Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-30 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 45 222 | 147 573 | 231 369 | 500 654 | 500 654 | 747 908 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 67 626 | 17 041 | | 88 784 | 88 784 | 29 766 | | | | | | | |
Cash Bank On Hand | | | | | | 29 796 | 44 344 | 13 025 | 38 544 | 303 907 | 76 486 | 19 760 | 1 282 204 |
Current Assets | 1 854 530 | 2 048 677 | 1 993 505 | 2 442 173 | 2 442 173 | 2 476 472 | 3 092 496 | 5 073 857 | 5 994 286 | 5 641 024 | 6 175 746 | 9 612 001 | 10 341 514 |
Debtors | 1 446 191 | 1 565 368 | 1 575 529 | 1 784 338 | 1 784 338 | 1 773 952 | 1 873 115 | 3 449 962 | 4 582 434 | 4 240 117 | 4 860 945 | 7 118 110 | 6 888 452 |
Net Assets Liabilities | | | | | | 747 908 | 829 294 | 994 952 | 1 250 359 | 1 218 797 | 1 700 367 | 2 821 189 | 4 128 435 |
Property Plant Equipment | | | | | | 792 465 | 928 138 | 1 164 256 | 1 655 161 | 1 704 969 | 1 622 386 | 1 467 867 | 1 613 177 |
Stocks Inventory | 340 713 | 466 268 | 417 976 | 569 051 | 569 051 | 672 724 | | | | | | | |
Tangible Fixed Assets | 493 707 | 648 153 | 737 733 | 757 508 | 757 508 | 792 465 | | | | | | | |
Total Inventories | | | | | | 672 724 | 1 175 037 | 1 623 865 | 1 373 308 | 1 097 000 | 1 238 315 | 2 474 131 | 2 170 858 |
Other Debtors | | | | | | | | | | | | 109 243 | 24 917 |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | 300 | 300 | 300 | 300 | | | | | | | |
Profit Loss Account Reserve | 44 922 | 147 273 | 231 069 | 500 354 | 500 354 | 747 608 | | | | | | | |
Shareholder Funds | 45 222 | 147 573 | 231 369 | 500 654 | 500 654 | 747 908 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 10 439 | 12 000 | 8 000 | 16 000 | 16 000 |
Director Remuneration | | | | | | | | 93 417 | 188 035 | | 174 865 | 497 316 | 560 150 |
Dividend Recommended By Directors | | | | | | | | | 211 975 | 211 500 | 146 875 | 412 792 | 500 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 2 326 | 27 873 | 6 519 |
Accrued Liabilities | | | | | | 87 974 | 114 713 | 114 713 | 66 341 | 54 791 | 93 950 | 358 014 | 355 265 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 445 235 | 534 046 | 644 464 | 841 424 | 1 024 731 | 1 208 015 | 1 374 255 | 1 557 822 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 155 417 | 19 427 | 30 152 | | | | |
Administrative Expenses | | | | | | | | 1 621 717 | 2 333 468 | 2 068 979 | 1 967 163 | 2 553 649 | 2 547 362 |
Amounts Owed By Group Undertakings | | | | | | | | | 1 100 867 | 432 642 | 282 642 | | |
Amounts Owed To Group Undertakings | | | | | | | | 11 026 | | | | 706 891 | 706 891 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | | 43 | 44 | 65 | 74 | 75 | 82 | 84 |
Bank Borrowings Overdrafts | | | | | | | | 187 347 | 47 848 | 18 200 | 750 000 | | |
Bank Overdrafts | | | | | | | | 187 347 | 47 848 | 18 200 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | -174 322 | -9 304 | 285 707 | 76 486 | 19 760 | |
Corporation Tax Payable | | | | | | 52 407 | 81 825 | 60 756 | | | 123 528 | 286 092 | 352 132 |
Corporation Tax Recoverable | | | | | | | | | 27 886 | 28 500 | | | |
Cost Sales | | | | | | | | 8 786 659 | 15 637 966 | 11 096 561 | 11 189 787 | 19 705 787 | 25 085 414 |
Creditors | | | | | | 2 521 029 | 3 035 923 | 239 534 | 264 668 | 259 773 | 252 974 | 6 014 | 12 047 |
Creditors Due Within One Year | 2 303 015 | 2 549 257 | 2 499 869 | 2 699 027 | 2 699 027 | 2 521 029 | | | | | | | |
Current Tax For Period | | | | | | | | 31 333 | -59 833 | | 152 691 | 309 932 | 308 282 |
Depreciation Amortisation Expense | | | | | | | | 110 886 | 196 960 | 209 267 | 209 145 | 196 645 | 221 903 |
Depreciation Expense Property Plant Equipment | | | | | | | | 110 418 | 197 978 | 179 958 | 180 270 | 163 527 | 172 876 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 1 037 | | | | |
Disposals Property Plant Equipment | | | | | | | | | 4 978 | | | | |
Dividends Paid | | | | | | | | 85 950 | 211 975 | 211 500 | 146 875 | 412 792 | 500 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -85 950 | -211 975 | -211 500 | -146 875 | -412 792 | -500 000 |
Dividends Paid On Shares Interim | | | | | | | | 85 950 | 211 975 | 211 500 | 146 875 | 412 792 | 500 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 25 134 | 20 239 | 6 799 | 7 425 | 16 980 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 31 192 | 34 339 | 8 318 | 8 318 | 18 909 |
