Profit & Loss |
Date of Accounts |
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 | 747 339 | 1 501 130 | 1 728 882 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 241 665 | 1 279 983 | 800 533 | 682 289 | 797 428 | 813 446 | 327 192 | 1 149 254 |
Current Assets | 1 635 301 | 3 188 390 | 3 142 361 | 4 565 536 | 4 543 914 | 3 334 672 | 2 926 092 | 2 353 584 | 2 811 497 | 2 862 988 |
Debtors | 1 215 496 | 2 690 351 | 1 892 186 | 3 270 483 | 3 715 521 | 2 622 003 | 2 095 394 | 1 503 938 | 2 457 053 | 1 676 901 |
Net Assets Liabilities | | | 1 728 882 | 1 240 279 | 842 105 | 1 143 508 | 1 397 133 | 921 919 | 1 232 914 | 1 693 990 |
Property Plant Equipment | | | 339 825 | 530 812 | 392 447 | 287 366 | 258 421 | 222 406 | 345 368 | 346 841 |
Total Inventories | | | 8 510 | 15 070 | 27 860 | 30 380 | 33 270 | 36 200 | 27 252 | 36 833 |
Cash Bank In Hand | 377 211 | 459 509 | 1 241 665 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 747 339 | 1 501 130 | 1 728 882 | | | | | | | |
Other Debtors | | | | 76 421 | 3 191 | 45 454 | | | | |
Stocks Inventory | 42 594 | 38 530 | 8 510 | | | | | | | |
Tangible Fixed Assets | 229 165 | 268 877 | 339 825 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 | 50 | 50 | | | | | | | |
Profit Loss Account Reserve | 747 289 | 1 501 080 | 1 728 832 | | | | | | | |
Shareholder Funds | 747 339 | 1 501 130 | 1 728 882 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 220 344 | 362 141 | 597 645 | 729 446 | 876 032 | 950 433 | 1 077 519 | 1 052 758 |
Average Number Employees During Period | | | | 88 | 99 | 80 | 66 | 48 | 50 | 51 |
Creditors | | | 71 442 | 79 553 | 38 954 | 58 029 | 117 182 | 99 382 | 130 651 | 78 819 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 33 467 | 66 922 | 43 755 | 64 606 | 83 834 | 472 678 | 398 022 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 176 672 | 248 048 | 227 709 | 206 229 | 145 772 | 146 501 | 162 853 |
Net Current Assets Liabilities | 714 233 | 1 419 353 | 1 571 377 | 835 603 | 522 685 | 937 463 | 1 275 555 | 989 972 | 1 062 616 | 1 472 536 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 19 416 | 187 614 |
Other Disposals Property Plant Equipment | | | | | | | | | 25 286 | 214 079 |
Property Plant Equipment Gross Cost | | | 560 169 | 892 953 | 990 092 | 1 016 812 | 1 134 453 | 1 172 839 | 1 422 887 | 1 399 599 |
Provisions For Liabilities Balance Sheet Subtotal | | | 36 308 | 46 583 | 34 073 | 23 292 | 19 661 | 191 077 | 44 419 | 46 568 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 393 178 | 133 437 | 128 955 | 179 239 | 114 326 | 275 335 | 190 791 |
Total Assets Less Current Liabilities | 943 398 | 1 688 230 | 1 836 632 | 1 366 415 | 915 132 | 1 224 829 | 1 533 976 | 1 212 378 | 1 407 984 | 1 819 377 |
Amount Specific Advance Or Credit Directors | | 62 | 139 601 | 6 465 | 5 073 | 9 298 | 43 423 | 171 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 147 458 | 6 465 | 137 | 4 225 | 43 423 | 912 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 62 | 220 000 | 137 | 393 005 | 9 298 | 44 164 | | |
Company Contributions To Money Purchase Plans Directors | | | | 890 | 1 511 | 2 026 | | | | |
Director Remuneration | | | | 301 713 | 449 825 | 341 048 | | | | |
Accrued Liabilities | | | | 1 007 876 | 1 155 494 | 315 560 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -12 510 | -10 781 | | | | |
Administrative Expenses | | | | 2 498 483 | 2 775 585 | 2 261 231 | | | | |
Amounts Owed By Group Undertakings | | | | 169 401 | 232 552 | 324 137 | | | | |
Bank Borrowings | | | | | 23 578 | 23 593 | | | | |
Bank Borrowings Overdrafts | | | | | 23 578 | 23 593 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 1 279 983 | | | | | | |
Comprehensive Income Expense | | | | -268 603 | -398 174 | 301 403 | | | | |
Corporation Tax Payable | | | | | | 46 560 | | | | |
Cost Sales | | | | 8 585 553 | 11 742 241 | 6 373 428 | | | | |
Creditors Due After One Year | 169 519 | 156 267 | 146 012 | | | | | | | |
Creditors Due Within One Year | 921 068 | 1 769 037 | 1 570 984 | | | | | | | |
Current Tax For Period | | | | | | 46 560 | | | | |
Depreciation Amortisation Expense | | | | 176 672 | 248 048 | 227 709 | | | | |
Depreciation Expense Property Plant Equipment | | | | 113 334 | 168 298 | 147 876 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 34 875 | 12 544 | 95 908 | 59 643 | 71 371 | | |
Disposals Property Plant Equipment | | | | 60 394 | 36 298 | 102 235 | 61 598 | 75 940 | | |
Dividends Paid | | | | 220 000 | | | | | | |
Dividends Paid Classified As Financing Activities | | | | -220 000 | | | | | | |
