -12 772 | -7 533 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -52 418 | -50 078 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 7 448 | 8 078 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 23 405 | 51 646 |
Total Assets Less Current Liabilities | 1 273 621 | 1 165 666 | 1 584 552 | 1 800 009 | 2 363 338 | 3 731 424 | 4 198 598 |
Total Borrowings | | | | | | 132 742 | 201 642 |
Total Operating Lease Payments | | | | | | 34 185 | 33 742 |
Trade Creditors Trade Payables | | | | 591 403 | 949 851 | 402 771 | 507 888 |
Trade Debtors Trade Receivables | | | | 389 073 | 566 912 | 433 650 | 382 974 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | 144 895 |
Turnover Revenue | | | | | | 10 467 853 | 9 072 049 |
Wages Salaries | | | | | | 1 896 909 | 1 966 843 |
Company Contributions To Money Purchase Plans Directors | | | | | | 56 743 | 17 941 |
Director Remuneration | | | | | | 198 981 | 208 671 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 3 | 3 |
Accrued Liabilities | | | | 497 096 | 253 262 | | |
Amounts Owed By Group Undertakings | | | | 236 101 | 215 507 | | |
Amounts Owed To Group Undertakings | | | | 154 331 | 159 035 | | |
Corporation Tax Payable | | | | 60 427 | 145 239 | | |
Creditors Due After One Year | 123 141 | 70 535 | 14 603 | | | | |
Creditors Due Within One Year | 872 223 | 1 187 364 | 1 212 170 | 1 598 798 | | | |
Fixed Assets | 791 604 | 848 617 | 1 095 711 | 1 171 817 | 1 156 408 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 12 000 | 12 000 | 12 000 | | | | |
Intangible Fixed Assets Cost Or Valuation | 12 000 | 12 000 | 12 000 | | | | |
Investments Fixed Assets | 3 886 | 7 187 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | |
Other Taxation Social Security Payable | | | | 29 300 | 31 291 | | |
Prepayments Accrued Income | | | | 81 867 | 116 939 | | |
Provisions For Liabilities Charges | 23 755 | 24 924 | 30 782 | 43 234 | | | |
Recoverable Value-added Tax | | | | 134 | | | |
Revaluation Reserve | -8 293 | -4 991 | | | | | |
Secured Debts | 174 742 | 122 136 | 68 404 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | |
Tangible Fixed Assets Additions | | 102 593 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 044 377 | 1 146 970 | 1 458 407 | 1 586 822 | | | |
Tangible Fixed Assets Depreciation | 256 659 | 305 540 | 362 696 | 415 005 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 48 881 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 58 399 | | |