Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 29 497 | 75 525 | 80 720 | 83 186 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 70 134 | 2 646 | 29 110 | 101 563 | | | | | | |
Cash Bank On Hand | | | | 101 563 | 126 602 | 199 842 | 494 276 | 449 250 | 3 099 503 | 2 300 120 |
Current Assets | 748 022 | 2 180 004 | 2 199 826 | 2 411 292 | 2 522 889 | 2 661 609 | 3 007 982 | 3 235 790 | 6 046 905 | 3 339 197 |
Debtors | 599 972 | 2 106 358 | 2 061 782 | 2 218 460 | 2 304 588 | 2 390 162 | 2 439 407 | 2 718 544 | 2 863 957 | 965 584 |
Intangible Fixed Assets | | 13 860 | 8 662 | 5 197 | | | | | | |
Net Assets Liabilities | | | | 83 186 | 82 217 | 132 507 | 407 865 | 203 465 | 429 152 | 329 024 |
Net Assets Liabilities Including Pension Asset Liability | 29 497 | 75 525 | 80 720 | 83 186 | | | | | | |
Other Debtors | | | | 2 083 395 | 2 177 519 | 2 379 781 | 42 893 | 4 409 | 3 737 | 146 642 |
Property Plant Equipment | | | | 104 383 | 95 353 | 219 162 | 305 289 | 452 077 | 494 694 | 561 650 |
Stocks Inventory | 77 916 | 71 000 | 108 934 | 91 269 | | | | | | |
Tangible Fixed Assets | 172 412 | 182 035 | 168 660 | 104 383 | | | | | | |
Total Inventories | | | | 91 269 | 91 699 | 71 605 | 74 299 | 67 996 | 83 445 | 73 493 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 29 397 | 75 425 | 80 620 | 83 086 | | | | | | |
Shareholder Funds | 29 497 | 75 525 | 80 720 | 83 186 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 23 829 | 32 323 | 23 829 | 23 829 | 24 805 | 24 805 | 24 806 | 25 298 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 8 494 | 941 | | 976 | | | 492 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 9 435 | | | | | |
Director Remuneration | | | | | 84 | 602 | | | | |
Accruals Deferred Income Within One Year | | | 165 372 | 105 293 | | | | | | |
Accrued Liabilities | | | | 105 293 | 237 534 | 402 223 | 546 428 | 611 635 | 495 939 | 471 810 |
Accrued Liabilities Deferred Income | | | | 496 616 | 638 743 | 657 750 | 594 020 | 924 544 | 1 513 293 | 1 041 238 |
Accumulated Amortisation Impairment Intangible Assets | | | | 12 128 | 600 | 8 153 | 16 036 | 24 029 | 35 719 | 39 633 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 249 246 | 308 847 | 291 185 | 316 918 | 345 135 | 391 794 | 446 920 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -3 884 | | | | | |
Administrative Expenses | | | 2 958 389 | | 2 184 286 | 2 123 942 | | | | |
Amortisation Expense Intangible Assets | | | | | 4 065 | 7 553 | | | | |
Amortisation Intangible Assets Expense | | | 5 198 | 3 465 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | | | 1 955 822 | 2 083 395 | | | | | | |
Amounts Owed By Other Participating Interests Within One Year | | | 23 829 | 32 323 | | | | | | |
Average Number Employees During Period | | | | | 146 | 148 | 161 | 161 | 140 | 144 |
Bank Borrowings Overdrafts | | | 125 694 | 132 406 | | | | | 250 000 | 250 000 |
Bank Overdrafts | | | | 132 406 | | | | | | |
Bank Overdrafts Secured | | | 125 694 | 132 406 | | | | | | |
Capital Commitments | | | | | 36 309 | 7 248 | | | | |
Comprehensive Income Expense | | | | | -18 | 50 290 | | | | |
Corporation Tax Due Within One Year | | | 15 388 | 12 129 | | | | | | |
Corporation Tax Payable | | | | 12 129 | 14 796 | 2 410 | 55 324 | 3 192 | 55 309 | 56 933 |
Corporation Tax Recoverable Current Asset Due Within One Year | | | 5 957 | 8 718 | | | | | | |
Cost Sales | | | 3 646 865 | | 3 014 623 | 3 361 230 | | | | |
Creditors | | | | 4 211 | 2 538 425 | 2 777 874 | 2 921 191 | 3 493 394 | 895 833 | 645 833 |
Creditors Due After One Year | | | 12 071 | 4 211 | | | | | | |
Creditors Due Within One Year | 885 208 | 2 289 058 | 2 283 182 | 2 433 475 | | | | | | |
Current Tax For Period | | | | | 5 358 | 2 410 | | | | |
Debtors Due Within One Year | | | 2 061 782 | 2 218 460 | | | | | | |
Deferred Tax Assets | | | | 6 710 | 10 594 | | | | | |
Deferred Tax Current Asset | | | | 6 710 | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | 46 351 | 17 671 | | | | |
Depreciation Tangible Fixed Assets Expense | | | 92 291 | 72 366 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 1 175 | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 15 593 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 35 333 | | | | |
Disposals Intangible Assets | | | | | 17 325 | | | | | |
Disposals Property Plant Equipment | | | | | | 53 000 | | | | |
Dividends Paid | | | | | 951 | | | | | |
Finance Lease Liabilities Present Value Total | | | | 4 211 | 3 523 | | | | | |
Finance Lease Payments Owing Minimum Gross | | | | 7 986 | 3 629 | | | | | |
Fixed Assets | | 195 895 | 177 322 | 109 580 | 97 753 | 248 772 | 329 216 | 468 011 | 498 938 | 561 980 |
