Profit & Loss |
Date of Accounts |
2014-07-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 570 683 | 1 167 849 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 463 606 | 814 361 | 603 782 | 421 755 | 2 290 367 | 1 928 832 | 2 130 881 | 2 650 053 |
Current Assets | 8 | 2 508 177 | 2 882 685 | 3 728 182 | 4 068 729 | 5 142 459 | 6 067 077 | 7 055 185 | 8 845 520 | 9 924 958 |
Debtors | 8 | 1 292 294 | 1 618 525 | 2 093 438 | 2 542 748 | 3 481 038 | 2 671 839 | 3 528 498 | 4 920 253 | 5 588 033 |
Net Assets Liabilities | | | 1 591 923 | 2 456 917 | 2 678 082 | 3 488 266 | 3 250 419 | 4 462 334 | 5 660 297 | 8 358 110 |
Other Debtors | | | | 224 156 | 670 064 | 590 087 | 182 268 | 455 512 | 739 629 | 316 885 |
Property Plant Equipment | | | 233 913 | 193 557 | 305 746 | 341 913 | 381 608 | 538 036 | 599 178 | 662 012 |
Total Inventories | | | 800 554 | 820 383 | 922 199 | 1 239 666 | 1 104 871 | 1 597 855 | | |
Cash Bank In Hand | | 629 797 | | | | | | | | |
Intangible Fixed Assets | | 216 000 | | | | | | | | |
Stocks Inventory | | 586 086 | | | | | | | | |
Tangible Fixed Assets | | 290 950 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 8 | 8 | | | | | | | | |
Profit Loss Account Reserve | 570 675 | 1 167 841 | | | | | | | | |
Shareholder Funds | 570 683 | 1 167 849 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 12 500 | 12 500 | 15 000 | 16 000 |
Accrued Liabilities Deferred Income | | | | 96 186 | | | 175 875 | 244 414 | 310 024 | 483 466 |
Accumulated Amortisation Impairment Intangible Assets | | | 48 000 | 72 000 | 96 000 | 120 000 | 144 066 | 168 066 | 192 066 | 217 591 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 158 212 | 211 434 | 256 952 | 305 767 | 396 118 | 497 766 | 625 898 | 734 016 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 46 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 186 946 | 168 022 | | 283 523 | | 249 808 |
Administrative Expenses | | | | | | | 2 151 117 | 2 317 315 | 1 903 620 | 2 336 739 |
Amortisation Expense Intangible Assets | | | | | | | 24 066 | 24 000 | | |
Amortisation Impairment Expense Intangible Assets | | | | | | | 24 066 | 24 000 | 24 000 | 25 525 |
Amounts Owed By Group Undertakings | | | | | | | 53 935 | 53 935 | 414 372 | 1 540 880 |
Amounts Owed By Related Parties | | | | | 100 000 | 464 500 | | | | |
Amounts Owed To Group Undertakings | | | | 850 000 | | | 850 000 | 1 070 529 | 1 859 811 | |
Average Number Employees During Period | | | 27 | 32 | | | 38 | 42 | 45 | 51 |
Bank Borrowings | | | | | | | 850 000 | 174 380 | | |
Bank Borrowings Overdrafts | | | | | | | 811 287 | 146 077 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 421 755 | 2 290 367 | 1 928 832 | 2 130 881 | 2 650 053 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | 264 329 | | 819 315 |
Cash Receipts From Sales Interests In Associates | | | | | | | -77 622 | | 291 191 | |
Comprehensive Income Expense | | | | | | | 1 275 364 | 2 467 915 | 3 293 782 | 2 978 019 |
Corporation Tax Payable | | | 169 059 | 224 208 | | | 303 662 | 277 777 | 409 727 | 411 751 |
Cost Sales | | | | | | | 7 055 214 | 8 730 200 | 11 675 820 | 11 686 390 |
Creditors | | | 1 716 675 | 1 631 052 | 63 453 | 48 894 | 811 287 | 161 083 | 44 739 | 44 693 |
Current Tax For Period | | | | | | | 303 662 | 562 902 | 797 398 | 937 139 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 37 043 | 31 131 | 433 | 9 495 |
Depreciation Expense Property Plant Equipment | | | | | | | 90 980 | 119 549 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 105 125 | 119 549 | 142 494 | 167 485 |
Dividends Paid | | | | | | | 1 513 211 | 1 256 000 | 2 095 819 | 1 413 914 |
Dividends Paid Classified As Financing Activities | | | | | | | -1 513 211 | -1 256 000 | -2 095 819 | -98 709 |
Dividends Paid On Shares | | | | | 144 000 | | | | | |
