Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-09-30 | 2018-09-30 | 2019-09-30 |
Currency |
| | | | | | |
Net Worth | 1 505 700 | 1 522 743 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 18 655 | 107 142 | | | | | |
Cash Bank On Hand | | 107 142 | 65 454 | 263 797 | 358 833 | 470 327 | 59 157 |
Current Assets | 6 411 618 | 6 176 082 | 6 544 944 | 5 609 850 | 6 252 120 | 5 125 441 | 5 611 456 |
Debtors | 4 018 789 | 3 014 765 | 2 995 394 | 2 616 947 | 2 725 898 | 1 990 015 | 2 003 358 |
Intangible Fixed Assets | 103 954 | 70 364 | | | | | |
Net Assets Liabilities | | 1 522 743 | 1 525 738 | 1 744 883 | 1 751 013 | 1 839 846 | 1 966 490 |
Net Assets Liabilities Including Pension Asset Liability | 1 505 700 | 1 522 743 | | | | | |
Other Debtors | | 43 345 | 106 593 | 7 259 | 88 517 | 7 218 | 10 035 |
Property Plant Equipment | | 305 929 | 288 169 | 265 715 | 286 406 | 267 249 | 257 282 |
Stocks Inventory | 2 374 174 | 3 054 175 | | | | | |
Tangible Fixed Assets | 328 424 | 305 929 | | | | | |
Total Inventories | | 3 054 175 | 3 484 096 | 2 729 106 | 3 167 389 | 2 665 099 | 3 548 941 |
|
Capital & Reserves |
Called Up Share Capital | 1 173 410 | 1 173 410 | | | | | |
Profit Loss Account Reserve | 225 769 | 242 812 | | | | | |
Shareholder Funds | 1 505 700 | 1 522 743 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 8 900 | 7 495 | 8 800 | 8 630 | 4 700 | | |
Company Contributions To Money Purchase Plans Directors | | 4 550 | | 5 960 | 4 139 | | |
Director Remuneration | 90 875 | 101 174 | 154 376 | 164 200 | 94 606 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 3 | 3 | 3 | | |
Accrued Liabilities | | 605 106 | 360 706 | 305 216 | 148 317 | 168 039 | 112 616 |
Accumulated Amortisation Impairment Intangible Assets | | 601 436 | 635 025 | 665 362 | 668 435 | 671 800 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 341 447 | 366 487 | 389 802 | 407 237 | 428 012 | 450 359 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -1 960 | -8 840 | 4 345 | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -71 018 | | | | | | |
Administrative Expenses | 1 725 203 | 1 575 071 | 1 394 361 | 757 929 | 991 903 | | |
Amortisation Expense Intangible Assets | | 4 340 | 4 340 | 6 702 | 3 073 | | |
Amortisation Intangible Assets Expense | 4 340 | 4 340 | | | | | |
Amount By Which Tax On Profit On Ordinary Activities Lower Higher Than Tax Calculated Standard U K Rate | 26 016 | | | | | | |
Amounts Owed By Group Undertakings | | 110 779 | 85 779 | 50 051 | 30 051 | 30 051 | 60 051 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 144 629 | 110 779 | | | | | |
Amounts Owed To Group Undertakings | | 847 350 | 769 850 | 769 850 | 489 409 | 818 188 | 1 577 850 |
Applicable Tax Rate | | 21 | 20 | | | | |
Average Number Employees During Period | | 49 | 58 | 51 | 44 | 39 | 40 |
Bank Borrowings | 12 216 | 12 216 | 140 382 | 59 166 | 49 465 | 37 249 | 25 033 |
Bank Borrowings Overdrafts | 239 284 | 22 868 | 59 166 | 46 950 | 37 249 | 25 033 | 12 817 |
Bank Borrowings Secured | 95 814 | 83 598 | | | | | |
Bank Overdrafts | 227 068 | 10 652 | 356 098 | 624 241 | 657 813 | 506 105 | 855 385 |
Bank Overdrafts Secured | 227 068 | 10 652 | | | | | |
Borrowings | 34 734 | 22 518 | | | | | |
Capital Commitments | | | 544 593 | 544 583 | 260 883 | | |
Cash Cash Equivalents Cash Flow Value | | 96 490 | -290 644 | -360 444 | -298 980 | | |
Cash Flow Outflow From Change In Debt Lease Financing | 240 609 | | | | | | |
Comprehensive Income Expense | | 17 043 | 2 995 | 4 826 | 6 130 | | |
Corporation Tax Due Within One Year | -16 | 22 355 | | | | | |
Corporation Tax Payable | | 22 355 | 35 402 | | | 8 313 | 4 888 |
Corporation Tax Recoverable | | | | 45 514 | 13 138 | | 39 122 |
Cost Sales | 4 998 023 | 2 811 352 | 3 702 755 | 3 455 525 | 1 671 984 | | |
Creditors | -1 442 970 | 71 382 | 59 166 | 46 950 | 544 684 | 859 626 | 12 817 |
Creditors Due After One Year | 1 526 568 | 1 328 352 | | | | | |
Creditors Due Within One Year | 3 812 323 | 3 797 358 | | | | | |
Current Tax For Period | | 22 355 | 13 048 | | | | |
Debtors Due Within One Year | 4 018 789 | 3 014 765 | | | | | |
Decrease Increase In Net Debt During Period | 12 184 | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 12 184 | | | | | | |