Future Finance Charges On Finance Leases | | | | 861 | 106 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 20 285 | 20 285 | 23 753 | 45 450 | 34 864 | 35 641 |
Gross Profit Loss | | | 2 966 568 | | 2 185 788 | 2 183 331 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 4 065 | 7 553 | 7 883 | 7 993 | | 3 914 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 59 601 | 17 671 | 25 733 | 28 217 | | 55 126 |
Intangible Assets | | | | 5 197 | 2 400 | 29 610 | 23 927 | 15 934 | 4 244 | 330 |
Intangible Assets Gross Cost | | | | 17 325 | 3 000 | 37 763 | 39 963 | | 39 963 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 3 465 | 8 663 | 12 128 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 5 198 | 3 465 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 17 325 | 17 325 | | | | | | | |
Interest Payable Similar Charges | | | 1 249 | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 765 | 65 | | | | |
Net Current Assets Liabilities | -137 186 | -109 054 | -83 356 | -22 183 | -15 536 | -116 265 | 86 791 | -257 604 | 842 930 | 450 054 |
Number Shares Allotted | 100 | | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | | 100 |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 12 071 | 4 211 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 6 568 | 7 231 | | | | | | |
Operating Profit Loss | | | 8 179 | | 1 502 | 59 389 | | | | |
Other Creditors | | | | 1 196 589 | 2 029 507 | 1 174 230 | 15 921 | 11 079 | 34 210 | 38 617 |
Other Creditors Due Within One Year | | | 1 200 835 | 1 220 794 | | | | | | |
Other Deferred Tax Expense Credit | | | | | -3 884 | 6 624 | | | | |
Other Interest Receivable Similar Income | | | 930 | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 719 | | | | | |
Other Taxation Social Security Payable | | | | 43 885 | 260 266 | 274 569 | 36 236 | 159 897 | 391 157 | 225 315 |
Other Taxation Social Security Within One Year | | | 40 307 | 43 885 | | | | | | |
Par Value Share | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | | 1 |
Prepayments | | | | 86 917 | 84 916 | 25 175 | 27 050 | 25 407 | 70 487 | 97 304 |
Prepayments Accrued Income Current Asset Due Within One Year | | | 75 776 | 86 917 | | | | | | |
Profit Loss | | | | | -18 | 50 290 | | | | |
Profit Loss For Period | | | 5 195 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 7 860 | | 1 456 | 59 324 | | | | |
Property Plant Equipment Gross Cost | | | | 353 629 | 404 200 | 510 347 | 622 207 | 797 212 | 886 488 | 1 008 570 |
Provisions | | | | -6 710 | -10 594 | | | | | |
Provisions Additional Amounts Provided | | | | -7 885 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 8 142 | 6 942 | 16 883 | 37 177 |
Provisions For Liabilities Charges | 5 729 | 11 316 | 1 175 | -6 710 | | | | | | |
Secured Debts | 122 298 | 70 187 | 125 694 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | 196 530 | | 117 749 | 17 288 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 196 530 | 244 541 | 332 290 | 353 629 | | | | | | |
Tangible Fixed Assets Depreciation | 24 118 | 62 506 | 163 630 | 249 246 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 24 118 | | 101 124 | 55 917 | | | | | | |
Tangible Fixed Assets Disposals | | | 30 000 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 2 665 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 1 474 | 9 034 | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 3 000 | 34 763 | 2 200 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 50 571 | 159 147 | 111 860 | 175 005 | | 122 082 |
Total Assets Less Current Liabilities | 35 226 | 86 841 | 93 966 | 87 397 | 82 217 | 132 507 | 416 007 | 210 407 | 1 341 868 | 1 012 034 |
Total Borrowings | | | | 143 848 | 3 523 | | | | | |
Trade Creditors Trade Payables | | | | 245 077 | 245 129 | 269 093 | 247 360 | 326 923 | 418 221 | 444 301 |
Trade Creditors Within One Year | | | 527 876 | 717 488 | | | | | | |
Trade Debtors Trade Receivables | | | | 397 | 1 773 | 10 381 | 450 | | | 6 491 |
Trade Debtors Within One Year | | | 398 | 397 | | | | | | |
Turnover Gross Operating Revenue | | | 6 613 433 | | | | | | | |
Turnover Revenue | | | | | 5 200 411 | 5 544 561 | | | | |
U K Current Corporation Tax | | | 12 806 | | | | | | | |
U K Deferred Tax | | | -10 141 | | | | | | | |
V A T Due Total Creditors | | | 201 142 | 194 249 | | | | | | |
Advances Credits Directors | 13 500 | 13 500 | 23 829 | 32 323 | | | | | | |
Advances Credits Made In Period Directors | | | 10 329 | | | | | | | |
Amounts Owed By Associates | | | | | | | 2 337 935 | 2 657 648 | 2 758 653 | 683 408 |
Bank Borrowings | | | | | | | | | 1 145 833 | 895 833 |