Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 574 570 | 1 221 275 | 1 970 906 | 1 003 835 | 1 208 465 | 1 698 240 |
Current Assets | 5 381 926 | 5 204 867 | 5 782 422 | 6 747 885 | 4 887 692 | 7 107 228 |
Debtors | 1 108 461 | 1 140 945 | 1 712 807 | 881 961 | 1 180 970 | 2 015 442 |
Other Debtors | 18 976 | 12 984 | 6 991 | 999 | 296 099 | 218 182 |
Property Plant Equipment | 122 339 | 160 470 | 203 198 | 149 412 | 121 792 | 205 621 |
Total Inventories | 3 698 895 | 2 842 647 | 2 098 709 | 4 862 089 | 2 498 257 | |
|
Other Financial Data |
Audit Fees Expenses | 21 000 | 21 000 | 21 000 | 21 000 | 21 000 | 23 678 |
Accrued Liabilities Deferred Income | 212 792 | 263 665 | 263 361 | 264 845 | 239 681 | 442 138 |
Accumulated Amortisation Impairment Intangible Assets | 721 729 | 721 729 | 721 729 | 721 729 | 721 729 | |
Accumulated Depreciation Impairment Property Plant Equipment | 219 493 | 229 621 | 257 944 | 285 081 | 290 686 | 278 757 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 127 116 | 128 864 | 36 917 | 54 441 | 178 447 |
Administrative Expenses | 1 650 973 | 1 505 047 | 1 678 358 | 1 679 270 | 1 667 154 | 1 929 493 |
Amortisation Expense Intangible Assets | 87 500 | | | | | |
Amounts Owed By Group Undertakings | 53 809 | | | | 458 226 | 886 949 |
Amounts Owed To Group Undertakings | 4 113 758 | 3 795 505 | 3 861 496 | 5 035 714 | 2 972 244 | 4 677 520 |
Average Number Employees During Period | 18 | 20 | 23 | 24 | 23 | 28 |
Cash Cash Equivalents Cash Flow Value | 574 570 | 1 221 275 | 1 970 907 | 1 003 835 | 1 208 465 | 1 698 240 |
Comprehensive Income Expense | 69 872 | 208 424 | 51 912 | 185 516 | 275 434 | 283 382 |
Corporation Tax Payable | | 37 699 | 649 | 25 814 | 31 067 | 19 007 |
Corporation Tax Recoverable | 3 824 | | 7 775 | | | |
Cost Sales | 21 466 831 | 20 559 706 | 23 086 044 | 19 950 398 | 19 848 970 | 23 471 479 |
Creditors | 4 701 412 | 4 354 060 | 4 922 432 | 5 648 592 | 3 485 345 | 5 505 328 |
Current Tax For Period | 11 045 | 32 833 | 649 | 7 023 | 25 406 | 21 023 |
Deferred Tax Asset Debtors | 11 108 | 13 136 | 9 878 | 14 040 | 16 041 | 21 432 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -3 387 | -2 028 | 3 258 | -4 162 | -2 001 | -5 391 |
Depreciation Expense Property Plant Equipment | 69 157 | 66 803 | 73 189 | 89 237 | 75 984 | |
Depreciation Impairment Expense Property Plant Equipment | | 66 803 | 73 189 | 89 237 | 75 984 | 83 848 |
Distribution Costs | 1 941 226 | 2 127 418 | 2 469 134 | 2 022 193 | 2 035 832 | 2 277 169 |
Finished Goods Goods For Resale | 3 698 895 | 2 842 647 | 2 098 709 | 4 862 089 | 2 498 257 | 3 393 546 |
Further Item Tax Increase Decrease Component Adjusting Items | 3 556 | -2 028 | 3 258 | -4 162 | -2 001 | -5 391 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 30 627 | 177 500 | 111 047 | 74 758 | 61 125 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -98 702 | -26 058 | -100 543 | -10 362 | 2 489 | -863 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 385 051 | -605 422 | -700 995 | 2 168 500 | -2 032 043 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 34 280 | 567 345 | -827 233 | 297 008 | 829 081 |
Gain Loss In Cash Flows From Change In Inventories | | -856 248 | -743 938 | 2 763 380 | -2 363 832 | 895 289 |
Gain Loss On Disposals Property Plant Equipment | 916 | 267 | 8 153 | 7 534 | 23 255 | |
Gross Profit Loss | 2 892 763 | 3 476 781 | 3 178 558 | 2 812 596 | 3 462 992 | |
Income Taxes Paid Refund Classified As Operating Activities | -29 842 | | -56 106 | -1 079 | -53 799 | -61 866 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -646 705 | -749 631 | 967 072 | -204 630 | -489 775 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -507 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 66 803 | 73 189 | 89 237 | 75 984 | 83 848 |