Deferred Tax Liabilities | | 10 800 | 8 840 | | 4 345 | | |
Depreciation Amortisation Expense | | 58 453 | 58 630 | 53 650 | 20 509 | | |
Depreciation Expense Property Plant Equipment | | 24 863 | 25 040 | 23 315 | 17 435 | | |
Depreciation Tangible Fixed Assets Expense | 24 517 | 24 863 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 14 357 | 10 800 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 18 026 | 16 405 | 16 370 |
Finance Lease Payments Owing Minimum Gross | | | | | 25 526 | | |
Fixed Assets | 447 330 | 483 171 | 527 766 | 495 453 | 814 233 | 1 053 168 | 1 043 201 |
Foreign Exchange Gain Loss Recognised In Profit Loss | -7 138 | | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | -53 009 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 3 354 | 6 164 | | |
Future Finance Charges On Finance Leases | | | | | 2 975 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 428 000 | 1 326 000 | 1 224 000 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -3 543 | 13 035 | -54 402 | 3 981 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 276 114 | 131 428 | -1 329 237 | 903 073 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 907 006 | 19 371 | 423 961 | -141 327 | | |
Gain Loss On Disposals Intangible Assets | | | | 948 857 | | | |
Gain Loss On Disposals Property Plant Equipment | | | 360 | | | | |
Geographic Segment Revenue By Destination | 1 630 643 | | | | | | |
Gross Profit Loss | 1 836 695 | 1 621 734 | 1 419 800 | 1 168 496 | 889 847 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -35 792 | 45 492 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 304 903 | -387 134 | -69 800 | 61 464 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -45 124 | -13 048 | | |
Increase Decrease In Net Cash For Period | -252 793 | | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 680 001 | 429 921 | -754 990 | 438 283 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 33 589 | 30 336 | 3 073 | 3 365 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 25 040 | 23 315 | 17 435 | 20 775 | 22 347 |
Intangible Assets | | 70 364 | 36 775 | 6 438 | 3 365 | | |
Intangible Assets Gross Cost | | 671 800 | 671 800 | 671 800 | 671 800 | 671 800 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 567 846 | 601 436 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 4 340 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 671 800 | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | 12 591 | 18 385 | 22 292 | 14 945 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 544 | | |
Interest Paid Classified As Operating Activities | | -12 591 | -18 385 | -25 646 | -21 109 | | |
Interest Payable Similar Charges | 11 584 | | | | | | |
Interest Payable Similar Charges Finance Costs | | 12 591 | 18 385 | 25 646 | 21 653 | | |
Investments Fixed Assets | 14 952 | 106 878 | 202 823 | 223 300 | 524 462 | 785 919 | 785 919 |
Investments In Group Undertakings | | 106 878 | 202 823 | | 524 462 | 785 919 | 785 919 |
Issue Equity Instruments | | | | 214 319 | | | |
Land Buildings Operating Leases Expiring After Five Years | 102 000 | 122 400 | | | | | |
Merchandise | | 1 345 650 | 1 787 519 | 1 475 447 | 1 480 971 | | |
Net Cash Flows From Used In Financing Activities | | 198 216 | 77 500 | 81 216 | 11 148 | | |
Net Cash Flows From Used In Investing Activities | | 92 525 | 101 929 | 24 990 | 314 143 | | |
Net Cash Flows From Used In Operating Activities | | -595 644 | 207 705 | -36 406 | -386 755 | | |
Net Cash Generated From Operations | | -608 235 | 189 320 | -97 844 | -362 916 | | |
Net Current Assets Liabilities | 2 599 295 | 2 378 724 | 1 065 977 | 1 296 380 | 1 485 809 | 1 655 809 | 945 406 |
Net Debt Funds | 1 747 197 | 1 244 078 | | | | | |
Net Increase Decrease In Shareholders Funds | 197 291 | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | -1 769 | -1 296 | -104 | -136 | | |
Number Shares Allotted | | 1 173 410 | | | | | |
Number Shares Issued But Not Fully Paid | | | 1 173 410 | | | | |
Number Shares Issued Fully Paid | | | | 757 274 | 757 274 | 757 274 | 757 274 |
Operating Profit Loss | 111 492 | 46 663 | 31 172 | -136 759 | 18 944 | | |
Other Borrowings | 1 442 970 | 1 256 970 | | | | | |
Other Comprehensive Income Expense Net Tax | | | | -74 009 | | | |
