Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 006 883 | 1 196 197 | 1 453 684 | 1 984 945 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 118 638 | 36 845 | 16 433 | 1 663 | 10 453 | 27 114 | 12 296 | 4 410 | 4 625 |
Current Assets | 1 363 064 | 1 705 767 | 2 107 886 | 2 596 588 | 2 717 039 | 1 885 311 | 1 770 961 | 2 478 783 | 2 531 687 | 2 888 374 | 1 980 871 | 2 797 686 | 2 681 154 |
Debtors | 606 804 | 830 420 | 1 617 704 | 1 977 943 | 2 454 357 | 1 711 085 | 1 614 396 | 2 314 107 | 2 273 345 | 2 715 394 | 1 818 208 | 2 674 049 | 2 514 974 |
Net Assets Liabilities | | | | | 2 397 188 | 1 584 937 | 1 217 554 | 1 655 571 | 1 808 334 | 1 810 146 | 1 495 492 | 1 717 857 | 2 113 003 |
Other Debtors | 163 | 280 | 175 | 332 | 32 | | 134 | 119 | 364 | 31 567 | 56 622 | 81 278 | 91 498 |
Property Plant Equipment | | | | | 31 720 | 23 424 | 12 199 | 9 822 | 11 365 | 8 967 | 8 646 | 5 790 | 22 832 |
Total Inventories | | | | | 144 044 | 137 381 | 140 132 | 163 013 | 247 889 | 145 866 | 150 367 | 119 227 | 161 555 |
Cash Bank In Hand | 539 790 | 701 935 | 364 422 | 430 108 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 006 883 | 1 196 197 | 1 453 684 | 1 984 945 | | | | | | | | | |
Stocks Inventory | 216 470 | 173 412 | 125 760 | 188 537 | | | | | | | | | |
Tangible Fixed Assets | 13 754 | 24 898 | 23 577 | 44 734 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | | | | |
Profit Loss Account Reserve | 956 883 | 1 146 197 | 1 403 684 | 1 934 945 | | | | | | | | | |
Shareholder Funds | 1 006 883 | 1 196 197 | 1 453 684 | 1 984 945 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 435 | 6 100 | 2 575 | 3 035 | 3 125 | 4 830 | 4 850 | 5 040 | 5 190 | 6 700 | 6 500 | | |
Other Non-audit Services Fees | | | | | 4 670 | 4 168 | 13 308 | 20 608 | 20 103 | 20 460 | 20 825 | | |
Accrued Liabilities Deferred Income | | | | | | | 107 046 | 81 004 | 158 833 | 58 710 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 278 074 | 292 287 | 305 280 | 313 748 | 320 865 | 326 964 | 331 498 | 336 129 | 339 284 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 10 014 | 3 701 | | | |
Administrative Expenses | 1 165 492 | 1 311 370 | 1 710 040 | 1 808 097 | 1 935 776 | 1 674 624 | 1 350 791 | 1 294 268 | 1 437 818 | 1 261 371 | | | |
Amounts Owed By Group Undertakings | | | | | 1 677 322 | 1 116 013 | 690 109 | 1 094 018 | 1 188 586 | 1 679 458 | 1 192 014 | 1 446 953 | 1 734 773 |
Amounts Owed By Related Parties | | | | | | | | | | 1 679 458 | 1 192 014 | | |
Amounts Owed To Group Undertakings | | | | | 78 215 | 91 823 | 141 954 | 395 210 | 137 392 | 396 196 | 152 833 | 448 628 | 155 827 |
Average Number Employees During Period | 18 | 19 | 19 | 21 | 19 | 17 | 16 | 15 | 15 | 14 | 14 | 15 | 16 |
Comprehensive Income Expense | | | | | 412 243 | 387 749 | 232 617 | 438 017 | 652 763 | | | | |
Corporation Tax Payable | | | | | 18 171 | 6 465 | 24 066 | 60 990 | 90 573 | 66 373 | | | |
Cost Sales | 2 200 654 | 2 740 393 | 3 206 793 | 2 819 934 | 2 678 013 | 2 570 569 | 2 347 166 | 3 190 348 | 3 670 701 | 2 947 453 | | | |
Creditors | | | | | 346 105 | 319 888 | 563 869 | 831 663 | 732 964 | 1 085 824 | 492 655 | 1 084 519 | 585 275 |
Current Tax For Period | | | | | 107 607 | 99 319 | 58 794 | 104 490 | 154 073 | 141 995 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -2 908 | -1 556 | -2 173 | -366 | 383 | -383 | | | |
Depreciation Expense Property Plant Equipment | | | | | 18 166 | 15 829 | 12 993 | 9 131 | 7 757 | 6 099 | | | |
Dividends Paid | | | | | | 1 200 000 | 600 000 | | 500 000 | 600 000 | | | |
