Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 10 088 | 37 086 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 334 928 | 633 422 | 704 449 | 238 839 |
Current Assets | 93 230 | 210 658 | 687 776 | 827 789 | 854 612 | 1 286 672 |
Debtors | 66 250 | 194 037 | 329 894 | 179 120 | 118 961 | 1 019 296 |
Net Assets Liabilities | | | 177 048 | 13 156 | 109 001 | -24 030 |
Other Debtors | 66 250 | 194 037 | 101 365 | 166 850 | 76 313 | 64 432 |
Property Plant Equipment | | | 1 013 349 | 938 436 | 1 104 091 | 1 041 157 |
Total Inventories | | | 22 954 | 22 808 | 31 202 | 28 537 |
Cash Bank In Hand | 23 980 | 11 621 | | | | |
Intangible Fixed Assets | 1 217 | 417 | | | | |
Stocks Inventory | 3 000 | 5 000 | | | | |
Tangible Fixed Assets | 91 095 | 66 473 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | |
Profit Loss Account Reserve | 9 988 | 36 986 | | | | |
Shareholder Funds | 10 088 | 37 086 | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 25 725 | 37 218 | 40 822 | 49 387 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 084 535 | 1 260 446 | 1 462 717 | 1 685 634 |
Additional Provisions Increase From New Provisions Recognised | | | | 20 695 | 97 572 | |
Amounts Owed By Associates | | | 544 | | | |
Amounts Owed By Group Undertakings | | | 221 460 | | | 898 115 |
Amounts Owed To Group Undertakings | | | 1 067 132 | 801 029 | 950 357 | 550 000 |
Average Number Employees During Period | | | 74 | 89 | 101 | 109 |
Bank Borrowings Overdrafts | | | | 47 645 | 38 078 | 28 270 |
Creditors | | | 41 807 | 965 349 | 227 427 | 747 685 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 2 637 | |
Disposals Property Plant Equipment | | | | | 26 368 | |
Fixed Assets | 92 312 | 66 890 | 1 055 932 | 985 562 | 1 152 613 | 1 081 114 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 273 784 | 276 734 | 375 963 | 347 463 |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | 16 036 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 9 076 | 3 604 | 8 565 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 175 911 | 204 908 | 222 917 |
Intangible Assets | | | 42 583 | 47 126 | 48 522 | 39 957 |
Intangible Assets Gross Cost | | | 68 308 | 84 344 | 89 344 | |
Net Current Assets Liabilities | 59 534 | 28 576 | -749 810 | 100 905 | -660 758 | -160 974 |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 |
Other Creditors | | | 41 807 | 116 675 | 189 349 | 169 415 |
Other Taxation Social Security Payable | | | | 16 621 | 153 967 | 163 621 |
Par Value Share | | 1 | | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | 2 097 884 | 2 198 882 | 2 566 808 | 2 726 791 |
Provisions | | | 87 267 | 107 962 | 205 534 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 87 267 | 107 962 | 155 427 | 196 485 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 5 000 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 100 998 | 394 294 | 159 983 |
Total Assets Less Current Liabilities | 32 778 | 38 314 | 306 122 | 1 086 467 | 491 855 | 920 140 |
Trade Creditors Trade Payables | | | 319 096 | 321 450 | 205 349 | 270 877 |
Trade Debtors Trade Receivables | | | 6 525 | 12 270 | 42 648 | 56 749 |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | 2 417 | | |
Administrative Expenses | 443 938 | 489 547 | | | | |
Amortisation Intangible Assets Expense | 800 | 800 | | | | |
Bank Overdrafts | 55 250 | 18 555 | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -382 083 | -337 917 | | | | |
Cost Sales | 251 486 | 274 641 | | | | |
Creditors Due After One Year | 18 555 | | | | | |
Creditors Due Within One Year | 152 764 | 239 234 | | | | |
Depreciation Tangible Fixed Assets Expense | 24 188 | 24 622 | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 4 135 | 1 228 | | | | |
Gross Profit Loss | 482 839 | 540 852 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 783 | 3 583 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 800 | | | | |
Intangible Fixed Assets Cost Or Valuation | | 4 000 | | | | |
Interest Payable Similar Charges | 2 781 | 2 992 | | | | |
Net Assets Liability Excluding Pension Asset Liability | 10 088 | 37 086 | | | | |
Number Shares Allotted | | 100 | | | | |
Operating Profit Loss | 38 901 | 51 305 | | | | |
Other Creditors Due Within One Year | 52 920 | 167 829 | | | | |
Other Operating Leases Expiring After Five Years | -32 083 | | | | | |
Other Operating Leases Expiring Between Two Five Years | -285 000 | -272 917 | | | | |
Other Operating Leases Expiring Within One Year | -65 000 | -65 000 | | | | |
Other Taxation Social Security Within One Year | 43 152 | 51 698 | | | | |
Pensions Costs Defined Contribution Schemes | 4 359 | 3 732 | | | | |
Profit Loss For Period | 27 551 | 37 998 | | | | |
Profit Loss On Ordinary Activities Before Tax | 36 120 | 48 313 | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 2 907 | | | | |
Provisions For Liabilities Charges | 4 135 | 1 228 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | |
Tangible Fixed Assets Cost Or Valuation | | 186 189 | | | | |
Tangible Fixed Assets Depreciation | 95 094 | 119 716 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 24 622 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 8 569 | 10 315 | | | | |
Total Dividend Payment | | 11 000 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 9 100 | 13 222 | | | | |
Trade Creditors Within One Year | 1 442 | 1 152 | | | | |
Turnover Gross Operating Revenue | 734 325 | 815 493 | | | | |
U K Current Corporation Tax On Income For Period | 9 100 | 13 222 | | | | |