Profit & Loss |
Date of Accounts |
2015-02-28 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 109 140 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 276 543 | 131 908 | 15 706 | 5 828 | 11 489 | 19 720 | 52 619 |
Current Assets | 4 053 097 | 8 864 935 | 34 046 044 | 42 549 461 | 51 378 228 | 58 956 281 | 67 723 144 | 94 302 618 |
Debtors | 3 044 952 | 6 978 254 | 31 073 823 | 42 156 281 | 51 357 723 | 57 041 378 | 66 039 464 | 92 463 137 |
Net Assets Liabilities | | 256 267 | 400 704 | 159 881 | -10 808 001 | -27 531 016 | -32 568 288 | -37 322 937 |
Other Debtors | 898 241 | 1 879 | 32 479 | 164 930 | 27 262 | 3 084 460 | 3 353 164 | 3 295 599 |
Property Plant Equipment | | 38 298 | 235 250 | 233 931 | 29 110 | 40 410 | 19 823 | 2 637 |
Total Inventories | | 1 610 138 | 2 840 313 | 377 474 | 14 677 | 1 903 414 | 1 663 960 | 1 786 862 |
Cash Bank In Hand | 905 924 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 109 140 | | | | | | | |
Stocks Inventory | 102 221 | | | | | | | |
Tangible Fixed Assets | 48 349 | | | | | | | |
Trade Debtors | 8 677 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | | | | | | | |
Profit Loss Account Reserve | 108 140 | | | | | | | |
Shareholder Funds | 109 140 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 11 000 | 25 523 | 22 000 | 25 500 | 16 465 | 15 000 | |
Fees For Non-audit Services | | | 5 523 | 9 500 | 8 000 | 5 720 | 9 000 | |
Director Remuneration | | 18 750 | | | | | | |
Accrued Liabilities Deferred Income | | 32 697 | 1 850 269 | 1 687 680 | 16 164 527 | 18 370 938 | 14 877 536 | 14 250 092 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | 18 500 000 | 23 209 046 | 19 175 275 | 18 500 000 | 22 200 000 | 36 166 037 |
Accumulated Depreciation Impairment Property Plant Equipment | | 30 304 | 47 871 | 79 280 | 287 188 | 297 818 | 323 000 | 341 844 |
Additional Provisions Increase From New Provisions Recognised | | | -1 140 | 2 264 | | 3 153 | -2 771 | |
Administrative Expenses | | 2 155 477 | 6 530 769 | 9 080 221 | 6 045 549 | 4 914 628 | 5 434 247 | |
Amounts Owed By Group Undertakings | | 6 971 419 | 30 642 175 | 34 146 016 | 39 702 325 | 52 748 066 | 60 541 912 | 87 186 436 |
Amounts Owed To Group Undertakings | | 765 043 | 4 059 719 | 7 330 695 | 8 137 654 | 29 394 923 | 39 609 975 | 53 291 734 |
Applicable Tax Rate | | 21 | 20 | 19 | 19 | 19 | 19 | |
Bank Borrowings Overdrafts | | | | 8 808 | | | | |
Bank Overdrafts | | | | 8 808 | | | | |
Cash Cash Equivalents Cash Flow Value | | 276 543 | 131 908 | 6 898 | 5 828 | 11 489 | | |
Comprehensive Income Expense | | 147 127 | 144 437 | 37 783 | -10 967 882 | -16 723 015 | -5 037 272 | |
Corporation Tax Payable | | 68 742 | 31 748 | | | | | |
Cost Sales | | 6 377 539 | 14 156 312 | 2 533 625 | 18 813 615 | 22 200 152 | -160 870 | |
Creditors | | 24 382 | 14 515 | 24 555 163 | 43 040 064 | 68 024 936 | 78 111 255 | 95 462 155 |
Current Tax For Period | | 40 742 | 31 748 | | | | | |
Deferred Tax Asset Debtors | | | 1 140 | 45 769 | 382 | | | |
Deferred Tax Assets | | | 1 140 | 46 893 | 382 | | | |
Deferred Tax Liabilities | | | | 1 124 | | 2 771 | | |
Depreciation Amortisation Expense | | 12 996 | 17 567 | 35 951 | 29 000 | 38 980 | 25 182 | |
Depreciation Expense Property Plant Equipment | | 5 771 | 8 897 | 35 951 | 29 000 | 38 980 | 25 182 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 542 | 13 092 | 28 350 | | |
Disposals Property Plant Equipment | | | | 8 500 | 17 583 | 28 350 | | |
Finance Lease Liabilities Present Value Total | | 24 382 | 14 515 | | | | | |
Fixed Assets | 48 349 | 38 298 | 8 771 305 | 233 931 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 13 196 | 95 412 | 1 279 025 | 1 923 906 | 3 178 243 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -4 379 189 | | | | |