Intangible Assets Gross Cost | 721 729 | 721 729 | 721 729 | 721 729 | 721 729 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 8 072 | 7 422 | | | 1 960 | |
Interest Income On Bank Deposits | 392 | 588 | | | | |
Interest Payable Similar Charges Finance Costs | 8 072 | 7 422 | | | 1 960 | 3 171 |
Interest Received Classified As Investing Activities | -392 | -588 | -588 | -588 | -282 | |
Net Cash Flows From Used In Investing Activities | | 104 078 | 107 176 | 27 329 | 24 827 | 146 414 |
Net Cash Flows From Used In Operating Activities | | -750 783 | -856 807 | 939 744 | -229 456 | -636 189 |
Net Cash Generated From Operations | | -766 592 | -912 913 | | | |
Net Current Assets Liabilities | 680 514 | 850 807 | 859 991 | 1 099 293 | 1 402 347 | 1 601 900 |
Net Finance Income Costs | 392 | 588 | 588 | 588 | 282 | |
Net Interest Paid Received Classified As Operating Activities | -8 072 | -7 422 | | | -1 960 | -3 171 |
Number Shares Issued Fully Paid | | 40 000 | | | | |
Operating Profit Loss | 84 703 | 263 139 | 65 863 | 214 785 | 334 163 | |
Other Creditors | | | | 1 330 | 974 | 2 809 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 56 675 | 44 866 | 62 100 | 70 379 | 95 777 |
Other Disposals Property Plant Equipment | | 78 858 | 57 813 | 63 566 | 76 456 | 106 547 |
Other Interest Income | | 588 | 588 | 588 | 282 | |
Other Interest Receivable Similar Income Finance Income | 392 | 588 | 588 | 588 | 282 | |
Other Operating Income Format1 | 784 139 | 418 823 | 1 034 797 | 1 103 652 | 574 157 | 894 806 |
Other Taxation Social Security Payable | 128 243 | 118 883 | 136 916 | 141 169 | 145 334 | 149 931 |
Par Value Share | | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 8 370 | 10 689 | 41 697 | 46 604 | 48 964 | 51 760 |
Prepayments Accrued Income | 78 302 | 131 878 | 95 357 | 111 941 | 70 210 | 139 331 |
Proceeds From Sales Property Plant Equipment | -44 099 | -22 450 | -21 100 | -9 000 | -29 332 | -32 033 |
Profit Loss | 69 872 | 208 424 | 51 912 | 185 516 | 275 434 | 283 382 |
Profit Loss On Ordinary Activities Before Tax | 77 023 | 256 305 | 66 451 | 215 373 | 332 485 | 327 797 |
Property Plant Equipment Gross Cost | 341 833 | 390 091 | 461 142 | 434 493 | 412 478 | 484 378 |
Purchase Property Plant Equipment | -46 597 | -127 116 | -128 864 | -36 917 | -54 441 | -178 447 |
Staff Costs Employee Benefits Expense | 1 654 303 | 1 641 193 | 1 821 440 | 2 042 010 | 2 088 723 | 2 409 735 |
Tax Expense Credit Applicable Tax Rate | | 48 698 | 12 626 | 40 921 | 63 172 | 62 281 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 2 151 | -3 134 | 4 371 | 1 165 | -1 646 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -19 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 310 | 7 251 | 5 279 | 4 085 | 4 296 | 6 924 |
Tax Increase Decrease From Effect Foreign Tax Rates | -15 136 | -8 191 | -3 490 | -15 358 | -9 581 | -17 753 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 7 151 | 47 881 | 14 539 | 29 857 | 57 051 | 44 415 |
Total Assets Less Current Liabilities | 802 853 | 1 011 277 | 1 063 189 | 1 248 705 | 1 524 139 | 1 807 521 |
Total Current Tax Expense Credit | 10 538 | 49 909 | 11 281 | 34 019 | 59 052 | 49 806 |
Total Operating Lease Payments | 152 461 | 167 893 | 193 683 | | | |
Trade Creditors Trade Payables | 246 619 | 138 308 | 660 009 | 179 720 | 96 045 | 213 923 |
Trade Debtors Trade Receivables | 670 338 | 722 589 | 1 332 592 | 499 406 | 340 394 | 749 548 |
Turnover Revenue | 24 359 594 | 24 036 487 | 26 264 602 | 22 762 994 | 23 311 962 | |
Wages Salaries | 1 645 933 | 1 600 933 | 1 779 743 | 1 995 406 | 2 056 868 | 2 113 339 |
Company Contributions To Defined Benefit Plans Directors | 8 370 | 10 689 | 9 600 | 9 600 | 9 600 | |
Director Remuneration | | | 222 273 | 222 875 | 226 558 | 228 750 |
Director Remuneration Benefits Including Payments To Third Parties | | 222 062 | 231 873 | 232 475 | 259 558 | 238 350 |