Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 55 636 | 52 017 | 270 268 | 627 624 | 123 252 |
Current Assets | 9 213 911 | 8 238 147 | 9 455 805 | 16 483 845 | 11 863 865 |
Debtors | 7 566 756 | 6 853 221 | 7 807 285 | 9 121 591 | 7 801 579 |
Net Assets Liabilities | 4 094 175 | 3 588 873 | 3 693 155 | 3 496 851 | 3 564 151 |
Other Debtors | 130 745 | 135 474 | 173 119 | 71 735 | 18 433 |
Property Plant Equipment | 1 179 170 | 1 117 744 | 1 008 299 | 1 263 932 | 1 352 674 |
Total Inventories | 1 591 519 | 1 332 909 | 1 378 252 | 6 734 630 | 3 939 034 |
|
Other Financial Data |
Director Remuneration | 16 895 | | | | |
Dividend Recommended By Directors | | | | 1 000 000 | 1 000 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 1 | 1 | 1 | |
Accrued Liabilities | 17 614 | 63 505 | 65 630 | 216 726 | 238 319 |
Accumulated Amortisation Impairment Intangible Assets | 2 700 262 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 141 675 | 299 208 | 453 565 | 703 117 |
Additional Provisions Increase From New Provisions Recognised | | | | 276 000 | 62 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -199 000 | | |
Administrative Expenses | 1 737 258 | 1 755 778 | 1 644 677 | 2 283 117 | 2 872 616 |
Amounts Owed By Group Undertakings | 5 499 961 | 4 397 143 | 4 538 722 | 3 820 487 | 3 153 957 |
Amounts Owed To Group Undertakings | 1 386 712 | | | | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 3 | 3 | 3 | 3 | 3 |
Average Number Employees During Period | 60 | 60 | 48 | 61 | 62 |
Bank Borrowings | | | 5 000 | 9 568 | 9 928 |
Bank Borrowings Overdrafts | 1 324 190 | 1 746 539 | 45 000 | 36 499 | 26 545 |
Bank Overdrafts | 1 324 190 | 1 746 539 | 2 123 098 | 4 490 853 | 3 663 728 |
Comprehensive Income Expense | -394 375 | -505 302 | 104 282 | 803 696 | 1 067 300 |
Corporation Tax Payable | | | | 42 000 | 80 000 |
Corporation Tax Recoverable | 13 000 | 13 000 | 20 350 | 20 350 | 20 000 |
Cost Sales | 7 632 436 | 8 730 177 | 9 584 926 | 17 821 573 | 24 258 451 |
Creditors | 5 831 981 | 5 216 018 | 45 000 | 36 499 | 26 545 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | 30 000 | | | | 441 000 |
Current Tax For Period | -100 000 | | -20 350 | 42 000 | 130 060 |
Debt Securities Held In Defined Benefit Plan Fair Value | 93 000 | 104 000 | 116 000 | 562 000 | 434 000 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -115 000 | -65 000 | -25 000 | -53 000 | -36 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | -65 000 | -205 000 | 110 000 | 193 000 | 621 000 |
Deferred Tax Assets | | | 138 000 | | |
Deferred Tax Liabilities | 61 000 | 61 000 | | 138 000 | 200 000 |
Depreciation Expense Property Plant Equipment | | 141 675 | 157 533 | 167 041 | 249 552 |
Discount Rate Used Defined Benefit Plan | 3 | 2 | 1 | 2 | 5 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 2 700 262 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 12 684 | |
Disposals Intangible Assets | | 2 700 262 | | | |
Disposals Property Plant Equipment | | 11 464 | | 42 280 | |
Dividend Per Share Interim | | | | 11 | 11 |
Dividends Paid | 1 000 000 | | | 1 000 000 | 1 000 000 |
Dividends Paid On Shares Interim | 1 000 000 | | | 1 000 000 | 1 000 000 |
Equity Securities Held In Defined Benefit Plan Fair Value | 630 000 | 670 000 | 758 000 | 152 000 | 143 000 |
Fair Value Assets Defined Benefit Plan | 1 045 000 | 1 152 000 | 1 308 000 | 1 097 000 | 901 000 |
Fixed Assets | 1 179 245 | 1 117 744 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -30 000 | -125 000 | 205 000 | -47 000 | 441 000 |
Further Operating Expense Item Component Total Operating Expenses | | 8 250 | 8 250 | 8 650 | 9 250 |
Gain Loss On Disposals Other Non-current Assets | | 249 925 | | | |
Gain Loss On Disposals Property Plant Equipment | | -11 464 | 6 000 | 4 404 | 1 500 |
Government Grant Income | | | 125 443 | | |
Gross Profit Loss | 1 470 315 | 1 194 564 | 1 324 343 | 3 515 664 | 3 992 395 |
Income From Related Parties | 36 000 | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | 2 000 | | -19 000 | | 81 000 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | -29 952 | | | |
