Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 99 116 | 81 093 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 267 899 | 408 714 | 301 653 | 230 836 | 143 985 | 484 180 |
Current Assets | 330 775 | 622 891 | 2 722 957 | 3 632 294 | 4 192 747 | 1 209 376 | 1 042 260 | 1 385 960 |
Debtors | 122 011 | 302 903 | 2 407 846 | 3 181 825 | 3 859 108 | 943 711 | 858 362 | 856 376 |
Net Assets Liabilities | | | -599 927 | -553 277 | -834 531 | -721 334 | -503 916 | -708 345 |
Other Debtors | 122 011 | 302 903 | 14 341 | 158 164 | 173 686 | 922 024 | 807 064 | 815 232 |
Property Plant Equipment | | | 1 965 157 | 1 906 929 | 1 327 199 | 1 073 949 | 1 065 293 | 1 282 251 |
Total Inventories | | | 47 212 | 41 755 | 31 986 | 36 761 | 39 913 | 45 404 |
Cash Bank In Hand | 193 764 | 287 488 | | | | | | |
Intangible Fixed Assets | 60 683 | 58 360 | | | | | | |
Stocks Inventory | 15 000 | 32 500 | | | | | | |
Tangible Fixed Assets | 881 003 | 1 150 087 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 60 000 | 60 000 | | | | | | |
Profit Loss Account Reserve | 39 116 | 21 093 | | | | | | |
Shareholder Funds | 99 116 | 81 093 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 30 525 | 11 200 | 17 080 | 16 804 | | |
Other Non-audit Services Fees | | | | 2 225 | | | | |
Amount Specific Advance Or Credit Directors | | | 55 116 | 462 638 | 510 357 | 522 082 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 517 754 | 47 719 | 11 725 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 111 228 | | | | | |
Company Contributions To Money Purchase Plans Directors | | | 83 | 272 | 414 | | | |
Director Remuneration | | | 31 405 | 31 710 | 28 586 | | | |
Accrued Liabilities | | | 312 720 | 310 643 | 417 251 | 184 337 | | |
Accrued Liabilities Deferred Income | | | 217 958 | 146 344 | | 89 373 | | |
Accumulated Amortisation Impairment Intangible Assets | | | 151 348 | 177 443 | 167 420 | 77 805 | 87 768 | 95 319 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 534 450 | 2 938 878 | 2 169 996 | 2 364 701 | 2 628 699 | 2 910 989 |
Administrative Expenses | 2 226 911 | 3 075 356 | 5 889 699 | 5 775 191 | 4 646 686 | 3 831 310 | | |
Amortisation Expense Intangible Assets | | | 25 762 | 26 095 | 19 635 | 9 052 | | |
Amounts Owed By Associates | | | 1 081 793 | 825 699 | 525 619 | | | |
Amounts Owed By Group Undertakings | | | 549 159 | 738 006 | 1 383 829 | | | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | | | 213 | 209 | 144 | 150 | 144 | 149 |
Bank Borrowings | | | 796 752 | 1 485 500 | 3 846 110 | | | |
Bank Borrowings Overdrafts | | | 332 248 | 1 164 820 | 3 129 787 | | | |
Bank Overdrafts | 176 140 | 268 919 | 689 163 | 641 156 | | | | |
Capital Commitments | | | 79 194 | | | | | |
Comprehensive Income Expense | | | -164 551 | 46 650 | -281 254 | 113 197 | | |
Corporation Tax Payable | | | | 300 714 | | 38 079 | | |
Corporation Tax Recoverable | | | | 150 357 | 347 | | | |
Cost Sales | 1 190 001 | 1 607 523 | 3 148 223 | 3 218 078 | 2 296 459 | 1 453 214 | | |
Creditors | | | 2 539 517 | 2 858 922 | 3 840 860 | 1 443 776 | 814 958 | 1 182 706 |
Deferred Tax Asset Debtors | | | | 41 850 | | | | |
Depreciation Expense Property Plant Equipment | | | 421 507 | 404 428 | 346 726 | 300 111 | | |
Finance Lease Liabilities Present Value Total | | | 1 989 311 | 1 547 758 | 711 073 | | | |
Finished Goods | | | 47 212 | 41 755 | 31 986 | 36 761 | | |
Fixed Assets | 941 686 | 1 208 447 | 2 435 656 | 2 356 393 | 1 761 170 | 1 118 399 | 1 099 780 | 1 309 187 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 841 015 | 841 015 | 551 262 | 678 772 | 602 397 | 674 861 |
Gain Loss On Disposals Property Plant Equipment | | | 460 | | | -1 069 | | |
Gross Profit Loss | 2 350 430 | 3 243 858 | 5 762 084 | 5 823 979 | 4 676 789 | 2 955 906 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 26 095 | | 9 052 | 9 963 | 7 551 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 404 428 | | 300 111 | 256 090 | 282 290 |
Intangible Assets | | | 120 499 | 99 464 | 83 971 | 44 450 | 34 487 | 26 936 |
Intangible Assets Gross Cost | | | 271 847 | 276 907 | 251 391 | 122 255 | 122 255 | |
Interest Expense On Bank Loans Similar Borrowings | | | 92 632 | 124 328 | 161 205 | 489 | | |
Interest Payable Similar Charges Finance Costs | | | 92 632 | 124 328 | 161 205 | 489 | | |
Investment Property | | | 350 000 | 350 000 | 350 000 | | | |
Investment Property Fair Value Model | | | 350 000 | | 350 000 | | | |
Net Current Assets Liabilities | 370 754 | 559 940 | -496 066 | -50 748 | 1 386 819 | -273 995 | -650 512 | -661 459 |
Number Shares Issued Fully Paid | | | | 60 000 | | 60 000 | 60 000 | 60 000 |
Operating Profit Loss | 123 519 | 168 502 | -76 799 | 129 128 | 63 597 | 123 812 | | |
Other Creditors | | | | 19 670 | | 89 373 | 64 958 | 182 706 |
Other Deferred Tax Expense Credit | | | -4 880 | -41 850 | 183 510 | -19 698 | | |
Other Operating Income Format1 | | | 50 816 | 80 340 | 33 494 | 999 216 | | |
Other Taxation Social Security Payable | | | 54 685 | 57 187 | 53 114 | 66 903 | 152 500 | 238 812 |
Par Value Share | | 1 | | 1 | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 40 499 | 50 178 | 61 108 | 24 533 | | |
