Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 538 422 | 749 113 | 1 279 030 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 62 849 | 63 896 | 22 | | | | | | | | |
Cash Bank On Hand | | | | 230 | 40 | 175 | 3 | 3 | 4 | 4 | 4 |
Current Assets | 651 883 | 1 477 625 | 7 507 706 | 9 283 396 | 12 047 840 | 12 201 975 | 14 673 957 | 14 554 368 | 17 747 621 | 18 971 728 | 22 809 486 |
Debtors | 589 034 | 210 823 | 5 849 031 | 7 172 131 | 10 359 334 | 10 420 106 | 12 221 174 | 12 258 111 | 14 033 479 | 14 989 472 | 18 309 375 |
Net Assets Liabilities | | | | 2 683 535 | 3 472 426 | 4 352 695 | 5 237 976 | 6 318 048 | 7 372 769 | 8 543 939 | 1 946 142 |
Net Assets Liabilities Including Pension Asset Liability | 538 422 | 749 113 | 1 279 030 | | | | | | | | |
Other Debtors | | | | 704 | 1 807 | 279 | 2 190 | 11 630 | 4 478 | 6 181 | 669 |
Property Plant Equipment | | | | 13 859 | 15 734 | 52 902 | 70 106 | 93 665 | 140 042 | 138 672 | 190 277 |
Stocks Inventory | | 1 202 906 | 1 658 653 | | | | | | | | |
Tangible Fixed Assets | 40 119 | 28 990 | 26 318 | | | | | | | | |
Total Inventories | | | | 2 111 035 | 1 688 466 | 1 781 694 | 2 452 780 | 2 296 254 | 3 714 138 | 3 982 252 | 4 500 107 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | | | | | |
Profit Loss Account Reserve | 538 420 | 749 111 | 1 279 028 | | | | | | | | |
Shareholder Funds | 538 422 | 749 113 | 1 279 030 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 6 950 | 6 950 | 7 160 | 7 596 | 7 828 | 8 400 | 8 650 | 9 050 |
Accrued Liabilities | | | | 107 527 | 108 995 | 114 922 | 138 840 | 240 432 | 90 971 | 246 302 | 394 201 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 113 547 | 119 323 | 57 734 | 71 488 | 85 476 | 119 883 | 159 253 | 203 172 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 528 | 7 710 | 2 861 | 5 603 | 8 023 | | 9 694 |
Administrative Expenses | | | | 2 591 868 | 2 657 510 | 2 847 884 | 2 967 403 | 3 764 764 | 3 121 274 | 3 726 936 | 4 079 437 |
Amounts Owed To Group Undertakings | | | | 4 489 094 | 5 340 399 | 5 739 201 | 7 073 869 | 5 317 346 | 4 647 352 | 5 232 557 | 7 018 024 |
Applicable Tax Rate | | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 35 | 41 | 43 | 42 | 48 | 47 | 50 | 50 |
Cash Cash Equivalents Cash Flow Value | | | | 230 | 40 | | | | | | |
Comprehensive Income Expense | | | | 731 681 | 788 891 | | 885 281 | 1 080 072 | 1 054 721 | 1 171 170 | 1 402 203 |
Corporation Tax Payable | | | | 77 760 | 103 528 | 99 433 | 94 771 | 132 013 | 122 517 | 141 849 | 112 045 |
Cost Sales | | | | 31 888 544 | 34 517 625 | 38 101 872 | 43 453 818 | 46 515 090 | 46 079 820 | 56 506 789 | 67 701 948 |
Creditors | | | | 6 612 935 | 8 589 835 | 7 893 159 | 9 494 203 | 8 312 498 | 10 489 384 | 10 540 951 | 21 018 417 |
Creditors Due After One Year | 14 302 | 10 216 | 6 130 | | | | | | | | |
Creditors Due Within One Year | 131 572 | 741 775 | 6 245 981 | | | | | | | | |
Current Tax For Period | | | | 191 160 | 203 154 | 208 479 | 208 415 | 259 713 | 242 117 | 281 349 | 318 606 |
Depreciation Amortisation Expense | | | | 9 821 | 5 777 | 11 849 | 13 752 | | | | |
Depreciation Expense Property Plant Equipment | | | | 5 735 | 5 775 | 11 849 | 13 754 | 25 188 | 34 407 | 39 370 | 43 919 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 73 438 | | 11 200 | | | |
