Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2018-09-30 | 2019-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 222 308 | 207 488 | 311 151 | 210 038 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 352 | 237 |
Current Assets | 311 074 | 539 605 | 1 565 916 | 1 993 576 | 3 538 256 | 2 981 945 |
Debtors | 85 743 | 183 690 | 514 208 | 729 982 | 1 443 409 | 1 518 092 |
Net Assets Liabilities | | | | | 519 624 | 403 747 |
Other Debtors | | | | | 123 688 | 131 560 |
Property Plant Equipment | | | | | 2 184 295 | 2 097 929 |
Total Inventories | | | | | 2 094 495 | 1 463 616 |
Cash Bank In Hand | 1 547 | 898 | 569 | 22 | | |
Intangible Fixed Assets | | | 200 000 | 190 000 | | |
Net Assets Liabilities Including Pension Asset Liability | 222 308 | 207 488 | 311 151 | 210 038 | | |
Stocks Inventory | 223 784 | 355 017 | 1 051 139 | 1 263 572 | | |
Tangible Fixed Assets | 1 316 951 | 1 171 188 | 1 178 371 | 1 721 081 | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | |
Profit Loss Account Reserve | 222 208 | 207 388 | 311 051 | 209 938 | | |
Shareholder Funds | 222 308 | 207 488 | 311 151 | 210 038 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 8 000 | 14 500 |
Accrued Liabilities Deferred Income | | | | | 1 211 888 | 1 130 123 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 161 767 | 216 390 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 013 964 | 2 251 602 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 160 672 |
Administrative Expenses | | | | | 1 113 658 | 1 089 019 |
Amortisation Expense Intangible Assets | | | | | 54 623 | 54 623 |
Amounts Owed By Group Undertakings | | | | | 274 757 | 408 610 |
Amounts Owed To Group Undertakings | | | | | 262 009 | 440 542 |
Average Number Employees During Period | | | | | 70 | 68 |
Bank Borrowings | | | | | 229 007 | 172 972 |
Bank Borrowings Overdrafts | | | | | 172 867 | 150 717 |
Bank Overdrafts | | | | | 1 171 478 | 1 121 944 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 219 937 | 176 229 |
Corporation Tax Payable | | | | | 89 635 | |
Corporation Tax Recoverable | | | | | | 14 080 |
Cost Sales | | | | | 10 480 063 | 11 425 376 |
Creditors | | | | | 383 884 | 274 855 |
Current Tax For Period | | | | | -4 448 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 54 739 | -92 700 |
Depreciation Expense Property Plant Equipment | | | | | 194 901 | 214 429 |
Dividends Paid | | | | | 1 149 860 | 1 035 976 |
Dividends Paid On Shares | | | | | 168 486 | |
Dividends Paid On Shares Interim | | | | | 1 149 860 | 1 035 976 |
Finance Lease Liabilities Present Value Total | | | | | 175 288 | 116 875 |
Finance Lease Payments Owing Minimum Gross | | | | | 210 648 | 139 878 |
Fixed Assets | | 1 171 188 | 1 378 371 | 1 911 081 | 2 352 981 | 2 211 892 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 11 043 | 8 079 |
Future Finance Charges On Finance Leases | | | | | 35 360 | 23 003 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 598 675 | 412 130 |
Gain Loss On Disposals Property Plant Equipment | | | | | -247 | -2 527 |
Gross Profit Loss | | | | | 2 808 834 | 1 967 576 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -10 564 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 54 623 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 242 011 |
Intangible Assets | | | | | 168 486 | 113 863 |
Intangible Assets Gross Cost | | | | | 330 253 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 29 011 | 19 166 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 8 609 | 6 894 |
Interest Payable Similar Charges Finance Costs | | | | | 76 083 | 75 238 |
Investments Fixed Assets | | | | | 200 | 100 |
Investments In Subsidiaries | | | | | 200 | 100 |
Net Current Assets Liabilities | -568 615 | -551 182 | -668 612 | -928 814 | -1 244 073 | -1 420 590 |
Operating Profit Loss | | | | | 1 712 869 | 887 980 |
Other Creditors | | | | | 5 879 | 6 058 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 4 373 |
Other Disposals Property Plant Equipment | | | | | | 9 400 |
Other Interest Expense | | | | | 38 463 | 49 178 |
Other Interest Income | | | | | | 4 093 |
Other Interest Receivable Similar Income Finance Income | | | | | | 4 093 |
Other Operating Income Format1 | | | | | 17 693 | 9 423 |
Other Remaining Borrowings | | | | | 123 250 | 94 142 |
Other Taxation Social Security Payable | | | | | 31 835 | 28 494 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 13 244 | 19 801 |
Percentage Class Share Held In Subsidiary | | | | | | 100 |
Prepayments Accrued Income | | | | | 71 774 | 226 562 |
Profit Loss | | | | | 1 586 495 | 920 099 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 636 786 | 816 835 |
Property Plant Equipment Gross Cost | | | | | 4 198 259 | 4 349 531 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 205 400 | 112 700 |
Raw Materials Consumables | | | | | 1 991 028 | 1 403 473 |
Social Security Costs | | | | | 124 949 | 108 523 |
Staff Costs Employee Benefits Expense | | | | | 1 403 015 | 1 336 614 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 205 400 | 112 700 |
Tax Expense Credit Applicable Tax Rate | | | | | 310 989 | 155 199 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -210 982 | -163 547 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -61 021 | -12 343 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 262 | 1 567 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 50 291 | -103 264 |
Total Assets Less Current Liabilities | 748 336 | 620 006 | 709 759 | 982 267 | 1 108 908 | 791 302 |
Total Borrowings | | | | | 1 523 735 | 1 389 058 |
Total Current Tax Expense Credit | | | | | -4 448 | -10 564 |
Trade Creditors Trade Payables | | | | | 1 865 944 | 1 566 240 |
Trade Debtors Trade Receivables | | | | | 973 190 | 737 280 |
Turnover Revenue | | | | | 13 288 897 | 13 392 952 |
Wages Salaries | | | | | 1 264 822 | 1 208 290 |
Work In Progress | | | | | 103 467 | 60 143 |
Company Contributions To Defined Benefit Plans Directors | | | | | 1 263 | 2 312 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 178 346 | 144 266 |
Creditors Due After One Year | 520 928 | 412 518 | 398 608 | 704 229 | | |
Creditors Due Within One Year | 879 689 | 1 090 787 | 2 234 528 | 2 922 390 | | |
Intangible Fixed Assets Additions | | | 200 000 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 10 000 | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 10 000 | | |
Intangible Fixed Assets Cost Or Valuation | | | 200 000 | | | |
Number Shares Allotted | | 100 | 100 | 100 | | |
Par Value Share | | 1 | 1 | 1 | | |
Provisions For Liabilities Charges | 5 100 | | | 68 000 | | |
Secured Debts | 961 261 | 792 650 | 647 143 | 1 585 914 | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | |
Tangible Fixed Assets Additions | | 12 100 | 173 883 | 742 955 | | |
Tangible Fixed Assets Cost Or Valuation | 2 051 400 | 2 063 500 | 2 237 383 | 2 979 144 | | |
Tangible Fixed Assets Depreciation | 734 449 | 892 312 | 1 059 012 | 1 258 063 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 157 863 | 166 700 | 199 051 | | |
Tangible Fixed Assets Disposals | | | | 1 194 | | |