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 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 367 608 | 316 443 | 170 973 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 938 | 7 701 | 162 | 871 | 3 135 | 1 382 | 2 379 | 2 313 |
Current Assets | 549 991 | 28 686 | 47 774 | 11 473 | 8 216 | 225 797 | 212 004 | 756 225 | 618 985 | 520 589 |
Debtors | 547 225 | 28 145 | 46 836 | 3 772 | 8 054 | 224 926 | 208 869 | 754 843 | 616 606 | 518 276 |
Net Assets Liabilities | | | 170 973 | 173 126 | 112 560 | 305 174 | 505 058 | 1 273 055 | | |
Other Debtors | | | 46 836 | 3 772 | 3 772 | 3 772 | 3 772 | 3 772 | 3 772 | 3 772 |
Property Plant Equipment | | | 130 109 | 100 995 | 84 338 | 68 479 | 52 889 | 37 984 | 19 769 | 8 721 |
Total Inventories | | | | | | | | 2 309 540 | 5 497 706 | |
Cash Bank In Hand | 2 766 | 541 | 938 | | | | | | | |
Intangible Fixed Assets | 46 835 | 40 655 | 34 475 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 367 608 | 316 443 | 170 973 | | | | | | | |
Tangible Fixed Assets | 206 707 | 168 725 | 130 109 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 102 | 103 | 103 | | | | | | | |
Profit Loss Account Reserve | 367 506 | 316 340 | 170 870 | | | | | | | |
Shareholder Funds | 367 608 | 316 443 | 170 973 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 1 228 726 | 3 845 | 1 004 276 |
Accumulated Amortisation Impairment Intangible Assets | | | 58 192 | 64 369 | 70 546 | 76 723 | 85 990 | 92 667 | 92 667 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 177 881 | 206 995 | 223 653 | 239 511 | 252 101 | 267 006 | 285 221 | 296 269 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 345 000 | 225 000 |
Administrative Expenses | | | | | | | | 4 949 960 | 8 916 607 | 11 170 551 |
Amounts Owed By Related Parties | | | | | 4 282 | 221 154 | 205 097 | 749 275 | | |
Amounts Owed To Group Undertakings | | | 409 751 | 1 996 | | | | | | |
Average Number Employees During Period | | | | | | | 1 | 1 | 1 | 1 |
Bank Borrowings Overdrafts | | | 21 585 | 8 | 268 | | | 21 004 | 42 000 | 42 000 |
Bank Overdrafts | | | 21 585 | 8 | 268 | | | | | |
Cash Cash Equivalents | | | | | | | 313 973 | 2 441 180 | 359 423 | 1 308 528 |
Corporation Tax Payable | | | | | 4 859 | 3 546 | 1 695 | 2 695 | 41 557 | 30 472 |
Cost Sales | | | | | | | | 20 752 906 | 45 833 236 | 31 693 830 |
Creditors | | | 55 253 | 487 413 | 520 997 | 524 525 | 285 359 | 41 025 | 3 859 | 13 803 |
Current Tax For Period | | | | | | | | 322 292 | 41 557 | 30 472 |
Deferred Tax Asset Debtors | | | | | | | | 3 839 | 4 262 | 6 198 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 45 191 | 102 319 | 7 816 |
Dividends Paid Classified As Financing Activities | | | | | | | | -83 280 | -94 000 | -90 000 |
Dividends Paid On Shares | | | | | | 15 944 | 6 677 | | | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | -83 280 | -94 000 | -90 000 |
Equity Securities Held | | | | | | | | 519 770 | 519 770 | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 58 652 | 26 791 |
Finished Goods Goods For Resale | | | | | | | | 2 309 540 | 5 497 706 | 4 294 562 |
Fixed Assets | 253 543 | 729 151 | 684 357 | 649 066 | 626 330 | 604 294 | 579 437 | 557 855 | 539 640 | 529 490 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -1 328 | 565 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 181 | |
Government Grant Income | | | | | | | | 52 978 | 11 583 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -62 574 | -320 964 | -42 122 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -1 328 | 565 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 6 177 | 6 177 | 6 177 | 9 267 | 6 677 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 29 114 | 16 657 | 15 858 | 15 590 | 14 905 | 18 215 | 11 048 |
Intangible Assets | | | 34 475 | 28 298 | 22 121 | 15 944 | 6 677 | | | |