Further Operating Expense Item Component Total Operating Expenses | | 2 391 | 23 832 | 75 741 | 60 201 | 114 592 | 126 847 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 30 000 | 220 668 | 199 748 | 199 748 | 199 748 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -7 026 | -426 999 | -283 534 | -580 964 | 2 452 789 | -2 213 932 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 4 619 491 | 25 858 861 | 2 253 015 | 9 839 271 | 23 917 031 | 16 264 645 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -6 069 936 | -24 094 429 | -11 083 595 | -4 106 133 | -5 683 655 | -8 998 933 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -2 158 | -2 001 | 3 500 | | |
Gain Loss On Disposals Property Plant Equipment | | | | -2 158 | -2 001 | 3 500 | | |
Gross Profit Loss | | 2 344 990 | 6 725 844 | 10 306 375 | 1 792 812 | -10 968 132 | 3 887 985 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -68 742 | -31 748 | | | 32 124 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -629 381 | -144 635 | -125 010 | -1 070 | 5 661 | 8 231 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -111 | 111 | | -32 124 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | -627 717 | 1 230 175 | -2 462 839 | -362 798 | 1 888 737 | -239 454 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 17 567 | 35 951 | 29 000 | 38 980 | 25 182 | 18 844 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | 192 000 | | | |
Interest Expense | | | | 589 | | | | |
Interest Expense On Bank Overdrafts | | | | 8 | 73 | 25 | 46 | |
Interest Expense On Loan Capital | | | 3 899 | 1 413 708 | 5 634 873 | 1 436 229 | 461 615 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 3 893 | 3 151 | 1 893 | | | | |
Interest Paid Classified As Operating Activities | | | -17 095 | -405 912 | -1 181 261 | -2 453 432 | -3 494 891 | |
Interest Payable Similar Charges Finance Costs | | 3 893 | 20 246 | 1 511 610 | 6 913 971 | 3 360 160 | 3 639 904 | |
Investments Fixed Assets | | | 8 536 055 | | | | | |
Merchandise | | 1 610 138 | 584 079 | 340 315 | | | | |
Net Assets Liabilities Subsidiaries | | 13 436 | -113 967 | 565 879 | | | | |
Net Cash Flows From Used In Financing Activities | | 4 573 | -195 693 | -1 075 617 | 720 050 | 514 162 | 2 623 338 | |
Net Cash Flows From Used In Investing Activities | | 2 945 | 998 239 | -9 437 333 | -26 041 | -23 489 | -95 302 | |
Net Cash Flows From Used In Operating Activities | | 621 863 | -657 911 | 10 637 960 | -692 939 | -496 334 | -2 536 267 | |
Net Cash Generated From Operations | | 617 970 | -746 899 | 10 198 407 | -1 874 200 | -2 949 766 | -5 984 932 | |
Net Current Assets Liabilities | 92 057 | 242 351 | 10 143 914 | 23 414 726 | 8 338 164 | -9 068 655 | -10 388 111 | -1 159 537 |
Net Interest Received Paid Classified As Investing Activities | | | -216 | -4 | -44 221 | -70 269 | -99 897 | |
Number Shares Issued Fully Paid | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | |
Operating Profit Loss | | 191 762 | 195 075 | | | | | |
Other Deferred Tax Expense Credit | | | -1 140 | -44 629 | 45 387 | 3 153 | -2 771 | |
Other Interest Receivable Similar Income Finance Income | | | 216 | 4 | 244 213 | 70 269 | 99 897 | |
Other Investments Other Than Loans | | | 8 536 055 | -9 474 141 | | | | |
Other Operating Income Format1 | | 2 249 | | | | 2 452 789 | 14 102 | |
Other Remaining Borrowings | | | 203 899 | 2 407 704 | 6 083 877 | 6 476 444 | 3 998 120 | 4 316 736 |
Other Taxation Social Security Payable | | 2 839 | 55 188 | 59 699 | 138 785 | 79 594 | 682 490 | 1 378 341 |
Par Value Share | 1 | | 1 | 1 | 1 | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -5 573 | -8 206 | -24 383 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 391 | 23 832 | 75 741 | 60 201 | 114 592 | 126 847 | |
Percentage Class Share Held In Subsidiary | | | 90 | 90 | | | | |
Prepayments Accrued Income | | 4 956 | 33 086 | 9 030 747 | 9 073 047 | 53 166 | 2 128 124 | 10 721 |