Disposals Property Plant Equipment | | | | | | 73 975 | | 11 200 | | | |
Finance Lease Liabilities Present Value Total | | | | 2 043 | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 2 295 | -861 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 212 854 | 125 171 | 366 444 | 345 565 | 354 852 | 389 703 | 370 931 | 512 756 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -104 621 | 84 731 | 11 607 | 54 126 | -178 926 | 38 492 | -37 211 | 2 058 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 038 620 | 1 953 174 | -692 581 | 1 605 708 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -935 642 | -3 187 203 | -60 772 | -1 801 068 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -537 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -537 | | 801 | | | |
Gross Profit Loss | | | | 3 514 557 | 3 645 297 | 3 938 538 | 4 059 067 | 5 105 859 | 4 175 606 | 5 176 493 | 5 805 703 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -220 167 | -177 386 | -212 574 | -213 077 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 192 | -190 | 135 | -172 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -960 | | | | | 3 650 | | -2 327 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 808 395 | -422 569 | 93 228 | 671 086 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 5 776 | 11 849 | 13 754 | 25 188 | 34 407 | 39 370 | 43 919 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 965 | 524 | | | | | | |
Interest Paid Classified As Operating Activities | | | | -2 295 | 861 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 3 260 | -337 | | | | | | |
Merchandise | | | | 2 111 035 | 1 688 466 | 1 781 694 | 2 452 780 | 2 296 254 | 3 714 138 | 3 982 252 | 4 500 107 |
Net Cash Flows From Used In Financing Activities | | | | 4 087 | 2 043 | | | | | | |
Net Cash Flows From Used In Investing Activities | | | | | 7 651 | 49 554 | 28 988 | | | | |
Net Cash Flows From Used In Operating Activities | | | | -4 279 | -9 504 | -49 689 | -28 816 | | | | |
Net Cash Generated From Operations | | | | -227 706 | -186 553 | -262 263 | -241 893 | | | | |
Net Current Assets Liabilities | 520 311 | 735 850 | 1 261 725 | 2 670 461 | 3 458 005 | 4 308 816 | 5 179 754 | 6 241 870 | 7 258 237 | 8 430 777 | 1 791 069 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -1 970 | | | | |
Number Shares Allotted | | 2 | 2 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | | | | 923 302 | 992 236 | 1 096 458 | 1 094 587 | 1 345 388 | 1 308 511 | 1 449 557 | 1 726 266 |
Other Creditors | | | | 816 390 | 1 876 005 | 1 064 875 | 724 943 | 899 160 | 1 653 119 | 2 160 739 | 2 333 452 |
Other Deferred Tax Expense Credit | | | | -1 839 | 528 | 7 710 | 2 861 | 5 603 | 8 023 | | 9 694 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 1 970 | | | 2 962 | 1 910 |
Other Operating Income Format1 | | | | 613 | 4 449 | 5 804 | 2 923 | 4 293 | 254 179 | | |
Other Taxation Social Security Payable | | | | 32 532 | 38 226 | 35 818 | 39 887 | 48 105 | 66 878 | 50 994 | 54 962 |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -4 087 | -2 043 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 32 671 | 34 083 | 41 708 | 48 502 | 63 987 | 60 820 | 73 922 | 76 661 |