Intangible Assets Gross Cost | | | 92 667 | 92 667 | 92 667 | 92 667 | 92 667 | 92 667 | 92 667 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 4 477 | 10 337 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 2 877 | |
Interest Paid Classified As Operating Activities | | | | | | | | -46 329 | -82 374 | -80 144 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 46 329 | 82 374 | 80 144 |
Investments | | | | | | | | 519 871 | 519 871 | |
Investments Fixed Assets | 1 | 519 771 | 519 773 | 519 773 | 519 871 | 519 871 | 519 871 | 519 871 | 519 871 | 520 769 |
Investments In Subsidiaries | | | | | | | | 101 | 101 | |
Net Cash Generated From Operations | | | | | | | | -2 526 684 | 819 659 | -1 006 762 |
Net Current Assets Liabilities | 314 375 | -280 219 | -458 131 | -475 940 | -512 781 | -298 728 | -73 355 | 715 200 | | |
Net Finance Income Costs | | | | | | | | 850 000 | | |
Number Shares Issued Fully Paid | | | | 2 | | 2 | 2 | 2 | | |
Other Creditors | | | 55 253 | 481 148 | 511 227 | 514 031 | 280 324 | 38 330 | 1 066 071 | 1 468 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 3 000 | | 181 | |
Other Disposals Property Plant Equipment | | | | | | | 3 000 | | | |
Other Remaining Borrowings | | | 124 584 | 55 465 | | | | 1 741 | | |
Other Taxation Social Security Payable | | | | | | | 1 695 | 2 695 | | |
Par Value Share | | 1 | 1 | 1 | | 50 | 50 | 50 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 19 502 | 50 747 | 52 149 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | |
Prepayments Accrued Income | | | | | | | | 106 211 | 236 886 | 177 014 |
Profit Loss | | | | | | | | 1 534 535 | -24 289 | -28 490 |
Property Plant Equipment Gross Cost | | | 307 990 | 307 990 | 307 990 | 307 990 | 304 990 | 304 990 | 304 990 | 1 528 746 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 989 | 392 | 1 024 | | | |
Social Security Costs | | | | | | | | 93 454 | 234 502 | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 725 470 | 4 213 281 | 3 251 500 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 989 | 392 | 1 024 | 111 224 | 215 825 | 221 922 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | -79 475 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -7 160 | -5 547 | 6 833 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 2 868 | 9 721 | 1 093 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | -125 | -1 859 | -2 543 |
Total Assets Less Current Liabilities | 567 918 | 448 932 | 226 226 | 173 126 | 113 549 | 305 566 | 506 082 | 1 273 055 | | |
Total Current Tax Expense Credit | | | | | | | | 322 292 | 40 229 | 31 037 |
Trade Creditors Trade Payables | | | 3 738 | 4 261 | 4 643 | 6 948 | 3 340 | 1 334 723 | 2 670 223 | 2 096 389 |
Trade Debtors Trade Receivables | | | | | | | | 1 566 654 | 568 845 | 640 552 |
Turnover Revenue | | | | | | | | 27 598 235 | 55 513 657 | |
Wages Salaries | | | | | | | | 1 612 514 | 3 928 032 | 2 979 527 |
Accounting Period Subsidiary | 2 013 | 2 014 | 2 015 | | | | | | | |
Creditors Due After One Year | 200 310 | 132 489 | 55 253 | | | | | | | |
Creditors Due Within One Year | 235 616 | 308 905 | 505 905 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 45 832 | 52 012 | 58 192 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 6 180 | 6 180 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 92 667 | 92 667 | | | | | | | | |
Investments In Group Undertakings | | | 3 | 3 | | | | | | |
Number Shares Allotted | 1 | 2 | 2 | | | | | | | |
Other Investments Other Than Loans | | | 519 770 | 519 770 | | | | | | |
Percentage Subsidiary Held | | 100 | 100 | | | | | | | |
Secured Debts | 22 223 | 19 590 | 146 169 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 307 990 | 307 990 | | | | | | | | |
Tangible Fixed Assets Depreciation | 101 283 | 139 265 | 177 881 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 37 982 | 38 616 | | | | | | | |
Total Borrowings | | | 146 169 | 55 473 | | | | | | |