Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2016-12-31 | 2017-12-31 |
Currency |
| | | | |
Net Worth | 2 574 070 | 2 283 201 | 2 902 374 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 160 | |
Current Assets | 3 477 120 | 3 538 852 | 5 146 812 | 8 663 342 | 8 255 915 |
Debtors | 727 779 | 550 113 | 901 131 | 1 571 823 | 1 219 589 |
Net Assets Liabilities | | | | 3 802 152 | 3 771 586 |
Other Debtors | 67 198 | 7 539 | 23 252 | 63 638 | 19 577 |
Property Plant Equipment | | | | 4 853 008 | 5 614 745 |
Total Inventories | | | | 7 091 359 | 7 036 326 |
Cash Bank In Hand | 8 365 | 112 | 7 039 | | |
Stocks Inventory | 2 740 976 | 2 988 627 | 4 238 642 | | |
Tangible Fixed Assets | 4 558 102 | 4 430 402 | 4 119 991 | | |
Trade Debtors | 523 474 | 478 434 | 738 386 | | |
|
Capital & Reserves |
Called Up Share Capital | 4 606 | 4 606 | 10 000 | | |
Profit Loss Account Reserve | 1 303 190 | 1 054 261 | 1 253 385 | | |
Shareholder Funds | 2 574 070 | 2 283 201 | 2 902 374 | | |
|
Other Financial Data |
Taxation Compliance Services Fees | | | | 1 000 | 1 300 |
Amount Specific Advance Or Credit Directors | | 7 539 | 7 449 | 5 617 | 40 643 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 174 687 | 55 260 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 119 785 | 9 000 |
Company Contributions To Money Purchase Plans Directors | | | | 18 989 | 5 179 |
Director Remuneration | | | | 50 971 | 63 244 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 |
Accrued Liabilities Deferred Income | | | | 146 061 | 68 957 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 191 638 | 1 338 362 |
Additional Provisions Increase From New Provisions Recognised | | | | | 12 200 |
Administrative Expenses | 1 406 843 | 1 448 361 | | 1 542 716 | 1 634 130 |
Applicable Tax Rate | | | | 20 | 19 |
Average Number Employees During Period | | | | 119 | 115 |
Bank Borrowings | | 10 761 | | 53 333 | 163 333 |
Bank Borrowings Overdrafts | 1 042 500 | 697 236 | | 693 331 | 1 052 495 |
Bank Overdrafts | 581 197 | 865 926 | 927 072 | 484 109 | 581 244 |
Capital Commitments | | | | 20 705 | |
Cash Cash Equivalents Cash Flow Value | | | | -483 949 | -581 244 |
Comprehensive Income Expense | | | | 434 991 | -30 566 |
Corporation Tax Payable | | | | 94 642 | 38 947 |
Cost Sales | 19 255 751 | 21 125 927 | | 43 220 684 | 43 234 129 |
Creditors | | | | 693 331 | 1 052 495 |
Current Tax For Period | | | | 94 645 | -16 293 |
Deferred Tax Liabilities | | | | | 12 200 |
Depreciation Amortisation Expense | | | | 95 062 | 146 723 |
Depreciation Expense Property Plant Equipment | | | | 95 062 | 146 724 |
Dividends Paid | | | | 108 000 | |
Dividends Paid Classified As Financing Activities | | | | -108 000 | |
Dividends Paid On Shares Interim | | | | 108 000 | |
Finished Goods | | | | 3 681 643 | 3 647 515 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 53 336 | 80 835 |
Further Item Interest Expense Component Total Interest Expense | | | | 124 743 | 126 779 |
Further Item Interest Income Component Total Interest Income | | | | 53 076 | 15 984 |
Further Operating Expense Item Component Total Operating Expenses | | | | 40 851 388 | 40 470 471 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 19 316 | 49 955 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 091 592 | -402 386 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -265 130 | 392 877 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 83 | |
Gain Loss On Disposals Property Plant Equipment | | | | 83 | |
Gross Profit Loss | 1 541 915 | 1 383 519 | | 2 167 409 | 1 734 417 |
Income From Related Parties | | | | 238 454 | 280 671 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -69 619 | -40 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -379 889 | -97 295 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 598 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 1 694 010 | -55 033 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 146 724 |
