Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | 290 276 | 627 507 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 048 395 | 1 334 914 | 1 164 384 | 912 338 | 2 794 069 | 778 528 | 839 335 |
Current Assets | 1 682 825 | 1 891 809 | 2 774 050 | 3 329 739 | 3 765 545 | 3 864 944 | 4 288 168 | 2 981 877 | 4 268 457 |
Debtors | 982 664 | 1 055 624 | 1 598 727 | 1 959 416 | 2 587 510 | 2 945 060 | 1 485 879 | 2 173 349 | 3 399 122 |
Net Assets Liabilities | | | 996 357 | 1 861 534 | 2 798 690 | 2 441 449 | 3 284 109 | 1 801 159 | 2 857 394 |
Other Debtors | 44 937 | 62 230 | 5 300 | 35 438 | 33 779 | 50 815 | 41 196 | 45 886 | 22 576 |
Property Plant Equipment | | | 216 819 | 194 655 | 253 765 | 372 585 | 287 578 | 211 455 | 82 980 |
Total Inventories | | | 126 928 | 35 409 | 13 651 | 7 546 | 8 220 | 30 000 | 30 000 |
Cash Bank In Hand | 469 438 | 630 487 | | | | | | | |
Stocks Inventory | 230 723 | 205 698 | | | | | | | |
Tangible Fixed Assets | 249 018 | 242 740 | | | | | | | |
Trade Debtors | 903 020 | 962 068 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 280 276 | 617 507 | | | | | | | |
Shareholder Funds | 290 276 | 627 507 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 11 000 | 15 060 | 12 000 | 13 200 | 13 800 | 12 580 | 15 835 |
Accrued Liabilities Deferred Income | | | 33 622 | 65 326 | 111 537 | 59 722 | 70 435 | 65 428 | 96 624 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 177 122 | 137 502 | 162 427 | 185 215 | 262 202 | 344 563 | 160 563 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 97 474 | 130 574 | 218 730 | 20 422 | 52 244 | 37 335 |
Administrative Expenses | 1 003 155 | 1 083 513 | 1 550 693 | 1 736 191 | 2 079 682 | 2 355 770 | 1 950 867 | 1 744 793 | 2 064 563 |
Amounts Owed By Group Undertakings | | | | | 11 110 | 96 659 | 202 945 | 363 941 | 1 006 115 |
Amounts Owed To Group Undertakings | | | 1 367 866 | 901 708 | 358 525 | 840 000 | 320 321 | 642 937 | 491 645 |
Average Number Employees During Period | | | 21 | 21 | 19 | 19 | 18 | 15 | 15 |
Bank Borrowings Overdrafts | | | | | | 16 392 | 34 276 | | 7 207 |
Bank Overdrafts | | | | | | 16 392 | 34 276 | | 7 207 |
Corporation Tax Payable | | | 52 549 | 72 072 | 207 156 | 127 808 | 213 462 | 129 658 | 272 047 |
Cost Sales | 3 453 575 | 4 227 104 | 5 323 476 | 7 691 785 | 8 965 137 | 8 870 061 | 6 804 189 | 8 050 191 | 9 537 279 |
Creditors | | | 1 980 783 | 1 635 715 | 1 180 443 | 1 730 620 | 1 240 745 | 1 351 997 | 1 473 298 |
Current Tax For Period | | | 52 549 | 161 072 | 207 156 | 126 470 | 212 125 | 128 321 | 270 710 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 796 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 2 601 | 13 416 | 13 032 | 25 283 | -14 568 | -10 716 | -19 431 |
Depreciation Expense Property Plant Equipment | | | 44 162 | 42 731 | 56 633 | 72 072 | 100 341 | 96 115 | 73 936 |
Dividends Paid | | | | | | 1 000 000 | | 2 000 000 | |
Dividends Paid On Shares Final | | | | | | 1 000 000 | | | |
Dividends Paid On Shares Interim | | | | | | | | 2 000 000 | |
Finished Goods Goods For Resale | | | 126 928 | 35 409 | 13 651 | 7 546 | 8 220 | 30 000 | 30 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 8 810 | 2 841 | 268 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | -132 971 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 2 601 | -25 592 | | | -84 | -354 | -2 128 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 725 280 | 1 073 396 | 920 534 | 408 148 | 396 213 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -3 209 | 2 665 | -382 | -702 | -1 780 | 1 826 | 1 411 |
Gain Loss On Disposals Property Plant Equipment | | | -16 492 | 6 124 | -9 532 | -23 938 | -645 | -10 664 | -56 823 |
Government Grant Income | | | | | | | 57 478 | | |
Gross Profit Loss | 1 050 527 | 1 414 792 | 1 668 127 | 2 529 576 | 3 098 827 | 2 826 514 | 2 519 729 | 1 930 792 | 2 767 689 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 42 731 | 56 633 | 72 072 | 100 341 | 96 115 | 73 936 |
Interest Income On Bank Deposits | | | 948 | | | | | | |
Interest Paid To Group Undertakings | | | 8 772 | 11 542 | | | | | |
Interest Payable Similar Charges Finance Costs | | | 8 772 | 12 115 | | | 8 810 | 2 841 | 268 |
Net Current Assets Liabilities | 41 258 | 392 222 | 793 267 | 1 694 024 | 2 585 102 | 2 134 324 | 3 047 423 | 1 629 880 | 2 795 159 |
Net Finance Income Costs | | | 1 178 | | | | | | |
Number Shares Issued Fully Paid | | | | 10 000 | 10 000 | | | | |
Operating Profit Loss | 139 031 | 434 626 | 281 524 | 1 051 780 | 1 156 876 | 794 512 | 1 049 027 | 637 496 | 1 307 782 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 82 351 | 31 707 | 49 284 | 23 354 | 13 754 | 257 936 |
Other Disposals Property Plant Equipment | | | | 159 256 | 46 539 | 77 122 | 28 442 | 46 006 | 349 810 |
Other Interest Income | | | | | 468 | | | | |
Other Interest Receivable Similar Income Finance Income | | | 1 178 | | 468 | | | | |
Other Operating Income Format1 | | | 164 090 | 125 424 | 137 731 | 323 768 | 480 165 | 451 497 | 604 656 |
Other Taxation Social Security Payable | | | 371 523 | 488 551 | 415 713 | 429 712 | 480 663 | 438 346 | 431 388 |