Dividends Paid On Shares Interim | | | | | | 1 200 000 | 600 000 | | 500 000 | 600 000 | | | |
Finished Goods Goods For Resale | | | | | | | | 163 013 | 247 889 | 145 866 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 568 | | | | 28 | 121 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 910 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 162 841 | 121 036 | 74 698 | 98 817 | 117 594 | 155 173 | 83 728 | 83 728 | 72 464 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -208 | -221 | -182 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -1 653 | | | -715 | | | | |
Gross Profit Loss | 1 639 297 | 1 959 357 | 2 260 528 | 1 945 364 | 1 875 447 | 1 687 980 | 1 323 628 | 1 644 850 | 2 065 300 | 1 842 785 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -298 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 15 829 | 12 993 | 9 131 | 7 757 | 6 099 | 4 534 | 4 631 | 3 155 |
Interest Income On Bank Deposits | | | | | | | | 11 618 | 11 935 | 12 266 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 11 618 | 11 935 | 12 266 | | | |
Interest Payable Similar Charges Finance Costs | | | | | 568 | | | | 28 | 121 | | | |
Net Current Assets Liabilities | 993 952 | 1 175 298 | 1 433 953 | 1 948 585 | 2 370 934 | 1 565 423 | 1 207 092 | 1 647 120 | 1 798 723 | 1 802 550 | 1 488 216 | 1 713 167 | 2 095 879 |
Net Finance Income Costs | | | | | | | | 11 971 | 11 935 | | | | |
Operating Profit Loss | 473 805 | 647 987 | 987 140 | 676 300 | 513 761 | 480 848 | 279 517 | 530 170 | 795 014 | 731 279 | | | |
Other Creditors | | | | | | 48 | | | 3 094 | 58 710 | 54 661 | 185 271 | 161 675 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 639 | | | | |
Other Disposals Property Plant Equipment | | | | | | | | | 1 354 | | | | |
Other Interest Income | | | | | | | | 353 | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 3 749 | 4 664 | 9 721 | 11 971 | 11 935 | 12 266 | | | |
Other Operating Income Format1 | | | | | 574 090 | 467 492 | 306 680 | 179 588 | 167 532 | 149 865 | | | |
Other Taxation Social Security Payable | | | | | 178 707 | 179 406 | 22 256 | 20 820 | 324 100 | 622 477 | 201 006 | 439 526 | 246 512 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 57 934 | 53 855 | 42 547 | 88 241 | 102 870 | 127 720 | | | |
Prepayments Accrued Income | | | | | | | | 44 183 | 33 869 | 31 567 | | | |
Profit Loss | | | | | 412 243 | 387 749 | 232 617 | 438 017 | 652 763 | 601 812 | | | |
Profit Loss On Ordinary Activities Before Tax | 475 673 | 648 775 | 987 189 | 677 118 | 516 942 | 485 512 | 289 238 | 542 141 | 806 921 | 743 424 | | | |
Property Plant Equipment Gross Cost | | | | | 309 794 | 315 711 | 317 479 | 323 570 | 332 230 | 335 931 | 340 144 | 341 919 | 362 116 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 5 466 | 3 910 | 1 737 | 1 371 | 1 754 | 1 371 | 1 370 | 1 100 | 5 708 |
Social Security Costs | 79 918 | 93 765 | 96 863 | 96 019 | 99 042 | 90 390 | 75 158 | 70 215 | 81 013 | 61 834 | | | |
Staff Costs Employee Benefits Expense | | | | | 998 122 | 883 999 | 735 442 | 751 938 | 847 788 | 762 418 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 1 371 | 1 754 | 1 371 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 104 681 | 97 102 | 55 667 | 103 007 | 153 315 | 141 251 | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | -23 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 520 | 727 | 1 100 | 1 140 | 843 | 229 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 104 699 | 97 763 | 56 621 | 104 124 | 154 158 | 141 612 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 9 186 | 1 768 | 6 754 | | | 4 212 | 1 775 | 20 197 |