Interest Expense On Bank Loans Similar Borrowings | | | | 6 490 | 23 553 |
Interest Paid Classified As Operating Activities | | | | -131 233 | -150 332 |
Interest Payable Similar Charges Finance Costs | | | | 131 233 | 150 332 |
Key Management Personnel Compensation Total | | | | 64 419 | 58 503 |
Loans Owed By Related Parties | | | | 106 014 | 201 739 |
Loans Owed To Related Parties | | | | | -2 470 |
Net Cash Flows From Used In Financing Activities | | | | -380 900 | -692 980 |
Net Cash Flows From Used In Investing Activities | | | | 412 061 | 892 477 |
Net Cash Flows From Used In Operating Activities | | | | 348 728 | -102 202 |
Net Cash Generated From Operations | | | | 147 876 | -292 534 |
Net Current Assets Liabilities | -926 641 | -1 437 156 | -1 187 617 | -305 525 | -726 464 |
Net Interest Received Paid Classified As Investing Activities | | | | -53 076 | -15 984 |
Number Shares Issued Fully Paid | | | | | 1 500 |
Operating Profit Loss | 135 072 | -64 842 | | 624 693 | 100 287 |
Other Creditors | | | | 379 561 | 470 755 |
Other Deferred Tax Expense Credit | | | | 16 900 | 12 200 |
Other Interest Receivable Similar Income Finance Income | | | | 53 076 | 15 984 |
Other Remaining Borrowings | | | | 1 594 656 | 1 864 731 |
Other Taxation Social Security Payable | | | | 190 453 | 102 087 |
Par Value Share | | 1 | 1 | | 1 |
Payments To Related Parties | | | | 499 978 | 414 384 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 37 781 | 37 306 |
Prepayments Accrued Income | | | | 158 806 | 61 715 |
Proceeds From Borrowings Classified As Financing Activities | | | | -1 594 656 | -1 864 731 |
Proceeds From Sales Property Plant Equipment | | | | -83 | |
Profit Loss | | | | 434 991 | -30 566 |
Profit Loss On Ordinary Activities Before Tax | -21 772 | -218 929 | | 546 536 | -34 061 |
Property Plant Equipment Gross Cost | | | | 6 044 646 | 6 953 107 |
Provisions | | | | 52 000 | 64 200 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 52 000 | 64 200 |
Purchase Property Plant Equipment | | | | -465 220 | -908 461 |
Raw Materials | | | | 64 410 | 31 993 |
Repayments Borrowings Classified As Financing Activities | | | | -997 518 | -1 594 656 |
Social Security Costs | 159 142 | 180 151 | | 243 565 | 244 278 |
Staff Costs Employee Benefits Expense | | | | 2 881 478 | 3 103 760 |
Tax Expense Credit Applicable Tax Rate | | | | 109 307 | -6 557 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -17 037 | -10 340 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 375 | 604 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 111 545 | -3 495 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 908 461 |
Total Assets Less Current Liabilities | 3 631 461 | 2 993 246 | 2 932 374 | 4 547 483 | 4 888 281 |
Total Borrowings | | | | 2 132 098 | 2 609 308 |
Total Current Tax Expense Credit | | | | 94 645 | -15 695 |
Total Operating Lease Payments | | | | 11 889 | 7 733 |
Trade Creditors Trade Payables | | | | 2 890 671 | 2 577 424 |
Trade Debtors Trade Receivables | | | | 1 349 379 | 1 097 654 |
Turnover Revenue | | | | 45 388 093 | 44 968 546 |
Wages Salaries | 1 829 677 | 2 006 316 | | 2 600 132 | 2 822 176 |
Work In Progress | 40 031 | 26 435 | 9 665 | 21 945 | 9 323 |
Audit Fees Expenses | 12 600 | 12 600 | 12 500 | | |
Fees For Non-audit Services | 4 695 | 3 870 | 3 690 | | |
Advances Credits Directors | | 7 539 | | | |
Advances Credits Made In Period Directors | | 59 470 | | | |
Advances Credits Repaid In Period Directors | | 114 797 | | | |
Company Contributions To Money Purchase Schemes Directors | 21 765 | 20 715 | 20 758 | | |
Accruals Deferred Income Within One Year | 73 669 | 103 144 | 55 420 | | |