Fixed Assets | | | | | | | | 1 164 256 | 1 826 358 | 1 935 663 | 1 829 496 | 1 690 022 | 1 876 304 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 42 503 | 89 632 | 62 798 | 20 960 | 22 452 | 18 399 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | 5 250 | 6 750 | 4 000 | 8 000 | 8 000 |
Future Finance Charges On Finance Leases | | | | | | | | | 6 058 | 4 772 | 1 519 | 893 | 1 929 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 1 878 643 | 1 487 131 | -237 677 | -894 498 | 2 247 886 | -519 246 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -1 576 847 | -1 104 586 | 342 317 | -649 328 | -2 539 807 | 229 658 |
Gross Profit Loss | | | | | | | | 1 966 568 | 2 860 953 | 2 372 891 | 2 466 408 | 4 476 069 | 4 721 182 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -52 402 | -28 809 | | | -147 368 | -242 242 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -218 666 | 165 018 | 295 011 | -209 221 | -56 726 | 1 262 444 |
Increase Decrease In Property Plant Equipment | | | | | | | | | 33 512 | | | | 32 995 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 448 828 | -250 557 | -276 308 | 141 315 | 1 235 816 | -303 273 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 88 811 | 110 418 | 197 997 | 183 307 | 183 284 | 166 240 | 183 567 |
Intangible Assets | | | | | | | | | 171 197 | 230 694 | 207 110 | 222 155 | 263 127 |
Intangible Assets Gross Cost | | | | | | | | | 171 197 | 256 327 | 258 604 | 304 054 | 383 362 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 404 | 4 503 | 2 137 | 1 519 | 3 581 |
Interest Paid Classified As Operating Activities | | | | | | | | -42 503 | -89 632 | -62 798 | -20 960 | -22 452 | -18 399 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 42 503 | 90 036 | 67 301 | 23 097 | 23 971 | 21 980 |
Key Management Personnel Compensation Total | | | | | | | | 93 417 | 188 034 | 186 512 | 177 190 | 471 714 | 566 668 |
Merchandise | | | | | | | | 1 623 865 | 1 373 308 | 1 097 000 | 1 238 315 | 2 474 131 | 2 170 858 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 85 950 | 209 896 | 213 770 | -593 797 | 419 592 | 484 412 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 346 516 | 863 788 | 318 045 | 102 944 | 55 873 | 403 580 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -213 800 | -1 238 702 | -826 826 | 700 074 | -418 739 | -2 150 436 |
Net Cash Generated From Operations | | | | | | | | -308 705 | -1 357 547 | -894 127 | 977 414 | -590 078 | -2 414 658 |
Net Current Assets Liabilities | -448 485 | -500 580 | -506 364 | -256 854 | -256 854 | -44 557 | 56 573 | 5 540 | -106 335 | -195 224 | 381 197 | 1 449 485 | 2 622 649 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -20 | -252 | -200 | -34 | -48 | -4 605 |
Number Shares Allotted | | 300 | 300 | 300 | | 300 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 300 | 300 | 300 | 300 | 300 |
Operating Profit Loss | | | | | | | | 344 851 | 527 485 | 303 912 | 799 682 | 1 922 420 | 2 179 070 |
Other Creditors | | | | | | 5 734 | 7 800 | 3 144 | 3 502 | 5 761 | 4 887 | 7 729 | 8 367 |
Other Deferred Tax Expense Credit | | | | | | | | 19 427 | 30 152 | 56 873 | -4 517 | 54 951 | 46 167 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 20 | 252 | 200 | 34 | 48 | 4 605 |
Other Taxation Social Security Payable | | | | | | 121 577 | 147 418 | 62 656 | 83 568 | 90 197 | 46 265 | 63 014 | 62 008 |
Par Value Share | | 1 | 1 | 1 | | 1 | | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | 2 079 | -2 270 | -9 328 | -6 800 | 15 588 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 8 907 | 20 074 | 29 832 | 27 485 | 55 918 | 35 460 |
Prepayments | | | | | | 55 627 | 63 173 | 64 487 | 179 944 | 137 972 | 129 004 | 135 270 | 186 822 |
Profit Loss | | | | | | | | 251 608 | 467 382 | 179 938 | 628 445 | 1 533 614 | 1 807 246 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 302 368 | 437 701 | 236 811 | 776 619 | 1 898 497 | 2 161 695 |
Property Plant Equipment Gross Cost | | | | | | 1 237 700 | 1 462 184 | 1 808 720 | 2 496 585 | 2 729 700 | 2 830 401 | 2 842 122 | 3 170 999 |
Provisions | | | | | | | 155 417 | 174 844 | 204 996 | 261 869 | 257 352 | 312 304 | 358 471 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 155 417 | 174 844 | 204 996 | 261 869 | 257 352 | 312 304 | 358 471 |