Prepayments | | | | | | | 1 067 | | | | |
Prepayments Accrued Income | | | | 91 159 | 88 453 | 41 499 | 46 682 | 56 544 | 58 668 | 57 585 | 702 654 |
Profit Loss | | | | 731 681 | 788 891 | 880 269 | 885 281 | 1 080 072 | 1 054 721 | 1 171 170 | 1 402 203 |
Profit Loss On Ordinary Activities Before Tax | | | | 920 042 | 992 573 | 1 096 458 | 1 096 557 | 1 345 388 | 1 308 511 | 1 452 519 | 1 728 176 |
Property Plant Equipment Gross Cost | | | | 127 406 | 135 057 | 110 636 | 141 594 | 179 141 | 259 925 | 297 925 | 393 449 |
Provisions | | | | 785 | 1 313 | 9 023 | 11 884 | 17 487 | 25 510 | 25 510 | 35 204 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 785 | 1 313 | 9 023 | 11 884 | 17 487 | 25 510 | 25 510 | 35 204 |
Provisions For Liabilities Charges | 7 706 | 5 511 | 2 883 | | | | | | | | |
Purchase Property Plant Equipment | | | | | -7 651 | -49 554 | -30 958 | | | | |
Secured Debts | 18 388 | 14 302 | 10 216 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | | | | | | | | |
Social Security Costs | | | | | | 128 592 | 137 968 | 189 164 | 192 417 | 211 318 | 245 313 |
Staff Costs Employee Benefits Expense | | | | 1 307 469 | 1 464 049 | 1 561 031 | 1 633 173 | 2 069 191 | 1 981 366 | 2 252 118 | 2 416 812 |
Tangible Fixed Assets Cost Or Valuation | 106 928 | 109 078 | 122 179 | | | | | | | | |
Tangible Fixed Assets Depreciation | 66 809 | 80 088 | 95 861 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 186 272 | 198 515 | 211 024 | 208 346 | 255 624 | 248 617 | 275 979 | 328 353 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 1 773 | -565 | -7 418 | -3 414 | -4 577 | -8 897 | 182 | -7 897 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 115 | 5 204 | 4 873 | 3 483 | 8 819 | 2 397 | 5 188 | 5 654 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 188 361 | 203 682 | 216 189 | 211 276 | 265 316 | 253 790 | 281 349 | 325 973 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 7 651 | 49 554 | 30 958 | 48 747 | 80 784 | 38 000 | 95 524 |
Total Assets Less Current Liabilities | 560 430 | 764 840 | 1 288 043 | 2 684 320 | 3 473 739 | 4 361 718 | 5 249 860 | 6 335 535 | 7 398 279 | 8 569 449 | 1 981 346 |
Total Current Tax Expense Credit | | | | 190 200 | 203 154 | | | 259 713 | 245 767 | 281 349 | 316 279 |
Total Operating Lease Payments | | | | 5 231 | 5 231 | 11 310 | 28 595 | 23 507 | 24 258 | 25 864 | 24 516 |
Trade Creditors Trade Payables | | | | 206 389 | 100 769 | 2 998 | -4 262 | 214 492 | 377 514 | 301 491 | 538 148 |
Trade Debtors Trade Receivables | | | | 7 080 268 | 10 269 074 | 10 378 328 | 12 172 302 | 11 614 419 | 13 247 852 | 14 902 313 | 17 574 190 |
Turnover Revenue | | | | 35 403 101 | 38 162 922 | 42 040 410 | 47 512 885 | 51 620 949 | 50 255 426 | 61 683 282 | 73 507 651 |
Wages Salaries | | | | 1 274 798 | 1 429 966 | 1 519 323 | 1 446 703 | 1 816 040 | 1 728 129 | 1 966 878 | 2 094 838 |
Amounts Owed By Group Undertakings | | | | | | | | 575 518 | 722 481 | 23 393 | 31 862 |
Dividends Paid | | | | | | | | | | | 8 000 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | 8 000 000 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | 50 000 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 153 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | 15 344 |