Aggregate Depreciation On Tangible Fixed Assets On Historical Cost Basis | | 3 492 695 | 402 195 | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 7 484 | 21 612 | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 406 841 | 35 932 | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | | -40 159 | | | |
Cash Flow Outflow From Financing | | -26 150 | | | |
Cash Flow Outflow From Management Liquid Resources Financing | | -35 932 | | | |
Cash Flow Outflow From Operating Activities | 603 865 | -260 178 | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -17 724 | -17 300 | | | |
Cost Tangible Fixed Assets On Historical Cost Basis | | 482 029 | 3 077 861 | | |
Creditors Due After One Year | 1 057 391 | 710 045 | | | |
Creditors Due Within One Year | 4 403 761 | 4 976 008 | 6 334 429 | | |
Depreciation Tangible Fixed Assets Expense | 72 515 | 53 772 | 59 781 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 30 000 | | |
Equity Dividends Paid | | -30 000 | | | |
Expenses Not Deductible For Tax Purposes | | 5 688 | | | |
Gain Loss From Disposal Tangible Fixed Assets | | 123 060 | | | |
Impairment Loss Not Charged To Profit | | -41 940 | | | |
Increase Decrease In Net Cash For Period | 179 202 | 9 782 | | | |
Interest Payable Similar Charges | 156 844 | 154 087 | | | |
Loans From Directors | | | 7 449 | | |
Net Assets Liability Excluding Pension Asset Liability | 2 574 070 | 2 283 201 | 2 902 374 | | |
Net Debt Funds | 2 315 076 | 2 328 307 | 2 121 798 | | |
Net Increase Decrease In Shareholders Funds | | -290 869 | | | |
Net Interest Payable Receivable | 156 844 | 154 087 | | | |
New Finance Leases | -4 400 | 49 162 | | | |
Number Shares Allotted | | 4 606 | 1 500 | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 1 435 | 2 048 | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 4 923 | 25 982 | 2 048 | | |
Other Borrowings | 13 456 | 10 761 | | | |
Other Creditors Due Within One Year | 14 274 | 103 786 | 89 323 | | |
Other Operating Leases Expiring Between Two Five Years | -3 274 | | | | |
Other Operating Leases Expiring Within One Year | -14 450 | -17 300 | -9 735 | | |
Other Taxation Social Security Within One Year | 307 723 | 200 012 | 48 043 | | |
Pension Costs | 27 588 | 23 765 | | | |
Pensions Costs Defined Contribution Schemes | | 23 765 | | | |
Prepayments Accrued Income Current Asset | 137 107 | 64 140 | 139 493 | | |
Profit Loss For Period | -21 772 | -218 929 | | | |
Provisions For Liabilities Charges | | | 30 000 | | |
Revaluation Reserve | 1 266 274 | 1 224 334 | 1 224 334 | | |
Revaluation Surplus In Period | | -41 940 | | | |
Share Capital Allotted Called Up Paid | 4 606 | 4 606 | 1 500 | | |
Share Premium Account | | | 414 655 | | |
Short-term Borrowing Charges Including Bank Interest | 16 819 | 14 805 | | | |
Staff Costs | | 2 210 232 | | | |
Standard Nominal Tax Rate | 20 | 20 | | | |
Stocks Raw Materials Consumables | 79 396 | 24 936 | 53 428 | | |
Tangible Fixed Assets Additions | | 91 072 | 33 387 | | |
Tangible Fixed Assets Cost Or Valuation | 5 751 875 | 5 672 247 | 5 146 418 | | |
Tangible Fixed Assets Depreciation | 1 193 773 | 1 241 845 | 1 026 427 | | |
Tangible Fixed Assets Depreciation Charged In Period | -1 395 | 53 772 | 11 773 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 5 700 | 147 687 | | |
Tangible Fixed Assets Disposals | | 5 700 | 162 687 | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | -165 000 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 4 354 | 43 786 | | | |
Total Dividend Payment | 30 000 | 30 000 | | | |
Total Recognised Gain Loss For Period | -21 772 | -260 869 | | | |
Trade Creditors Within One Year | 2 742 045 | 2 996 130 | 4 005 357 | | |
Turnover Gross Operating Revenue | 20 797 666 | 22 509 446 | | | |
Unrelieved Tax Losses Carried Forward | 80 678 | 327 204 | | | |
Utilisation Tax Losses | 2 665 | | | | |