Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 109 552 | 110 015 | 144 101 | 189 324 | 290 135 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 23 384 | 118 627 | 325 644 | 140 278 | 102 399 | | | | | | | |
Cash Bank On Hand | | | | | 102 399 | 7 273 | 81 662 | 1 143 | 6 | 21 508 | | 417 200 |
Current Assets | 397 343 | 513 147 | 1 136 718 | 677 206 | 1 031 793 | 856 380 | 2 381 767 | 4 032 825 | 5 977 084 | 10 353 337 | 16 295 279 | 17 122 268 |
Debtors | 48 100 | 106 828 | 576 621 | 281 718 | 448 608 | 634 085 | 1 210 617 | 1 092 753 | 1 543 823 | 1 706 631 | 2 838 977 | 4 085 247 |
Net Assets Liabilities | | | | | 290 135 | 541 506 | 711 925 | 831 984 | 1 157 856 | 1 497 992 | 2 222 523 | 2 560 498 |
Net Assets Liabilities Including Pension Asset Liability | | | 144 101 | 189 324 | 290 135 | | | | | | | |
Other Debtors | | | | | | 138 104 | 238 937 | 105 954 | 197 303 | 78 373 | 1 185 | 40 916 |
Property Plant Equipment | | | | | 527 181 | 3 123 326 | 3 064 972 | 3 984 906 | 3 676 284 | 3 736 986 | 6 139 302 | 11 837 617 |
Stocks Inventory | 325 859 | 287 692 | 234 453 | 255 210 | 480 786 | | | | | | | |
Tangible Fixed Assets | 23 386 | 48 703 | 58 339 | 205 431 | 527 181 | | | | | | | |
Total Inventories | | | | | 480 786 | 215 022 | 1 089 488 | 2 938 929 | 4 433 255 | 8 625 198 | 13 456 302 | 12 619 821 |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 500 | 500 | 589 | 589 | | | | | | | |
Profit Loss Account Reserve | 108 552 | 109 015 | 143 101 | 143 324 | 194 135 | | | | | | | |
Shareholder Funds | 109 552 | 110 015 | 144 101 | 189 324 | 290 135 | | | | | | | |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 943 | | | |
Director Remuneration | | | | | | | | | 34 400 | 8 850 | 8 850 | 39 927 |
Accrued Liabilities Deferred Income | | | | | 224 514 | 249 066 | | | 581 486 | 235 077 | 430 077 | 1 818 336 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 111 527 | 449 930 | 1 032 339 | 1 706 893 | 2 175 009 | 1 975 638 | 1 841 042 | 3 212 756 |
Average Number Employees During Period | | | | | 22 | 27 | 31 | 42 | 53 | 63 | 63 | 83 |
Bank Borrowings Overdrafts | | | | | | | 72 716 | 39 521 | 248 961 | 322 657 | 261 206 | 124 000 |
Capital Redemption Reserve | | 500 | 500 | 500 | 589 | | | | | | | |
Creditors | | | | | 133 584 | 2 058 437 | 2 707 129 | 3 962 479 | 4 992 754 | 8 257 555 | 11 668 809 | 13 506 490 |
Creditors Due After One Year | | | | 56 680 | 133 584 | | | | | | | |
Creditors Due Within One Year | 311 177 | 451 835 | 1 050 956 | 636 633 | 1 135 255 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 12 537 | 71 809 | | 269 604 | 925 521 | 1 205 446 | 436 654 |
Disposals Property Plant Equipment | | | | | | 137 604 | 231 927 | | 724 154 | 1 319 680 | 1 783 788 | 890 974 |
Dividends Paid | | | | | | 68 563 | | | 97 760 | 74 850 | 150 536 | 168 690 |
Finance Lease Liabilities Present Value Total | | | | | 133 584 | 2 058 437 | 2 707 129 | 3 962 479 | 4 992 754 | 2 576 385 | 5 666 146 | 5 722 601 |
Finished Goods | | | | | 310 547 | 86 487 | | 202 865 | 253 775 | 350 343 | 514 400 | 633 959 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 350 940 | 654 218 | | 737 720 | 726 150 | 1 070 850 | 1 808 368 |
Net Current Assets Liabilities | 86 166 | 61 312 | 85 762 | 40 573 | -103 462 | -523 383 | 354 082 | 809 557 | 2 474 326 | 6 018 561 | 7 570 363 | 4 067 704 |
Number Shares Allotted | | 1 000 | 1 000 | 500 | 500 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 589 | 589 | | 589 | 589 | 589 | 589 |
Other Creditors | | | | | 13 501 | 296 190 | 142 219 | 772 380 | 897 128 | 615 463 | 1 076 836 | 1 957 102 |
Other Taxation Social Security Payable | | | | | | | 26 487 | 51 513 | 119 902 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 |
Prepayments | | | | | 75 604 | 106 984 | | | 195 917 | 90 427 | 190 703 | 1 436 995 |
Profit Loss | | | | | | 319 934 | | | 423 632 | 414 986 | 875 067 | 506 665 |
Property Plant Equipment Gross Cost | | | | | 638 708 | 3 573 256 | 4 097 311 | 5 691 799 | 5 851 293 | 5 712 624 | 7 980 344 | 15 050 373 |
Recoverable Value-added Tax | | | | | | 31 120 | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 500 | 500 | 589 | 589 | | | | | | | |
Share Premium Account | | | | 44 911 | 94 822 | | | | | | | |
Tangible Fixed Assets Additions | | 36 174 | 25 383 | 191 211 | 406 602 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 25 443 | 61 617 | 87 000 | 278 211 | 638 708 | | | | | | | |
Tangible Fixed Assets Depreciation | 2 057 | 12 914 | 28 661 | 72 780 | 111 527 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 10 857 | 15 747 | 44 119 | 56 235 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 17 488 | | | | | | | |
Tangible Fixed Assets Disposals | | | | | 46 105 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 3 072 152 | 755 982 | | 883 648 | 1 181 011 | 4 051 508 | 7 961 003 |
Total Assets Less Current Liabilities | 109 552 | 110 015 | 144 101 | 246 004 | 423 719 | 2 599 943 | 3 419 054 | 4 794 463 | 6 150 610 | 9 755 547 | 13 891 332 | 16 066 988 |