Total Assets Less Current Liabilities | 1 007 706 | 1 200 196 | 1 457 530 | 1 993 319 | 2 402 654 | 1 588 847 | 1 219 291 | 1 656 942 | 1 810 088 | 1 811 517 | 1 496 862 | 1 718 957 | 2 118 711 |
Total Current Tax Expense Credit | | | | | 104 699 | 97 763 | 56 621 | 104 124 | 153 775 | 141 995 | | | |
Total Operating Lease Payments | | | | | | | | 96 211 | 96 096 | 104 260 | | | |
Trade Creditors Trade Payables | | | | | 51 135 | 20 086 | 109 870 | 20 015 | 18 972 | 8 441 | 84 155 | 11 094 | 21 261 |
Trade Debtors Trade Receivables | | | | | 741 662 | 553 497 | 893 621 | 1 175 787 | 1 050 526 | 1 004 369 | 569 572 | 1 145 818 | 688 703 |
Turnover Revenue | | | | | 4 553 460 | 4 258 549 | 3 670 794 | 4 835 198 | 5 736 001 | 4 790 238 | | | |
Wages Salaries | 669 736 | 769 065 | 787 226 | 806 635 | 841 146 | 739 754 | 617 737 | 593 482 | 663 905 | 572 864 | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 24 935 | 32 608 | 37 057 | | | |
Director Remuneration | 78 097 | 85 921 | 98 605 | 129 458 | 134 231 | 134 563 | 117 365 | 112 828 | 123 892 | 102 456 | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 137 763 | 156 500 | 139 513 | | | |
Fees For Non-audit Services | 1 360 | 255 | 3 965 | | 4 670 | 4 168 | 13 308 | 20 608 | | | | | |
Total Fees To Auditors | | | | | 7 795 | 8 998 | 18 158 | 25 648 | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | 17 325 | 18 025 | 18 793 | 24 935 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | 1 | 1 | 1 | | | | | |
Accruals Deferred Income Within One Year | 30 966 | 83 095 | 105 225 | 26 046 | | | | | | | | | |
Accrued Liabilities | | | | | 19 877 | 22 060 | 107 046 | | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -2 173 | | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -1 556 | | -366 | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 9 160 | 30 707 | 582 211 | 1 035 364 | | | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 77 396 | 172 301 | 123 846 | 295 314 | | | | | | | | | |
Applicable Tax Rate | | | | | 20 | 20 | 19 | 19 | | | | | |
Business Segment Total Revenue Including Inter-segment Sales | 3 582 443 | 4 382 280 | 5 290 856 | 4 533 141 | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 2 769 | 3 237 | 52 | 4 819 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 48 000 | 48 000 | 48 000 | 48 000 | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 56 498 | 49 075 | 45 598 | 122 121 | | | | | | | | | |
Corporation Tax Due Within One Year | 38 985 | 49 190 | 104 057 | 59 774 | | | | | | | | | |
Creditors Due Within One Year | 369 112 | 530 469 | 673 933 | 648 003 | | | | | | | | | |
Debtors Due Within One Year | 606 804 | 830 420 | 1 617 704 | 1 977 943 | | | | | | | | | |
Deferred Tax Liabilities | | | | | 5 466 | 3 910 | 1 737 | 1 371 | | | | | |
Deferred Tax Liability | 823 | 3 999 | 3 846 | 8 374 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 5 026 | 9 727 | 12 520 | 17 148 | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 616 | | 663 | | | | | |
Disposals Property Plant Equipment | | | | | | 3 269 | | 663 | | | | | |
Expenses Not Deductible For Tax Purposes | 623 | 592 | 419 | 615 | | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | 125 | | | | | | | | | | | |
Geographic Segment Net Revenue By Origin Excluding Inter-segment Sales | 245 732 | 272 000 | 132 632 | 227 017 | | | | | | | | | |
Geographic Segment Total Revenue By Origin Including Inter-segment Sales | 11 776 | 45 470 | 43 833 | 5 140 | | | | | | | | | |
Interim Payment | 300 000 | 300 000 | 500 000 | | | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 48 000 | 48 000 | | 48 000 | | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | 48 000 | | | | | | | | | | |
