Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 554 | 527 | 350 | 527 | 4 715 | 1 205 |
Current Assets | 2 052 171 | 3 860 142 | 2 998 423 | 2 547 369 | 2 046 583 | 2 043 072 |
Debtors | 2 051 617 | 3 859 615 | 2 998 073 | 2 546 842 | 2 041 868 | 2 041 867 |
Net Assets Liabilities | 2 222 527 | 1 976 647 | 1 327 525 | 1 332 881 | 1 021 346 | 402 699 |
Other Debtors | 58 568 | 175 568 | 51 986 | 48 818 | 48 819 | 48 818 |
Total Inventories | | | | 3 033 037 | 3 581 299 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 485 092 | 1 648 960 | |
Accumulated Amortisation Impairment Intangible Assets | | | | 4 122 | 4 122 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 859 382 | 926 577 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 105 043 | |
Administrative Expenses | | | | 5 611 925 | 4 987 805 | |
Amounts Owed By Group Undertakings | 1 974 014 | 3 626 987 | 2 930 221 | 2 418 399 | 1 974 014 | 1 974 014 |
Amounts Owed By Subsidiaries | | 3 626 987 | 2 930 221 | | | |
Amounts Owed To Group Undertakings | 947 902 | 882 902 | 862 902 | 585 902 | 702 241 | 1 565 692 |
Bank Borrowings | | | | 7 957 004 | 4 781 064 | |
Bank Borrowings Overdrafts | 4 549 698 | 4 125 220 | 4 052 536 | 3 909 619 | 1 511 834 | |
Bank Overdrafts | | | | 4 477 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 6 741 | | |
Cash Cash Equivalents | | | 402 563 | 4 533 566 | 1 853 016 | |
Comprehensive Income Expense | | | | 1 199 567 | 1 313 068 | |
Corporation Tax Payable | 19 035 | 38 025 | | 60 590 | 332 960 | |
Corporation Tax Recoverable | 19 035 | 57 060 | 15 866 | 79 625 | 19 035 | 19 035 |
Cost Sales | | | | 15 891 841 | 17 060 712 | |
Creditors | 4 549 698 | 4 125 220 | 4 052 536 | 3 909 619 | 3 562 535 | -3 312 532 |
Current Tax For Period | | | | 305 321 | 341 417 | |
Deferred Tax Asset Debtors | | | | 1 900 | 2 100 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -16 100 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -51 900 | -15 200 | |
Distribution Costs | | | | 576 963 | 724 386 | |
Dividends Paid Classified As Financing Activities | -243 829 | | -575 128 | -276 061 | -276 061 | -576 061 |
Finance Lease Liabilities Present Value Total | | | | 3 759 | 3 530 | |
Finance Lease Payments Owing Minimum Gross | | | | 18 826 | 3 530 | |
Finished Goods Goods For Resale | | | | 3 033 037 | 3 581 299 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 70 015 | 4 228 | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | 15 335 | -11 012 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 3 149 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | 894 250 | |
Government Grant Income | | | | 690 579 | 250 065 | |
Gross Profit Loss | | | | 11 012 | 2 669 538 | |
Impairment Loss Reversal On Investments | | | 78 112 | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | 464 908 | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | 15 335 | -11 012 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -385 000 | -73 038 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 491 402 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 67 195 | |
Intangible Assets | | | | 2 185 090 | 1 693 688 | |
Intangible Assets Gross Cost | | | | 4 122 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 89 451 | 76 800 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 31 610 | 12 345 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 326 | | |
Interest Income On Bank Deposits | | | | 5 618 | 10 423 | |
Interest Paid Classified As Operating Activities | | | | -123 388 | -110 961 | |
Interest Payable Similar Charges Finance Costs | | | | 123 388 | 110 961 | |
Interest Received Classified As Investing Activities | | | | -76 508 | -10 423 | |
Investments Fixed Assets | 5 944 491 | 3 592 485 | 3 514 373 | 3 514 373 | 3 514 373 | 3 514 373 |
Investments In Subsidiaries | 5 944 491 | 3 592 485 | 3 514 373 | 3 514 373 | 3 514 373 | 3 514 373 |
Loss Gain From Write-downs Reversals Inventories | | | | -1 463 | -276 542 | |
Net Current Assets Liabilities | 827 734 | 2 509 382 | 1 865 688 | 1 728 127 | 1 069 508 | 200 858 |
Net Finance Income Costs | | | | 76 508 | 84 146 | |
Number Shares Issued Fully Paid | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Other Creditors | 257 500 | 429 833 | 269 833 | 29 833 | 29 833 | 31 521 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | 4 125 220 | 4 052 536 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 160 950 | |
Other Disposals Property Plant Equipment | | | | | 207 951 | |
Other Interest Receivable Similar Income Finance Income | | | | 76 508 | 84 146 | |
Other Provisions Balance Sheet Subtotal | | | | 45 183 | 45 183 | |
Other Remaining Borrowings | 4 549 698 | 4 125 220 | 4 052 536 | 4 052 536 | 3 807 536 | 3 557 533 |
Par Value Share | | 1 | | 1 | | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 42 076 | 47 296 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | 121 867 | 125 417 | |
Profit Loss | 1 589 118 | -245 880 | -73 994 | 281 417 | -35 474 | 42 585 |
Profit Loss On Ordinary Activities After Tax | | -245 880 | -73 995 | | | |
Property Plant Equipment Gross Cost | | | | 1 037 333 | 1 142 376 | |
Provisions For Liabilities Balance Sheet Subtotal | 4 549 698 | 4 125 220 | | | | |
Social Security Costs | | | | 217 307 | 261 376 | |
Staff Costs Employee Benefits Expense | | | | 3 101 860 | 2 873 796 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 804 260 | 1 254 168 | |
Tax Decrease From Utilisation Tax Losses | | | | 30 485 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 8 401 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 35 106 | 1 672 | |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | 1 822 | 5 487 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | -7 212 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -131 579 | 253 179 | |
Total Assets Less Current Liabilities | 6 772 225 | 6 101 867 | 5 380 061 | 5 242 500 | 4 583 881 | 3 715 231 |
Total Borrowings | 4 549 698 | 4 125 220 | | 5 329 572 | 1 756 835 | 3 312 532 |
Total Current Tax Expense Credit | | | | -79 679 | 268 379 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 894 250 | |
Trade Creditors Trade Payables | | | | 4 253 862 | 3 223 638 | |
Trade Debtors Trade Receivables | | | | 3 519 086 | 3 987 242 | |
Turnover Revenue | | | | 22 398 185 | 23 244 067 | |
Wages Salaries | | | | 2 842 477 | 2 565 124 | |