Purchase Intangible Assets | | | | | | | | | -171 197 | -85 130 | -2 277 | -45 450 | -79 308 |
Purchase Property Plant Equipment | | | | | | | | -346 536 | -692 843 | -233 115 | -100 701 | -11 721 | -328 877 |
Share Capital Allotted Called Up Paid | 300 | 300 | 300 | 300 | 300 | 300 | | | | | | | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 653 994 | 2 533 722 | 2 181 754 | 2 220 117 | 3 035 457 | 3 354 510 |
Tangible Fixed Assets Additions | | 209 832 | 158 998 | 96 283 | | 117 851 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 673 376 | 864 568 | 1 023 566 | 1 119 849 | 1 119 849 | 1 237 700 | | | | | | | |
Tangible Fixed Assets Depreciation | 179 669 | 216 415 | 285 833 | 362 341 | 362 341 | 445 235 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 52 311 | 69 418 | 76 508 | | 82 894 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 15 565 | | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 18 640 | | | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 58 206 | 83 163 | 44 994 | 147 558 | 360 714 | 410 722 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -27 466 | -54 268 | -23 028 | 4 516 | 19 571 | -53 574 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | | | | | -91 705 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 50 760 | -29 681 | 56 873 | 148 174 | 364 883 | 354 449 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 171 197 | 85 130 | 2 277 | 45 450 | 79 308 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 224 484 | 346 536 | 692 843 | 233 115 | 100 701 | 11 721 | 328 877 |
Total Assets Less Current Liabilities | 45 222 | 147 573 | 231 369 | 500 654 | 500 654 | 747 908 | 984 711 | 1 409 330 | 1 720 023 | 1 740 439 | 2 210 693 | 3 139 507 | 4 498 953 |
Total Borrowings | | | | | | | | 2 538 528 | 2 749 638 | 2 687 105 | 1 109 400 | 253 955 | |
Trade Creditors Trade Payables | | | | | | 952 339 | 1 138 080 | 1 841 769 | 3 102 518 | 2 649 214 | 4 222 483 | 6 350 364 | 5 978 432 |
Trade Debtors Trade Receivables | | | | | | 1 718 325 | 1 809 942 | 3 385 475 | 3 273 737 | 3 641 003 | 4 449 299 | 6 873 597 | 6 676 713 |
Turnover Revenue | | | | | | | | 10 753 227 | 18 498 919 | 13 469 452 | 13 656 195 | 24 181 856 | 29 806 596 |
Wages Salaries | | | | | | | | 1 645 087 | 2 513 648 | 2 151 922 | 2 192 632 | 2 926 065 | 3 245 960 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 25 633 | 51 494 | 81 899 | 120 235 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 56 873 | -4 517 | 54 952 | 46 167 |
Amortisation Expense Intangible Assets | | | | | | | | | | 25 633 | 25 861 | 30 405 | 38 336 |
Bank Borrowings | | | | | | | | | | | 750 000 | | |
Capital Commitments | | | | | | | | | | | | 80 200 | 53 513 |
Cash Receipts From Government Grants | | | | | | | | | | | -300 437 | | |
Comprehensive Income Expense | | | | | | | | | 467 382 | 179 938 | 628 445 | 1 533 614 | 1 807 246 |
Dividend Per Share Interim | | | | | | | | | | | | 1 376 | 1 667 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 300 437 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | 1 250 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | 1 250 | |
Income From Related Parties | | | | | | | | | 313 556 | 138 811 | 300 848 | 1 650 588 | 1 115 883 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 25 633 | 25 861 | 30 405 | 38 336 |
Loans Owed By Related Parties | | | | | | | | | 1 349 916 | 754 203 | 1 249 425 | 1 209 508 | 321 657 |
Loans Owed To Related Parties | | | | | | | | | -248 167 | -397 247 | -1 477 048 | -1 551 322 | -1 259 478 |
Other Operating Income Format1 | | | | | | | | | | | 300 437 | | 5 250 |
Payments To Related Parties | | | | | | | | | 753 521 | 1 364 514 | 1 735 671 | 3 525 444 | 4 949 273 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -750 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -1 250 | |
Social Security Costs | | | | | | | | | | | | 53 474 | 73 090 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | 237 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -91 705 | -23 745 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 2 977 | 1 779 | 617 | 7 894 | -5 015 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | 56 873 | -4 517 | | |