Par Value Share | | 1 | | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 16 172 | 21 529 | 35 553 | 28 882 | 34 262 | 44 750 | 52 265 |
Prepayments Accrued Income | | | 50 205 | 72 927 | 47 138 | 79 565 | 39 654 | 59 005 | 29 172 |
Profit Loss | | | 218 780 | 865 177 | 937 156 | 642 759 | 842 660 | 517 050 | 1 056 235 |
Profit Loss On Ordinary Activities Before Tax | 123 590 | 423 384 | 273 930 | 1 039 665 | 1 157 344 | 794 512 | 1 040 217 | 634 655 | 1 307 514 |
Property Plant Equipment Gross Cost | | | 393 939 | 332 157 | 416 192 | 557 800 | 549 780 | 556 018 | 243 543 |
Provisions For Liabilities Balance Sheet Subtotal | | | 13 729 | 27 145 | 40 177 | 65 460 | | | |
Social Security Costs | | | 62 008 | 73 566 | 73 423 | 31 016 | 53 484 | 55 800 | 45 700 |
Staff Costs Employee Benefits Expense | | | 575 915 | 697 117 | 737 918 | 709 041 | 673 820 | 555 824 | 555 587 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 13 729 | 27 145 | 40 177 | 65 460 | 50 892 | 40 176 | 20 745 |
Tax Expense Credit Applicable Tax Rate | | | | | 219 895 | 150 957 | 197 641 | 120 584 | 248 428 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -2 237 | -313 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 468 | 293 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 55 150 | 174 488 | 220 188 | 151 753 | 197 557 | 117 605 | 251 279 |
Total Assets Less Current Liabilities | 290 276 | 634 962 | 1 010 086 | 1 888 679 | 2 838 867 | 2 506 909 | 3 335 001 | 1 841 335 | 2 878 139 |
Total Borrowings | | | | | | 16 392 | 34 276 | | 7 207 |
Total Operating Lease Payments | | | 92 304 | 150 076 | 190 615 | 184 287 | 199 982 | 176 881 | 119 602 |
Trade Creditors Trade Payables | | | 155 223 | 108 058 | 87 512 | 256 986 | 121 588 | 75 628 | 174 387 |
Trade Debtors Trade Receivables | | | 1 536 996 | 1 838 990 | 2 495 483 | 2 718 021 | 1 202 084 | 1 704 517 | 2 341 259 |
Turnover Revenue | | | 6 991 603 | 10 221 361 | 12 063 964 | 11 696 575 | 9 323 918 | 9 980 983 | 12 304 968 |
Wages Salaries | | | 497 735 | 602 022 | 628 942 | 649 143 | 586 074 | 455 274 | 457 622 |
Company Contributions To Defined Benefit Plans Directors | | | 11 237 | 12 869 | 26 145 | 28 882 | 14 471 | 33 304 | 40 536 |
Director Remuneration | | | | | | 96 845 | 86 705 | 92 663 | 80 810 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 122 612 | 125 727 | 101 176 | 125 967 | 121 346 |
Total Fees To Auditors | 7 500 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 84 983 | 85 865 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 34 707 | 31 326 | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 1 291 292 | 936 338 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -44 220 | -60 400 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -366 | -366 | | | | | | | |
Creditors Due Within One Year | 1 641 567 | 1 499 587 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 48 783 | 51 348 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 7 455 | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | -9 410 | -2 411 | | | | | | | |
Interest Payable Similar Charges | 16 380 | 12 647 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 939 | 1 405 | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -15 000 | -25 750 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | -9 600 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | -29 220 | -25 050 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 290 276 | 627 507 | | | | | | | |
Number Shares Allotted | | 10 000 | | | | | | | |
Other Creditors Due Within One Year | 47 045 | 114 254 | | | | | | | |
Other Interest Receivable Similar Income | 939 | 1 405 | | | | | | | |
Other Operating Income | 91 659 | 103 347 | | | | | | | |
Other Operating Leases Expiring Within One Year | -366 | -366 | | | | | | | |
Other Taxation Social Security Within One Year | 264 341 | 325 368 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 8 800 | 9 233 | | | | | | | |
Profit Loss For Period | 123 402 | 337 231 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 7 455 | | | | | | | |
Provisions For Liabilities Charges | | 7 455 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | | | | | | | |
Tangible Fixed Assets Additions | | 54 504 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 371 967 | 389 324 | | | | | | | |
Tangible Fixed Assets Depreciation | 122 948 | 146 584 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 51 347 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 27 711 | | | | | | | |
Tangible Fixed Assets Disposals | | 37 147 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -28 426 | -91 028 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 188 | 86 153 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 188 | 78 698 | | | | | | | |
Trade Creditors Within One Year | 38 889 | 123 627 | | | | | | | |
Turnover Gross Operating Revenue | 4 504 102 | 5 641 896 | | | | | | | |
U K Current Corporation Tax | -188 | -78 698 | | | | | | | |
U K Current Corporation Tax On Income For Period | 188 | 78 698 | | | | | | | |
Utilisation Tax Losses | 25 861 | 11 738 | | | | | | | |