Merchandise | | | | | 144 044 | 137 381 | 140 132 | 163 013 | | | | | |
Net Increase Decrease In Shareholders Funds | 48 932 | 189 314 | 257 487 | 531 261 | | | | | | | | | |
Nominal Value Allotted Share Capital | | | | | 50 000 | 50 000 | 50 000 | 50 000 | | | | | |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | | | 33 | -20 | | | | | | | | | |
Number Shares Allotted | | 50 000 | 50 000 | 50 000 | | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 50 000 | 50 000 | 50 000 | | | | | |
Other Creditors Due Within One Year | | 3 843 | | | | | | | | | | | |
Other Deferred Tax Expense Credit | | | | | | | -2 173 | -366 | | | | | |
Other Interest Receivable Similar Income | 1 868 | 788 | 49 | 818 | | | | | | | | | |
Other Operating Income | | | 436 652 | 539 033 | | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 56 498 | 25 270 | 38 648 | 118 259 | | | | | | | | | |
Other Operating Leases Expiring Within One Year | | 23 805 | 6 950 | 3 862 | | | | | | | | | |
Other Taxation Social Security Within One Year | 178 092 | 182 282 | 220 769 | 232 405 | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | | | | | |
Pension Costs | 57 570 | 62 840 | 47 886 | 51 286 | | | | | | | | | |
Prepayments | | | | | 35 341 | 41 575 | 30 532 | 44 183 | | | | | |
Prepayments Accrued Income Current Asset | 32 325 | 35 913 | 29 963 | 31 747 | | | | | | | | | |
Profit Loss For Period | 348 932 | 489 314 | 757 487 | 531 261 | | | | | | | | | |
Provisions | | | | | 5 466 | 3 910 | 1 737 | 1 371 | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 3 176 | -153 | 4 528 | | | | | | | | | |
Provisions For Liabilities Charges | 823 | 3 999 | 3 846 | 8 374 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | | | | |
Staff Costs | 807 224 | 925 670 | 931 975 | 953 940 | | | | | | | | | |
Standard Nominal Tax Rate | 26 | 24 | 23 | 21 | | | | | | | | | |
Stocks Raw Materials Consumables | 216 470 | 173 412 | 125 760 | 188 537 | | | | | | | | | |
Tangible Fixed Assets Additions | | 20 871 | 11 199 | 38 305 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 240 195 | 255 138 | 266 337 | 304 642 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 226 441 | 230 240 | 242 760 | 259 908 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 727 | 12 520 | 17 148 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 5 928 | | | | | | | | | | | |
Tangible Fixed Assets Disposals | | 5 928 | | | | | | | | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | -483 | -67 | -147 | -23 | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -19 | 1 | 1 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 126 006 | 158 930 | 229 521 | 145 513 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 126 741 | 159 461 | 229 702 | 145 857 | | | | | | | | | |
Total Dividend Payment | 300 000 | 300 000 | 500 000 | | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 123 860 | 156 285 | 229 855 | 141 329 | | | | | | | | | |
Trade Creditors Within One Year | 43 673 | 39 758 | 120 036 | 34 464 | | | | | | | | | |
Trade Debtors Within One Year | 565 156 | 763 520 | 1 005 355 | 910 500 | | | | | | | | | |
Turnover Gross Operating Revenue | 3 839 951 | 4 699 750 | 5 467 321 | 4 765 298 | | | | | | | | | |
U K Current Corporation Tax | 123 860 | 156 285 | 229 855 | 141 329 | | | | | | | | | |
U K Deferred Tax | 2 881 | 3 176 | -153 | 4 528 | | | | | | | | | |
Value-added Tax Payable | | | | | | | 158 677 | 253 624 | | | | | |
Company Contributions To Money Purchase Schemes Directors | 12 688 | 14 000 | 15 750 | 16 625 | | | | | | | | | |