Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-27 | 2019-12-26 | 2020-12-31 | 2021-12-30 | 2022-12-29 |
Currency |
| | | | | | | | | | |
Net Worth | 3 434 621 | 3 587 893 | 3 664 066 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 696 896 | 2 268 308 | 773 599 | 569 634 | 1 123 906 | 1 246 733 | 1 024 338 | 2 329 665 |
Current Assets | 3 952 396 | 1 399 866 | 2 607 411 | 3 408 071 | 3 236 244 | 3 888 179 | 4 006 402 | 6 167 110 | 5 023 580 | 6 623 608 | 7 425 370 |
Debtors | 3 796 704 | 1 231 115 | 1 634 764 | 1 594 904 | 850 360 | 3 010 485 | 3 314 580 | 4 875 988 | 3 734 529 | 5 349 213 | 4 789 973 |
Net Assets Liabilities | | | | 4 151 253 | 4 516 558 | 6 158 793 | 6 997 494 | 7 215 627 | 5 329 736 | 4 998 987 | 6 938 336 |
Other Debtors | 5 289 | 10 415 | 3 827 | 4 189 | 5 624 | 2 153 962 | 2 472 532 | 3 334 526 | 2 616 954 | 2 643 848 | 2 566 594 |
Property Plant Equipment | | | | 5 410 236 | 4 992 005 | 5 194 498 | 6 067 812 | 10 021 187 | 12 789 115 | 11 460 481 | 10 960 073 |
Total Inventories | | | | 116 271 | 117 576 | 104 095 | 122 188 | 167 216 | 42 318 | 250 057 | 305 732 |
Cash Bank In Hand | 11 305 | 23 913 | 865 813 | | | | | | | | |
Intangible Fixed Assets | 543 694 | 477 090 | 409 986 | | | | | | | | |
Stocks Inventory | 144 387 | 144 838 | 106 834 | | | | | | | | |
Tangible Fixed Assets | 3 931 909 | 7 299 929 | 6 187 831 | | | | | | | | |
Trade Debtors | 131 175 | 36 149 | 168 892 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 000 000 | 3 000 000 | 3 000 000 | | | | | | | | |
Profit Loss Account Reserve | 434 621 | 587 893 | 664 066 | | | | | | | | |
Shareholder Funds | 3 434 621 | 3 587 893 | 3 664 066 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 2 580 | 7 550 | 7 800 | 8 035 | 8 275 | | | | | | |
Other Non-audit Services Fees | | | | 5 015 | 10 728 | | | | | | |
Taxation Compliance Services Fees | | | | 450 | 450 | | | | | | |
Accrued Liabilities Deferred Income | | | | 197 252 | 238 984 | 259 920 | 288 861 | 2 797 621 | 3 079 712 | 2 809 188 | 2 577 385 |
Accumulated Amortisation Impairment Intangible Assets | | | | 321 619 | 387 223 | 452 823 | 355 673 | 400 273 | 444 873 | 456 001 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 3 075 443 | 3 894 329 | 4 246 199 | 4 998 440 | 6 108 686 | 7 608 906 | 9 135 517 | 10 544 570 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 456 622 | | | | | | |
Administrative Expenses | 1 355 093 | 4 120 566 | | 4 368 979 | 4 525 659 | 3 092 115 | 4 357 575 | 4 947 165 | 4 084 109 | 6 005 966 | 6 387 870 |
Amounts Owed By Associates | | | | 705 004 | 10 | | | | | | |
Amounts Owed By Parent Entities | | | | | 26 008 | | | | | | |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | 701 420 | | | | | | |
Applicable Tax Rate | | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 199 | 190 | 183 | 177 | 191 | 222 | 242 | 272 |
Balances Amounts Owed By Related Parties | | | | 735 004 | 10 | | | | | | |
Balances Amounts Owed To Related Parties | | | | 682 925 | 701 420 | | | | | | |
Bank Borrowings Overdrafts | 1 694 237 | 735 263 | 718 513 | 682 925 | | | | | 2 843 750 | 2 822 916 | 1 432 290 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 1 969 936 | 1 652 177 | | | | | | |
Comprehensive Income Expense | | | | 487 187 | 365 305 | | | | | | |
Corporation Tax Payable | | | | 177 302 | 151 767 | 423 239 | 313 549 | 15 796 | | 138 830 | 609 963 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | | 902 869 | 882 531 | | | | | | |
Cost Sales | 1 738 780 | 5 156 415 | | 5 951 167 | 5 761 880 | 5 838 851 | 5 793 664 | 6 006 954 | 3 238 891 | 5 494 792 | 7 856 847 |
Creditors | | | | 1 919 510 | 903 210 | 517 649 | 206 994 | 4 765 993 | 8 790 545 | 8 370 608 | 6 630 279 |
Current Tax For Period | | | | 177 302 | 151 767 | 423 239 | 313 549 | 15 796 | -401 181 | 138 830 | 609 963 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -36 055 | -17 771 | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 522 000 | 843 945 | 785 749 | 920 379 | 1 110 745 | 1 501 650 | 1 526 611 | 1 411 479 |
Finance Lease Liabilities Present Value Total | | | | 1 569 483 | 903 210 | 517 649 | 206 994 | 63 780 | 63 775 | | |