Dividends Paid On Shares Interim | | | | 220 000 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | 79 553 | 38 954 | 58 029 | 185 357 | 192 885 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -120 911 | -1 986 | -2 307 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 10 789 | 9 117 | 7 630 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 2 201 930 | 290 664 | -1 705 121 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 436 433 | -203 073 | 854 385 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -2 061 | -3 411 | -3 744 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | -2 061 | -3 411 | -3 744 | | | | |
Gross Profit Loss | | | | 2 159 727 | 2 364 166 | 2 591 674 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -134 404 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 38 318 | -479 450 | -118 244 | | | | |
Increase Decrease In Property Plant Equipment | | | | | 47 640 | 87 663 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 6 560 | 12 790 | 2 520 | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 1 986 | 2 307 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 9 117 | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 10 789 | 11 103 | 9 937 | | | | |
Merchandise | | | | 15 070 | 27 860 | 30 380 | | | | |
Net Cash Flows From Used In Financing Activities | | | | 72 689 | 283 918 | -282 812 | | | | |
Net Cash Flows From Used In Investing Activities | | | | 353 503 | 106 407 | 120 238 | | | | |
Net Cash Flows From Used In Operating Activities | | | | -464 510 | 89 125 | 280 818 | | | | |
Net Cash Generated From Operations | | | | -598 914 | 80 008 | 280 818 | | | | |
Net Interest Received Paid Classified As Investing Activities | | | | -16 217 | -6 687 | -6 134 | | | | |
Number Shares Allotted | | 50 | 50 | | | | | | | |
Number Shares Issued Fully Paid | | | | 50 | 50 | 50 | 50 | 50 | | |
Operating Profit Loss | | | | -338 756 | -406 268 | 340 985 | | | | |
Other Creditors | | | | 263 650 | 219 839 | 250 446 | | | | |
Other Deferred Tax Expense Credit | | | | 10 275 | -12 510 | -10 781 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 16 217 | 6 687 | 6 134 | | | | |
Other Operating Income Format1 | | | | | 5 151 | 10 542 | | | | |
Other Taxation Social Security Payable | | | | 409 335 | 536 211 | 396 757 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -109 783 | -108 138 | -87 469 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 4 369 | 10 230 | 13 909 | | | | |
Prepayments | | | | 75 081 | 79 810 | 86 532 | | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -140 000 | -140 000 | | | | |
Proceeds From Sales Property Plant Equipment | | | | -23 458 | -20 343 | -2 583 | | | | |
Profit Loss | | | | -268 603 | -398 174 | 301 403 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | -333 328 | -410 684 | 337 182 | | | | |
Provisions | | | | 46 583 | 34 073 | 23 292 | | | | |
Provisions For Liabilities Charges | 26 540 | 30 833 | 36 308 | | | | | | | |
Purchase Property Plant Equipment | | | | -393 178 | -133 437 | -128 955 | | | | |
Repayments Borrowings Classified As Financing Activities | | | | | -116 422 | -139 985 | | | | |
Share Capital Allotted Called Up Paid | 50 | 50 | 50 | | | | | | | |
Social Security Costs | | | | 40 813 | 51 616 | 37 719 | | | | |
Staff Costs Employee Benefits Expense | | | | 4 054 096 | 4 779 511 | 3 996 096 | | | | |
Tangible Fixed Assets Additions | | 100 956 | 193 989 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 316 746 | 404 452 | 560 169 | | | | | | | |
Tangible Fixed Assets Depreciation | 87 581 | 135 575 | 220 344 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 52 724 | 108 621 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 4 730 | 23 852 | | | | | | | |
Tangible Fixed Assets Disposals | | 13 250 | 38 272 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -64 725 | -12 510 | 35 779 | | | | |
Total Borrowings | | | | 165 757 | 128 837 | 136 566 | 185 357 | | | |
Total Operating Lease Payments | | | | 152 122 | 185 157 | 157 724 | | | | |
Trade Creditors Trade Payables | | | | 1 959 821 | 2 019 802 | 1 263 462 | | | | |
Trade Debtors Trade Receivables | | | | 694 382 | 1 002 062 | 737 219 | | | | |
Turnover Revenue | | | | 10 745 280 | 14 106 407 | 8 965 102 | | | | |
Wages Salaries | | | | 4 008 914 | 4 717 665 | 3 944 468 | | | | |
Advances Credits Directors | 98 106 | 62 | 139 601 | | | | | | | |
Advances Credits Made In Period Directors | 113 774 | 4 039 | | | | | | | | |
Advances Credits Repaid In Period Directors | 127 398 | 3 977 | | | | | | | | |