Trade Creditors Trade Payables | | | | | 743 056 | 428 575 | 953 642 | 1 205 898 | 607 796 | 775 097 | 968 569 | 1 923 670 |
Trade Debtors Trade Receivables | | | | | 373 004 | 495 981 | 971 680 | 986 799 | 1 346 520 | 1 537 831 | 2 647 089 | 2 607 336 |
Work In Progress | | | | | 170 239 | 128 535 | | 2 736 064 | 4 179 480 | 8 274 855 | 12 941 902 | 11 985 862 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 18 333 | 38 333 |
Administrative Expenses | | | | | | | | | 1 907 177 | 1 935 345 | 1 902 578 | 2 184 026 |
Amortisation Expense Intangible Assets | | | | | | | | | | | 18 333 | 20 000 |
Bank Borrowings | | | | | | | | | | 322 657 | 261 206 | 64 334 |
Bank Overdrafts | | | | | | | | 39 521 | 248 961 | | 321 901 | 1 210 737 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | -248 955 | 21 508 | -321 901 | -793 537 |
Cash Receipts From Government Grants | | | | | | | | | | | -148 575 | |
Comprehensive Income Expense | | | | | | | | | 423 632 | 414 986 | 875 067 | 506 665 |
Corporation Tax Payable | | | | | | | | | 50 478 | | | |
Cost Sales | | | | | | | | | 9 255 204 | 8 673 107 | 17 620 651 | 21 089 850 |
Depreciation Amortisation Expense | | | | | | | | | 737 720 | 726 150 | 155 992 | 1 828 368 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 737 720 | 726 150 | 1 070 850 | 1 808 368 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -97 760 | -74 850 | -150 536 | -168 690 |
Dividends Paid On Shares Interim | | | | | | | | | 97 760 | 74 850 | 150 536 | 168 690 |
Fixed Assets | | | | | | | | | | 3 736 986 | 6 320 969 | 11 999 284 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 1 523 | | 759 | 627 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 52 567 | 57 567 | 144 504 | 237 021 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | 17 488 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -381 229 | 290 993 | 1 056 163 | 3 320 023 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -451 070 | -162 808 | -1 132 346 | -1 246 270 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | -3 007 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -3 007 | |
Gross Profit Loss | | | | | | | | | 2 505 601 | 2 279 902 | 2 943 084 | 3 414 198 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 18 669 | -50 478 | 149 086 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -210 577 | 270 463 | -343 409 | -471 636 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 1 494 326 | 4 191 943 | 4 831 104 | -836 481 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 18 333 | 20 000 |
Intangible Assets | | | | | | | | | | | 181 667 | 161 667 |
Intangible Assets Gross Cost | | | | | | | | | | | 200 000 | |
Interest Expense On Bank Overdrafts | | | | | | | | | | 1 014 | 151 | 71 181 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 185 161 | 290 444 | 462 493 | 680 376 |
Interest Paid Classified As Operating Activities | | | | | | | | | -1 523 | -1 014 | -910 | -71 808 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 186 684 | 291 458 | 463 403 | 752 184 |
Loans From Directors | | | | | | | | | 184 635 | 77 685 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | -1 377 017 | -4 030 415 | -6 421 369 | -1 789 780 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 429 098 | 786 852 | 3 676 173 | 7 506 683 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 1 158 496 | 2 973 100 | 4 021 796 | -5 245 267 |
Net Cash Generated From Operations | | | | | | | | | 990 481 | 2 631 164 | 3 707 479 | -5 997 451 |
Operating Profit Loss | | | | | | | | | 598 424 | 706 444 | 1 189 384 | 1 258 849 |
Other Operating Income Format1 | | | | | | | | | | 361 887 | 148 879 | 28 677 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -2 522 937 | -2 077 574 | 2 815 812 | -5 286 143 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 42 675 | 10 460 | 9 824 | 10 782 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -340 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -454 550 | -394 159 | -575 335 | -454 320 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 411 740 | 414 986 | 725 981 | 506 665 |
Purchase Intangible Assets | | | | | | | | | | | -200 000 | |
Purchase Property Plant Equipment | | | | | | | | | -883 648 | -1 181 011 | -4 051 508 | -7 961 003 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -17 373 | 61 451 | -137 206 |
Social Security Costs | | | | | | | | | 82 232 | 31 973 | | 3 717 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 076 519 | 1 562 442 | 2 123 857 | 2 183 669 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -11 892 | | -149 086 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | 200 000 | |
Total Borrowings | | | | | | | | | | | 321 901 | 1 275 071 |
Total Operating Lease Payments | | | | | | | | | 6 879 | 35 726 | 45 860 | 32 389 |
Turnover Revenue | | | | | | | | | 11 760 805 | 10 953 009 | 20 563 735 | 24 504 048 |
Value-added Tax Payable | | | | | | | | | 69 424 | 55 069 | | |
Wages Salaries | | | | | | | | | 951 612 | 1 520 009 | 2 114 033 | 2 169 170 |