Finance Lease Payments Owing Minimum Gross | | | | 1 871 724 | 1 483 058 | | | | | | |
Finished Goods Goods For Resale | 144 387 | 144 838 | 106 834 | 116 271 | 117 576 | | | | | | |
Fixed Assets | 4 475 603 | 7 777 019 | 6 597 817 | 5 754 618 | 5 270 783 | 5 407 676 | 6 168 140 | 10 076 915 | 12 800 243 | 11 460 481 | 10 960 073 |
Future Finance Charges On Finance Leases | | | | 302 241 | 246 949 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -17 189 | 1 225 665 | -168 764 | -3 010 | 1 428 | | -224 |
Gross Profit Loss | 1 596 177 | 4 044 573 | | 5 004 963 | 5 026 632 | 5 136 306 | 5 411 029 | 5 054 933 | -135 793 | 2 966 875 | 5 457 173 |
Income From Related Parties | | | | 30 000 | 73 031 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 65 604 | 65 604 | 65 600 | 51 600 | 44 600 | 44 600 | 11 128 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 843 945 | 785 749 | 920 379 | 1 110 745 | 1 501 650 | 1 526 611 | 1 411 479 |
Intangible Assets | | | | 344 382 | 278 778 | 213 178 | 100 328 | 55 728 | 11 128 | | |
Intangible Assets Gross Cost | | | | 666 001 | 666 001 | 666 001 | 456 001 | 456 001 | 456 001 | 456 001 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 54 814 | 54 814 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 54 814 | 54 814 | 52 046 | 46 508 | 50 660 | 119 024 | 66 110 | 139 741 |
Key Management Personnel Compensation Total | | | | 189 227 | 175 500 | | | | | | |
Loans From Directors | | | | 682 925 | | | | | | | |
Net Current Assets Liabilities | 2 255 879 | -1 273 573 | -404 440 | 521 013 | 336 082 | 1 436 711 | 1 144 288 | 2 066 802 | 1 533 403 | 2 359 915 | 2 964 891 |
Operating Lease Payments Owing | | | | 1 154 649 | 1 233 419 | | | | | | |
Operating Profit Loss | 241 084 | 74 007 | | 683 248 | 554 115 | 2 098 256 | 1 166 511 | 320 275 | -2 113 039 | 115 127 | 2 591 682 |
Other Creditors | | | | 591 553 | 1 254 436 | 564 373 | 595 974 | 569 039 | 465 007 | 908 496 | 783 161 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 25 059 | | | | | | |
Other Disposals Property Plant Equipment | | | | | 55 967 | | | | | | |
Other Operating Income Format1 | | | | 47 264 | 53 142 | 54 065 | 113 057 | 212 507 | 2 106 863 | 3 154 218 | 3 522 379 |
Other Taxation Social Security Payable | | | | 385 946 | 25 951 | 33 959 | 35 597 | 31 042 | 35 163 | 61 363 | 62 556 |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments To Related Parties | | | | 1 039 873 | 1 337 570 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 14 856 | -6 966 | 2 573 | 8 242 | 14 966 | 19 635 | 25 702 | 34 134 |
Prepayments Accrued Income | | | | 600 719 | 534 353 | 570 426 | 623 439 | 674 752 | 400 893 | 640 999 | 1 748 596 |
Profit Loss | | | | 487 187 | 365 305 | 1 642 235 | 838 701 | 218 133 | -1 885 891 | -330 749 | 1 939 349 |
Profit Loss On Ordinary Activities Before Tax | 202 757 | -4 044 | | 628 434 | 499 301 | 2 046 210 | 1 120 003 | 269 615 | -2 231 930 | 49 047 | 2 454 860 |
Property Plant Equipment Gross Cost | | | | 8 485 679 | 8 886 334 | 9 440 697 | 11 066 252 | 16 129 873 | 20 398 021 | 20 595 998 | 21 504 643 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 204 868 | 187 097 | 167 945 | 107 940 | 162 097 | 213 365 | 450 801 | 356 349 |
Social Security Costs | 31 007 | 78 166 | | 84 788 | 95 216 | 92 417 | 90 340 | 97 681 | 99 605 | 130 670 | 164 165 |
Staff Costs Employee Benefits Expense | | | | 1 989 541 | 1 979 406 | 2 040 885 | 1 917 690 | 2 227 198 | 2 409 177 | 2 840 907 | 3 258 436 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 204 868 | 187 097 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 99 860 | 99 860 | 393 895 | 212 801 | 51 227 | -429 870 | 9 319 | 466 423 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -143 334 | 17 422 | 178 | -2 409 | 9 662 | 109 225 | 429 213 | 98 056 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 7 001 | 14 853 | 10 835 | 1 039 | 9 780 | 9 625 | 14 723 | 18 490 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 141 247 | 133 996 | 403 975 | 281 302 | 51 482 | -346 039 | 379 796 | 515 511 |