Other Creditors | | 982 480 | 998 368 | 217 769 | 5 438 | 173 477 | 4 938 |
Other Creditors Due Within One Year | 551 121 | 572 860 | | | | | |
Other Deferred Tax Expense Credit | | -3 557 | -1 960 | -8 840 | 4 345 | | |
Other Interest Receivable Similar Income Finance Income | | 1 769 | 1 296 | 104 | 136 | | |
Other Loans After Five Years Not By Instalments | 1 442 970 | 1 256 970 | | | | | |
Other Operating Income Format1 | | | 5 733 | | 121 000 | | |
Other Taxation Social Security Payable | | 31 377 | 85 608 | 36 894 | 31 191 | 33 756 | 39 326 |
Other Taxation Social Security Within One Year | 67 179 | 31 377 | | | | | |
Par Value Share | | 1 | 1 | 0 | 0 | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -1 987 | | |
Payments Received On Account | | 1 023 019 | 803 755 | 306 654 | 1 076 869 | 439 520 | 766 205 |
Payments Received On Account Within One Year | 472 723 | 1 023 019 | | | | | |
Pension Costs | 25 892 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 28 717 | 13 317 | 37 229 | 22 902 | | |
Prepayments | | 31 089 | 34 826 | 33 913 | 38 337 | 21 552 | 22 487 |
Profit Loss | | 17 043 | 2 995 | 78 835 | 6 130 | 88 833 | 126 644 |
Profit Loss For Period | 197 291 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 99 908 | 35 841 | 14 083 | 24 871 | -2 573 | | |
Property Plant Equipment Gross Cost | | 647 376 | 654 656 | 655 517 | 693 643 | 695 261 | 707 641 |
Provisions | | 10 800 | 8 840 | | 4 345 | | |
Provisions Charged Credited To Profit Loss Account During Period | | -3 557 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 10 800 | 8 840 | | 4 345 | 9 505 | 9 300 |
Provisions For Liabilities Charges | 14 357 | 10 800 | | | | | |
Purchase Property Plant Equipment | | -2 368 | -7 280 | -861 | -13 117 | | |
Recoverable Value-added Tax | | 25 051 | 34 350 | 30 636 | 29 802 | | |
Repayments Borrowings Classified As Financing Activities | | -198 216 | -77 500 | -81 216 | -9 161 | | |
Secured Debts | 322 882 | 94 250 | | | | | |
Share Premium Account | 106 521 | 106 521 | | | | | |
Social Security Costs | 119 218 | 120 654 | 151 721 | 132 458 | 90 032 | | |
Staff Costs | 1 455 310 | | | | | | |
Staff Costs Employee Benefits Expense | | 1 437 211 | 1 728 168 | 1 537 194 | 1 065 519 | | |
Stocks Raw Materials Consumables | 1 360 046 | 1 345 650 | | | | | |
Tangible Fixed Assets Additions | | 2 368 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 645 008 | 647 376 | | | | | |
Tangible Fixed Assets Depreciation | 316 584 | 341 447 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 6 283 | | | | | |
Taxation Expense Credit | 45 136 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | 7 646 | 2 840 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 11 116 | 9 624 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 3 593 | 584 | | | | |
Tax On Profit Or Loss On Ordinary Activities | -97 383 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 18 798 | 11 088 | -53 964 | -8 703 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 7 280 | 861 | 38 126 | 1 618 | 12 380 |
Total Assets Less Current Liabilities | 3 046 625 | 2 861 895 | 1 593 744 | 1 791 833 | 2 300 042 | 2 708 977 | 1 988 607 |
Total Borrowings | | 94 250 | 496 480 | 683 407 | 729 829 | 567 644 | 896 788 |
Total Operating Lease Payments | | 151 411 | 159 561 | 151 350 | 108 237 | | |
Total Reserves | 332 290 | 349 333 | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | -97 034 | | | | | | |
Trade Creditors Trade Payables | | 1 519 773 | 1 957 783 | 2 040 630 | 2 060 092 | 1 488 228 | 1 264 793 |
Trade Creditors Within One Year | 1 860 471 | 1 519 773 | | | | | |
Trade Debtors Trade Receivables | | 2 804 501 | 1 736 977 | 1 694 422 | 1 460 373 | 1 301 738 | 1 661 472 |
Turnover Gross Operating Revenue | 6 834 718 | 4 433 086 | | | | | |
Turnover Revenue | | 4 433 086 | 5 122 555 | 4 624 021 | 2 561 831 | | |
U K Current Corporation Tax | -26 016 | | | | | | |
U K Deferred Tax | -349 | | | | | | |
Value Shares Allotted | 1 173 410 | 1 173 410 | | | | | |
V A T Current Asset | | 25 051 | | | | | |
V A T Due Total Creditors | 272 732 | | | | | | |
Wages Salaries | 1 310 200 | 1 287 840 | 1 563 130 | 1 367 507 | 952 585 | | |
Company Contributions To Money Purchase Schemes Directors | 4 550 | 4 550 | | | | | |