Dividends Paid On Shares Interim | | | | | | | 1 513 211 | 1 256 000 | 2 095 819 | 1 413 914 |
Finance Lease Liabilities Present Value Total | | | | | | | 44 276 | 15 006 | 44 739 | 44 693 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 44 276 | 34 976 | 115 579 | 106 978 |
Finished Goods Goods For Resale | | | | | | | 1 104 871 | 1 597 855 | 1 794 386 | 1 686 872 |
Fixed Assets | 656 540 | 506 950 | 425 913 | 361 557 | 449 746 | 461 913 | 477 542 | 609 970 | 647 112 | 730 421 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -850 000 | 675 620 | 174 380 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 4 573 | 4 560 | 4 560 | 5 998 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -569 | 625 | 1 854 | -205 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 148 974 | -588 295 | -590 909 | -348 238 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -731 577 | 592 330 | 1 100 564 | -36 447 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -134 795 | 492 984 | 196 531 | -107 514 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -2 833 | 1 454 | | |
Government Grant Income | | | | | | | 175 219 | 28 412 | | |
Gross Profit Loss | | | | | | | 3 569 549 | 5 340 687 | | |
Impairment Loss Property Plant Equipment | | | | | | | 14 145 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -265 988 | -588 787 | -665 449 | -934 398 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -202 049 | -519 172 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -717 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 24 000 | 24 000 | 24 000 | | 24 000 | | 25 525 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 63 990 | 52 702 | 83 431 | | 119 549 | | 167 485 |
Intangible Assets | | | 192 000 | 168 000 | 144 000 | 120 000 | 95 934 | 71 934 | 47 934 | 68 409 |
Intangible Assets Gross Cost | | | 240 000 | 240 000 | 240 000 | | 240 000 | | 240 000 | 286 000 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 5 307 | 2 853 | | |
Interest Income On Bank Deposits | | | | | | | 1 126 | 165 | 358 | 14 189 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 1 126 | 165 | 358 | 14 189 |
Interest Paid Classified As Operating Activities | | | | | | | | | -7 045 | -7 364 |
Interest Payable Similar Charges Finance Costs | | | | | | | 5 307 | 2 853 | 7 045 | 7 364 |
Interest Received Classified As Investing Activities | | | | | | | -1 166 | -165 | -358 | -14 189 |
Loans From Group Undertakings Participating Interests | | | | 850 000 | 850 000 | 850 000 | | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | -3 496 285 | -2 118 072 | | |
Net Cash Generated From Operations | | | | | | | -3 767 580 | -2 709 712 | -3 609 264 | -4 610 058 |
Net Current Assets Liabilities | -85 857 | 660 899 | 1 166 010 | 2 097 130 | 2 296 628 | 3 097 913 | 3 643 873 | 4 104 287 | 5 149 196 | 7 773 149 |
Net Finance Income Costs | | | | | | | 1 166 | 165 | 358 | 14 189 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -5 307 | -2 853 | | |
Operating Profit Loss | | | | | | | 1 620 210 | 3 064 636 | | |
Other Creditors | | | 725 | 1 690 | 63 453 | 48 894 | 130 202 | 120 640 | 46 389 | 25 153 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 6 576 | 34 616 | | 17 901 | | 59 367 |
Other Disposals Property Plant Equipment | | | | | 29 242 | 83 040 | | 25 447 | | 78 856 |
Other Interest Income | | | | | | | 40 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 1 166 | 165 | 358 | 14 189 |
Other Operating Income Format1 | | | | | | | 201 778 | 41 264 | 4 066 | 53 763 |
Other Taxation Social Security Payable | | | 31 257 | 30 977 | 339 276 | 421 578 | 117 963 | 239 524 | 318 410 | 313 507 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -45 597 | -9 300 | 80 603 | -74 413 |
Prepayments Accrued Income | | | | | | | 233 642 | 158 917 | 114 656 | 141 546 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | | 53 935 | |