Total Assets Less Current Liabilities | 6 731 482 | 6 503 446 | 6 193 377 | 6 275 631 | 5 606 865 | 6 844 387 | 7 312 428 | 12 143 717 | 14 333 646 | 13 820 396 | 13 924 964 |
Trade Creditors Trade Payables | | | | 1 202 107 | 674 653 | 600 938 | 1 063 748 | 2 733 837 | 1 554 516 | 1 438 696 | 1 167 657 |
Trade Debtors Trade Receivables | | | | 284 992 | 284 375 | 260 089 | 192 601 | 820 840 | 289 493 | 1 640 343 | 448 775 |
Turnover Revenue | | | | 10 956 130 | 10 788 512 | 10 975 157 | 11 204 693 | 11 061 887 | 3 103 098 | 8 461 667 | 13 314 020 |
Wages Salaries | 677 027 | 1 941 597 | | 1 889 897 | 1 891 156 | 1 945 895 | 1 819 108 | 2 114 551 | 2 289 937 | 2 684 535 | 3 060 137 |
Maximum Liability Under Guarantees Directors | | | | 1 345 167 | 2 121 566 | | | | | | |
Fees For Non-audit Services | | 29 864 | 8 115 | | 11 178 | 7 351 | 10 403 | 35 109 | 16 122 | 11 882 | |
Additional Provisions Increase From New Provisions Recognised | | | | | | -19 152 | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -60 005 | 54 157 | 51 268 | 237 436 | -94 452 |
Amortisation Expense Intangible Assets | | | | | 65 604 | 65 600 | 51 600 | 44 600 | 44 600 | 11 128 | |
Amounts Owed By Group Undertakings | | | | | 26 008 | 26 008 | 26 008 | 26 008 | 26 008 | 26 008 | 26 008 |
Corporation Tax Recoverable | | | | | | | | 19 669 | 401 181 | 398 015 | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 148 750 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 343 078 | 168 138 | 499 | 1 430 | | 2 426 |
Disposals Intangible Assets | | | | | | | 210 000 | | | | |
Disposals Property Plant Equipment | | | | | | 597 523 | 275 652 | 6 328 | 7 786 | 89 982 | 2 650 |
Finished Goods | | | | | 117 576 | 104 095 | 122 188 | 167 216 | 42 318 | 250 057 | 305 732 |
Further Item Interest Expense Component Total Interest Expense | | | | | 54 814 | 52 046 | 46 508 | 50 660 | 52 524 | 22 838 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 887 635 | 976 479 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 1 233 419 | 1 127 057 | 1 101 939 | 1 496 701 | 1 649 771 | 1 763 923 | 1 826 423 |
Government Grants Payable | | | | | | | | 1 904 592 | 2 867 083 | 2 738 504 | 2 620 604 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | 52 819 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -112 | 27 758 | -18 471 | 3 874 | 3 530 | |
Number Shares Issued Fully Paid | | | | | | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 |
Other Deferred Tax Expense Credit | | | | | -17 771 | -19 152 | -60 005 | 54 157 | 51 268 | 237 436 | -94 452 |
Provisions | | | | | 187 097 | 167 945 | 107 940 | 162 097 | 213 365 | 450 801 | 356 349 |
Recoverable Value-added Tax | | | | | | | | 193 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 511 733 | 1 901 207 | 5 069 949 | 4 275 934 | 287 959 | 911 295 |
Total Current Tax Expense Credit | | | | | 151 767 | 423 127 | 341 307 | -2 675 | -397 307 | 142 360 | 609 963 |
Total Operating Lease Payments | | | | | 1 456 008 | 1 459 008 | 1 343 980 | 1 519 731 | 729 676 | 1 540 061 | 1 972 153 |
Bank Borrowings | | | | | | | | | 656 250 | 958 334 | 927 085 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | 164 140 | 97 468 | 156 948 | 127 170 |
Government Grant Income | | | | | | | | 6 700 | 1 846 826 | 2 745 827 | 123 240 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 66 500 | 43 272 | 139 741 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 133 | 30 | 2 919 |
Rental Leasing Income | | | | | | | | | | 19 642 | 40 168 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | 11 645 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 9 190 | 47 483 | 67 458 | 67 458 |
Total Borrowings | | | | | | | | 225 546 | 3 563 775 | 3 781 250 | |
Value-added Tax Payable | | | | | | | | | | | 136 745 |
Taxation Services Fees | 450 | 450 | 450 | | | | | | | | |
Total Fees To Auditors | 3 030 | 37 864 | 16 365 | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | 13 000 | 23 238 | | | | | | | | |
Accruals Deferred Income Within One Year | 167 804 | 213 213 | 178 125 | | | | | | | | |
Amortisation Intangible Assets Expense | 33 303 | 66 605 | | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 22 630 | | | | | | | | | | |