Proceeds From Borrowings Classified As Financing Activities | | | -203 899 | -1 800 000 | -279 950 | -830 998 | -499 936 | |
Proceeds From Issuing Shares | | -1 000 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -1 800 | -2 490 | -3 500 | | |
Profit Loss | | 147 127 | 144 437 | -240 823 | -10 967 882 | -16 723 015 | -5 037 272 | |
Profit Loss On Ordinary Activities Before Tax | | 187 869 | 175 045 | -285 452 | -10 922 495 | -16 719 862 | -5 072 167 | |
Profit Loss Subsidiaries | | -47 203 | -186 047 | -490 703 | | | | |
Property Plant Equipment Gross Cost | | 68 602 | 283 121 | 313 211 | 316 298 | 338 228 | 342 823 | 344 481 |
Provisions | | | -1 140 | -45 769 | -382 | 2 771 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 1 124 | | 2 771 | | |
Purchase Property Plant Equipment | | -2 945 | -214 519 | -38 590 | -20 670 | -50 280 | -4 595 | |
Recoverable Value-added Tax | | | 298 129 | 778 536 | 71 254 | 22 036 | 16 264 | 7 876 |
Repayments Borrowings Classified As Financing Activities | | | | -700 000 | -1 000 000 | -1 345 160 | -3 123 274 | |
Social Security Costs | | 3 360 | 47 523 | 171 546 | 139 317 | 180 163 | 219 785 | |
Staff Costs Employee Benefits Expense | | 61 491 | 574 740 | 1 705 714 | 1 379 795 | 1 771 047 | 2 077 617 | |
Tax Decrease From Utilisation Tax Losses | | | | 116 | -46 289 | -13 351 | -18 980 | |
Tax Expense Credit Applicable Tax Rate | | 39 452 | 35 009 | 7 709 | -2 075 274 | -3 176 774 | -963 712 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -42 249 | -15 145 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 440 | -103 | 1 578 | 36 771 | | 846 | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -1 851 | -1 140 | 2 264 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 701 | 39 091 | 8 248 | 28 087 | 3 703 | 2 621 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 2 009 403 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 40 742 | 30 608 | 2 264 | 45 387 | 3 153 | -34 895 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 214 519 | 38 590 | 20 670 | 50 280 | 4 595 | 1 658 |
Total Assets Less Current Liabilities | 140 406 | 280 649 | 18 915 219 | 23 368 927 | 8 367 274 | -9 028 245 | -10 368 288 | -1 156 900 |
Total Borrowings | | 32 589 | 228 282 | 2 407 704 | 8 879 598 | 7 142 396 | 7 219 014 | 9 637 323 |
Trade Creditors Trade Payables | | 2 039 682 | 5 607 320 | 3 307 446 | 5 105 452 | 8 296 195 | 8 002 734 | 11 070 681 |
Trade Debtors Trade Receivables | | | 66 814 | 3 130 981 | 2 483 453 | 1 110 915 | | 1 962 505 |
Turnover Revenue | | 8 722 529 | 20 882 156 | 12 840 000 | 20 606 427 | 11 232 020 | 3 727 115 | |
Wages Salaries | | 55 740 | 503 385 | 1 458 427 | 1 180 277 | 1 476 292 | 1 730 985 | |
Work In Progress | | | 2 256 234 | 37 159 | 14 677 | | | |
Average Number Employees During Period | | | | | 20 | 18 | 15 | 13 |
Cash Receipts From Government Grants | | | | | | | -14 102 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | 14 102 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 13 351 | 18 980 | |
Total Operating Lease Payments | | | | | | 860 | 1 426 | |
Accruals Deferred Income Within One Year | 18 496 | | | | | | | |
Creditors Due After One Year | 31 266 | | | | | | | |
Creditors Due Within One Year | 3 961 040 | | | | | | | |
Number Shares Allotted | 1 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 31 266 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 6 896 | | | | | | | |
Other Creditors Due Within One Year | 3 711 252 | | | | | | | |
Prepayments Accrued Income Current Asset | 2 138 034 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 65 657 | | | | | | | |
Tangible Fixed Assets Depreciation | 17 308 | | | | | | | |
Taxation Social Security Due Within One Year | 28 000 | | | | | | | |
Trade Creditors Within One Year | 196 396 | | | | | | | |