Increase Decrease In Assets Defined Benefit Plan From Remeasurement | -108 000 | 80 000 | 95 000 | -240 000 | -180 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 141 675 | 157 533 | 167 041 | 249 552 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | 52 000 | 54 000 | 56 000 | 57 000 | 73 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 45 000 | 51 000 | 41 000 | 31 000 | 38 000 |
Intangible Assets Gross Cost | 2 700 262 | | | | |
Interest Expense On Bank Overdrafts | 60 336 | 56 013 | 44 687 | 57 851 | 129 419 |
Interest Payable Similar Charges Finance Costs | 60 336 | 56 013 | 44 687 | 57 851 | 129 419 |
Investments Fixed Assets | 75 | | | | |
Investments In Group Undertakings | 75 | -75 | | | |
Liabilities Defined Benefit Plan Present Value | 1 513 000 | 1 704 000 | 1 735 000 | 1 520 000 | 901 000 |
Loans Owed To Related Parties | -1 386 712 | | | | |
Merchandise | 1 591 519 | 1 332 909 | 1 378 252 | 6 734 630 | 3 939 034 |
Net Current Assets Liabilities | 3 381 930 | 3 022 129 | 3 075 856 | 2 749 418 | 2 438 022 |
Number Shares Issued Fully Paid | | 89 010 | 89 010 | 89 010 | 89 010 |
Operating Profit Loss | -205 943 | -561 214 | -194 891 | 1 232 547 | 1 119 779 |
Other Comprehensive Income Expense Net Tax | -175 000 | -125 000 | 99 000 | -47 000 | 276 000 |
Other Creditors | 17 979 | 606 538 | 503 674 | 30 869 | 36 318 |
Other Deferred Tax Expense Credit | 61 000 | | -199 000 | 276 000 | 62 000 |
Other Finance Costs | 8 000 | 13 000 | 11 000 | 6 000 | 7 000 |
Other Operating Income Format1 | 61 000 | | 125 443 | | |
Other Taxation Social Security Payable | 52 512 | 33 528 | 136 688 | 79 666 | 93 247 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments To Related Parties | 1 138 849 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 50 409 | 74 598 | 73 923 | 54 405 | 45 774 |
Prepayments | 74 174 | 96 201 | 81 262 | 78 163 | 58 179 |
Profit Loss | -219 375 | -380 302 | 5 282 | 850 696 | 791 300 |
Profit Loss On Ordinary Activities Before Tax | -274 279 | -380 302 | -250 578 | 1 168 696 | 983 360 |
Property Held In Defined Benefit Plan Fair Value | 322 000 | 378 000 | 434 000 | 383 000 | 408 000 |
Property Plant Equipment Gross Cost | 1 179 170 | 1 259 419 | 1 307 507 | 1 717 497 | 2 055 791 |
Provisions | 61 000 | 61 000 | -138 000 | 138 000 | 200 000 |
Provisions For Liabilities Balance Sheet Subtotal | 61 000 | 61 000 | | 138 000 | 200 000 |
Retirement Benefit Obligations Surplus | 406 000 | 490 000 | 346 000 | 342 000 | |
Return On Assets Benefit Plan | 71 000 | 118 000 | 125 000 | 215 000 | 149 000 |
Social Security Costs | 170 818 | 157 243 | 140 905 | 189 922 | 236 694 |
Staff Costs Employee Benefits Expense | 2 006 644 | 2 032 956 | 1 915 538 | 2 337 447 | 2 539 080 |
Tax Decrease From Utilisation Tax Losses | | -7 628 | | 138 487 | |
Tax Expense Credit Applicable Tax Rate | | -72 257 | -47 610 | 222 052 | 186 838 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -18 538 | -3 146 | -31 892 | -59 611 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -52 278 | -9 142 | -9 963 | 1 812 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 3 042 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -4 | 290 | 1 021 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -54 904 | | -255 860 | 318 000 | 192 060 |
Total Additions Including From Business Combinations Property Plant Equipment | | 91 713 | 48 088 | 452 270 | 338 294 |
Total Assets Less Current Liabilities | 4 561 175 | 4 139 873 | 4 084 155 | 4 013 350 | 3 790 696 |
Total Borrowings | | 1 746 539 | 2 128 098 | 4 500 421 | 3 673 656 |
Total Current Tax Expense Credit | -115 904 | | -56 860 | 42 000 | |
Total Deferred Tax Expense Credit | | | -199 000 | 276 000 | 62 000 |
Total Operating Lease Payments | 239 478 | 239 364 | 172 741 | 248 246 | 333 573 |
Trade Creditors Trade Payables | 2 784 117 | 2 611 151 | 3 147 201 | 8 340 484 | 4 952 107 |
Trade Debtors Trade Receivables | 1 848 876 | 2 211 403 | 2 855 832 | 5 130 856 | 4 551 010 |
Turnover Revenue | 9 102 751 | 9 924 741 | 10 909 269 | 21 337 237 | 28 250 846 |
Wages Salaries | 1 785 417 | 1 801 115 | 1 700 710 | 2 093 120 | 2 256 612 |