Amounts Owed By Other Participating Interests | | 476 397 | 792 971 | | | | | | | | |
Bank Overdrafts | 5 597 | 507 841 | | | | | | | | | |
Called Up Share Capital Not-paid Current Asset | 2 999 900 | | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 67 866 | 299 061 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -518 789 | -1 189 024 | -1 136 184 | | | | | | | | |
Contingent Considerations Liabilities | | 415 094 | 698 788 | | | | | | | | |
Corporation Tax Due Within One Year | 34 196 | | 29 935 | | | | | | | | |
Corporation Tax Recoverable Current Asset | | 34 196 | 34 196 | | | | | | | | |
Creditors Due After One Year | 3 104 802 | 2 846 614 | 2 288 388 | | | | | | | | |
Creditors Due Within One Year | 1 696 517 | 2 673 439 | 3 011 851 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 241 069 | 853 448 | 804 392 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 192 059 | 68 939 | 240 923 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 5 121 | 9 718 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 177 306 | 193 911 | 256 015 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 721 000 | 671 001 | 666 001 | | | | | | | | |
Interest Payable Similar Charges | 49 157 | 78 823 | | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 10 830 | 772 | | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -386 231 | -709 466 | -786 184 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -132 558 | -410 000 | -350 000 | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | -69 558 | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 3 434 621 | 3 587 893 | 3 664 066 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 3 145 468 | | | | | | | | | | |
Number Shares Allotted | | 3 000 000 | 3 000 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 1 410 565 | 2 111 351 | 1 569 875 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 190 197 | 365 847 | 332 981 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts After Five Years | 882 525 | 810 057 | 318 975 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | 1 033 200 | 1 729 152 | 1 552 752 | | | | | | | | |
Other Creditors Due Within One Year | 181 520 | 329 950 | 432 882 | | | | | | | | |
Other Interest Receivable Similar Income | 10 830 | 772 | | | | | | | | | |
Other Operating Income | | 150 000 | | | | | | | | | |
Other Taxation Social Security Within One Year | 154 267 | 189 749 | 276 923 | | | | | | | | |
Pension Costs | 4 083 | 7 142 | | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 4 083 | 7 142 | | | | | | | | | |
Prepayments Accrued Income Current Asset | 637 710 | 673 958 | 634 878 | | | | | | | | |
Profit Loss For Period | 145 568 | 153 272 | | | | | | | | | |
Provisions For Liabilities Charges | 192 059 | 68 939 | 240 923 | | | | | | | | |
Share Capital Allotted Called Up Paid | 3 000 000 | 3 000 000 | 3 000 000 | | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 14 945 | 777 | | | | | | | | | |
Staff Costs | 712 117 | 2 026 905 | | | | | | | | | |
Standard Nominal Tax Rate | 24 | 23 | | | | | | | | | |
Tangible Fixed Assets Additions | | 4 255 223 | 51 382 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 734 039 | 8 935 035 | 8 408 500 | | | | | | | | |
Tangible Fixed Assets Depreciation | 802 130 | 1 635 106 | 2 220 669 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -122 645 | -354 702 | 690 602 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 19 493 | 203 349 | | | | | | | | |
Tangible Fixed Assets Disposals | | 86 897 | 565 073 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -48 662 | 930 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 57 189 | -157 316 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 34 196 | -34 196 | | | | | | | | | |
Trade Creditors Within One Year | 962 936 | 1 066 839 | 1 761 005 | | | | | | | | |
Turnover Gross Operating Revenue | 3 334 957 | 9 200 988 | | | | | | | | | |
U K Current Corporation Tax | -34 196 | 34 196 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 34 196 | -34 196 | | | | | | | | | |
U K Deferred Tax | -22 993 | -123 120 | | | | | | | | | |
Utilisation Tax Losses | 9 578 | -54 540 | | | | | | | | | |