Proceeds From Sales Property Plant Equipment | | | | | | | -16 667 | -9 000 | -15 834 | -11 751 |
Profit Loss | | | | | | | 1 275 364 | 2 467 915 | 3 293 782 | 2 978 019 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 616 069 | 3 061 948 | 4 091 613 | 3 923 936 |
Property Plant Equipment Gross Cost | | | 392 125 | 404 991 | 562 698 | 647 680 | 777 726 | 1 035 802 | 1 225 076 | 1 396 028 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 1 770 | 4 839 | 22 666 | | | | |
Purchase Intangible Assets | | | | | | | | | | -46 000 |
Purchase Property Plant Equipment | | | | | | | -164 320 | -283 523 | -216 191 | -183 996 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -850 000 | | | -1 952 631 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | 3 548 | 4 087 | | |
Social Security Costs | | | | | | | 77 972 | 94 517 | | |
Staff Costs Employee Benefits Expense | | | | | | | 1 088 298 | 1 136 852 | 1 365 575 | 1 657 305 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 59 709 | 90 840 | 91 272 | 100 767 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 307 053 | 581 770 | 777 406 | 922 125 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 24 218 | -1 659 | 9 200 | 1 690 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | 105 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 4 861 | 9 362 | 6 665 | 15 999 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 340 705 | 594 033 | 797 831 | 945 917 |
Total Assets Less Current Liabilities | 570 683 | 1 167 849 | 1 591 923 | 2 458 687 | 2 746 374 | 3 559 826 | 4 121 415 | 4 714 257 | 5 796 308 | 8 503 570 |
Total Borrowings | | | | 850 000 | 850 000 | 850 000 | 811 287 | 146 077 | | |
Total Current Tax Expense Credit | | | | | | | | | 797 398 | 936 422 |
Total Operating Lease Payments | | | | | | | 155 000 | 157 866 | | |
Trade Creditors Trade Payables | | | 355 339 | 344 261 | 405 574 | 574 981 | 762 513 | 949 741 | 681 123 | 855 647 |
Trade Debtors Trade Receivables | | | 1 366 002 | 1 656 090 | 1 772 684 | 2 426 451 | 2 201 994 | 2 860 134 | 3 651 596 | 3 588 722 |
Turnover Revenue | | | | | | | 10 624 763 | 14 070 887 | | |
Wages Salaries | | | | | | | 1 010 326 | 1 042 335 | 1 253 956 | 1 520 555 |
Director Remuneration | | | | | | | 51 617 | 48 971 | 49 648 | 88 868 |
Accrued Liabilities | | | 37 000 | | | | | | | |
Advances Paid To Suppliers | | | 131 148 | 207 192 | | | | | | |
Amounts Owed By Directors | | | | 156 263 | | | | | | |
Amounts Owed To Directors | | | 643 709 | | | | | | | |
Creditors Due Within One Year | 85 865 | 1 847 278 | | | | | | | | |
Cumulative Preference Share Dividends Unpaid | | | 390 000 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 10 768 | | | | | | |
Disposals Property Plant Equipment | | | | 22 566 | | | | | | |
Intangible Fixed Assets Additions | | 240 000 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 24 000 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 24 000 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 240 000 | | | | | | | | |
Investments Fixed Assets | 656 540 | | | | | | | | | |
Merchandise | | | 800 554 | 820 383 | | | | | | |
Number Shares Allotted | | 1 | | | | | | | | |
Par Value Share | | 1 | | | | | | | | |
Prepayments | | | 121 375 | 73 893 | | | | | | |
Share Capital Allotted Called Up Paid | 8 | 8 | | | | | | | | |
Tangible Fixed Assets Additions | | 383 918 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 363 232 | | | | | | | | |
Tangible Fixed Assets Depreciation | | 72 282 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 89 285 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 17 003 | | | | | | | | |
Tangible Fixed Assets Disposals | | 20 686 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 35 432 | | | | | | |
Value-added Tax Payable | | | 89 586 | 83 730 | | | | | | |