Prepayments Accrued Income | | | 190 773 | 143 664 | 128 681 | 34 355 | | |
Profit Loss | | | -164 551 | 46 650 | -281 254 | 113 197 | | |
Profit Loss On Ordinary Activities Before Tax | 108 167 | 148 758 | -169 431 | 4 800 | -97 608 | 131 925 | | |
Property Plant Equipment Gross Cost | | | 4 499 607 | 4 845 807 | 3 497 195 | 3 438 650 | 3 693 992 | 4 193 240 |
Social Security Costs | | | 192 691 | 176 554 | 160 073 | 84 814 | | |
Staff Costs Employee Benefits Expense | | | 3 156 742 | 3 108 580 | 2 418 916 | 1 761 940 | | |
Tax Decrease From Utilisation Tax Losses | | | -22 295 | 22 730 | -10 503 | 8 276 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 508 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | -32 610 | 912 | -18 546 | 25 066 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 2 894 | 26 071 | -1 425 | 26 761 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 7 929 | 9 563 | 9 604 | 2 642 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -4 880 | -41 850 | 183 646 | 18 728 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 5 060 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 346 200 | | 74 022 | 260 786 | 499 248 |
Total Assets Less Current Liabilities | 570 932 | 648 507 | 1 939 590 | 2 305 645 | 3 147 989 | 844 404 | 449 268 | 647 728 |
Total Borrowings | | | 4 173 770 | 4 458 020 | 4 993 335 | | | |
Total Operating Lease Payments | | | 950 748 | 900 716 | 735 080 | 557 757 | | |
Trade Creditors Trade Payables | | | 492 868 | 931 781 | 603 782 | 594 518 | 416 113 | 439 719 |
Turnover Revenue | | | 8 910 307 | 9 042 057 | 6 973 248 | 4 409 120 | | |
Wages Salaries | | | 2 923 552 | 2 881 848 | 2 197 735 | 1 652 593 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -19 698 | | |
Amounts Owed To Group Undertakings | | | | | | 1 354 403 | 750 000 | 1 000 000 |
Current Tax For Period | | | | | 136 | 38 079 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 3 285 | |
Disposals Property Plant Equipment | | | | | | 1 069 | 20 623 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -131 498 | 15 179 | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | -129 136 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 347 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 8 602 | | |
Provisions | | | | | 141 660 | 121 962 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 141 660 | 121 962 | 138 226 | 173 367 |
Total Current Tax Expense Credit | | | | | 136 | 38 426 | | |
Trade Debtors Trade Receivables | | | | | | 21 687 | 51 298 | 41 144 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -105 406 | 11 193 | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | | -98 667 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 12 000 | 17 600 | | | | | | |
Amortisation Intangible Assets Expense | 16 224 | 17 323 | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -2 946 686 | -3 713 641 | | | | | | |
Creditors Due After One Year | 462 544 | 525 828 | | | | | | |
Creditors Due Within One Year | 701 529 | 1 182 831 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 209 219 | 263 854 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 9 272 | 41 586 | | | | | | |
Intangible Fixed Assets Additions | | 15 000 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 43 217 | 60 540 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 17 323 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 103 900 | 118 900 | | | | | | |
Interest Payable Similar Charges | 15 352 | 19 750 | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | 3 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 99 116 | 81 093 | | | | | | |
Number Shares Allotted | | 60 000 | | | | | | |
Other Creditors Due Within One Year | 116 397 | 381 008 | | | | | | |
Other Interest Receivable | | 3 | | | | | | |
Other Interest Receivable Similar Income | | 6 | | | | | | |
Other Operating Leases Expiring After Five Years | -838 550 | -1 242 750 | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -1 685 925 | -1 940 827 | | | | | | |
Other Operating Leases Expiring Within One Year | -530 064 | -422 211 | | | | | | |
Other Taxation Social Security Within One Year | 161 748 | 238 036 | | | | | | |
Pensions Costs Defined Contribution Schemes | 15 549 | 41 578 | | | | | | |
Profit Loss For Period | 81 156 | 68 977 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 32 314 | | | | | | |
Provisions For Liabilities Charges | 9 272 | 41 586 | | | | | | |
Share Capital Allotted Called Up Paid | 60 000 | 60 000 | | | | | | |
Tangible Fixed Assets Additions | | 537 913 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 578 374 | 2 111 312 | | | | | | |
Tangible Fixed Assets Depreciation | 697 371 | 961 225 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 263 854 | | | | | | |
Tangible Fixed Assets Disposals | | 4 975 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 27 011 | 79 781 | | | | | | |
Total Dividend Payment | | 87 000 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 27 011 | 47 467 | | | | | | |
Trade Creditors Within One Year | 247 244 | 294 868 | | | | | | |
Turnover Gross Operating Revenue | 3 540 431 | 4 851 381 | | | | | | |
U K Current Corporation Tax On Income For Period | 27 011 | 47 467 | | | | | | |