Profit & Loss |
Date of Accounts |
2016-12-31 | 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 | 91 302 | 102 716 | 45 533 | 212 816 | 274 028 | 153 206 | 1 366 116 |
Current Assets | 340 268 | 889 942 | 2 644 437 | 3 838 979 | 5 012 728 | 6 180 506 | 8 983 061 |
Debtors | 183 562 | 437 525 | 1 522 241 | 1 884 986 | 2 489 488 | 3 019 771 | 4 343 468 |
Other Debtors | 15 041 | 79 896 | 341 804 | | | 31 785 | 329 785 |
Property Plant Equipment | 9 725 | 36 648 | 118 364 | 202 857 | 368 556 | 352 477 | 249 320 |
Total Inventories | 65 404 | 349 701 | 1 076 663 | 1 741 177 | 2 249 212 | 3 007 529 | 3 273 477 |
Net Assets Liabilities | | | | -749 076 | -1 294 358 | -1 682 840 | -1 660 381 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 8 500 | 9 100 |
Advances Credits Directors | | | | | | 200 000 | 200 000 |
Director Remuneration | | | | | | 80 000 | 80 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 880 | 6 912 | 26 373 | 76 635 | 172 659 | 317 660 | 455 300 |
Amounts Owed By Group Undertakings | | 13 293 | 441 444 | | | 86 215 | 465 399 |
Average Number Employees During Period | 3 | 6 | 16 | 24 | 34 | 57 | 73 |
Creditors | 408 288 | 1 071 354 | 3 080 717 | 40 928 | 159 879 | 649 775 | 449 897 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 6 032 | 19 461 | | 96 232 | 145 001 | 143 576 |
Net Current Assets Liabilities | -68 020 | -181 412 | -436 280 | -919 607 | -1 544 851 | -1 460 319 | -1 528 263 |
Number Shares Issued Fully Paid | | 3 060 | 3 060 | | | | 3 060 |
Other Creditors | 166 671 | 29 273 | 218 430 | | | 2 598 | |
Other Taxation Social Security Payable | 1 502 | 53 082 | 66 893 | | | 64 161 | 72 074 |
Par Value Share | | 0 | 0 | | | | 0 |
Payments Received On Account | 54 830 | 276 486 | 426 363 | | | | |
Profit Loss | | | -181 852 | | | -388 482 | 22 459 |
Property Plant Equipment Gross Cost | 10 605 | 43 560 | 144 737 | 279 492 | 541 215 | 670 137 | 704 620 |
Total Additions Including From Business Combinations Property Plant Equipment | | 32 955 | 92 477 | | 266 723 | 128 922 | 49 478 |
Total Assets Less Current Liabilities | -58 295 | -144 764 | -317 916 | -708 148 | -1 134 479 | -1 033 065 | -1 210 484 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 8 700 | | | | |
Trade Creditors Trade Payables | 185 285 | 712 513 | 2 369 031 | | | 1 318 476 | 1 675 520 |
Trade Debtors Trade Receivables | 168 521 | 344 336 | 738 993 | | | 2 493 581 | 3 120 850 |
Accrued Liabilities Deferred Income | | | | | | 367 773 | 295 108 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 4 774 | 28 132 |
Administrative Expenses | | | | | | 3 022 082 | 4 394 917 |
Amortisation Expense Intangible Assets | | | | | | 4 774 | 23 358 |
Amounts Owed To Group Undertakings | | | | | 177 720 | 830 049 | 614 775 |
Bank Borrowings | | | | | | 10 000 | 10 000 |
Bank Borrowings Overdrafts | | | | | | 35 000 | 25 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | 153 206 | |
Comprehensive Income Expense | | | | | | -388 482 | 22 459 |
Cost Sales | | | | | | 7 915 766 | 9 208 967 |
Depreciation Amortisation Expense | | | | | | 149 775 | 166 933 |
Depreciation Expense Property Plant Equipment | | | | | | 145 001 | 143 576 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 208 | | 5 936 |
Disposals Property Plant Equipment | | | | | 5 000 | | 14 995 |
Finance Lease Liabilities Present Value Total | | | | | | 215 274 | 189 878 |
Finished Goods | | | | | | 3 007 529 | 3 273 477 |
Fixed Assets | | | | 211 459 | 410 372 | 427 254 | 317 779 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -1 177 927 | -2 169 977 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 65 279 | 79 799 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 300 953 | -378 768 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -142 186 | 346 735 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -640 211 | -944 513 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -6 059 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -6 059 |
Gross Profit Loss | | | | | | 2 550 664 | 4 538 493 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -120 822 | 1 212 910 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 758 317 | 265 948 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 4 774 | 23 358 |
Intangible Assets | | | | 8 602 | 41 816 | 74 777 | 68 459 |
Intangible Assets Gross Cost | | | | 8 602 | 41 816 | 79 551 | 96 591 |
Interest Expense On Bank Overdrafts | | | | | | 369 | -41 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 30 140 | 41 359 |
Interest Paid Classified As Operating Activities | | | | | | -65 648 | -79 758 |
Interest Payable Similar Charges Finance Costs | | | | | | 98 681 | 121 117 |
Net Cash Flows From Used In Financing Activities | | | | | | -1 825 256 | -1 944 703 |
Net Cash Flows From Used In Investing Activities | | | | | | 166 657 | 63 518 |
Net Cash Flows From Used In Operating Activities | | | | | | 1 779 421 | 668 275 |
Net Cash Generated From Operations | | | | | | 1 680 740 | 547 158 |
Operating Profit Loss | | | | | | -289 801 | 143 576 |
Other Debt Securities In Issue | | | | 56 476 | 177 720 | | |
Other Operating Income Format1 | | | | | | 181 617 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 652 329 | -215 274 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 39 248 | 74 234 |
Prepayments Accrued Income | | | | | | 408 190 | 427 434 |
Proceeds From Sales Property Plant Equipment | | | | | | | -3 000 |
Profit Loss On Ordinary Activities Before Tax | | | | | | -388 482 | 22 459 |
Purchase Intangible Assets | | | | | | -37 735 | -17 040 |
Purchase Property Plant Equipment | | | | | | -128 922 | -49 478 |
Repayments Borrowings Classified As Financing Activities | | | | | | -5 000 | -10 000 |
Social Security Costs | | | | | | 202 245 | 275 102 |
Staff Costs Employee Benefits Expense | | | | | | 2 206 238 | 2 816 364 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 33 214 | 37 735 | 17 040 |
Total Operating Lease Payments | | | | | | 71 805 | 122 193 |
Turnover Revenue | | | | | | 10 466 430 | 13 747 460 |
Unpaid Contributions To Pension Schemes | | | | | | 16 130 | 11 858 |
Value-added Tax Payable | | | | | | 148 871 | 213 568 |
Wages Salaries | | | | | | 1 964 745 | 2 467 028 |