Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 84 326 | 177 291 | 330 445 | 525 556 | 1 410 531 | 435 285 | 169 296 |
Current Assets | 1 427 910 | 1 679 197 | 2 906 057 | 2 959 755 | 3 819 334 | 3 318 737 | 3 587 907 |
Debtors | 207 533 | 218 529 | 1 312 231 | 1 198 655 | 1 282 392 | 1 271 730 | 1 565 213 |
Net Assets Liabilities | 2 656 069 | 2 871 605 | 3 260 924 | 3 416 281 | 4 057 269 | 4 411 360 | 4 580 174 |
Other Debtors | 60 827 | 140 801 | 27 454 | 6 000 | 67 889 | 595 | 5 682 |
Property Plant Equipment | 1 058 659 | 1 433 350 | 1 491 406 | 1 575 909 | 1 688 772 | 2 890 835 | |
Total Inventories | 1 136 051 | 1 283 377 | 1 263 381 | 1 235 544 | 1 126 411 | 1 611 722 | 1 853 398 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 33 717 | 29 431 | 50 506 | 33 456 | 21 721 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 119 538 | 1 210 521 | 1 330 874 | 140 452 | 196 221 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 156 100 | 253 184 | 1 360 689 | |
Administrative Expenses | | | | | 3 555 065 | 3 915 605 | |
Amounts Owed To Group Undertakings | | | 256 097 | 310 373 | 381 544 | 491 590 | 533 364 |
Average Number Employees During Period | 134 | 136 | 107 | 110 | 113 | 160 | 172 |
Bank Borrowings | 22 619 | 36 021 | 289 445 | 264 284 | 351 112 | 70 894 | 80 720 |
Bank Borrowings Overdrafts | 217 304 | 407 454 | 263 684 | 237 679 | 78 078 | 609 365 | 80 719 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 31 542 | | 141 607 | 93 828 | |
Cash Cash Equivalents | | | 330 445 | 525 556 | 1 410 531 | 1 058 607 | |
Cash Cash Equivalents Cash Flow Value | | | | | 1 410 531 | 435 285 | |
Comprehensive Income Expense | 155 568 | 215 536 | 289 418 | 155 357 | 943 933 | 354 091 | 2 448 |
Corporation Tax Payable | 25 579 | 47 506 | 74 475 | 36 512 | 217 286 | 82 091 | 64 402 |
Cost Sales | | | | | 10 161 432 | 14 695 915 | |
Creditors | 249 124 | 449 638 | 263 684 | 237 679 | 1 085 579 | 933 726 | 529 711 |
Current Tax For Period | 39 886 | 38 866 | | | 217 406 | 167 569 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -2 241 | 221 282 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 6 058 | 866 | | | -2 241 | 221 282 | |
Distribution Costs | | | | | 882 788 | 891 161 | |
Equity Securities Held | | | | | 15 100 | 15 100 | |
Finance Lease Liabilities Present Value Total | 31 820 | 42 184 | 3 842 | | 66 505 | 41 755 | |
Finance Lease Payments Owing Minimum Gross | 56 361 | 93 553 | 4 182 | | 54 855 | 52 713 | |
Finished Goods Goods For Resale | | | 1 263 381 | 1 235 544 | 1 126 411 | 1 611 722 | |
Fixed Assets | 2 095 960 | 2 502 103 | 1 535 981 | 1 620 484 | 1 733 347 | 2 935 410 | 2 859 113 |
Further Item Creditors Component Total Creditors | | | | | 2 043 929 | 2 179 697 | |
Future Finance Charges On Finance Leases | 10 796 | 4 020 | 340 | | 9 142 | 4 774 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 3 639 | 4 119 | | | -8 493 | -9 551 | |
Gain Loss On Disposals Property Plant Equipment | -16 619 | -4 914 | | | -8 018 | -6 369 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 99 824 | 55 676 | | | |
Gross Profit Loss | | | | | 5 039 655 | 5 454 130 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 10 578 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 126 740 | 137 230 | 158 626 | 55 769 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 13 784 | 15 048 | | | 5 246 | 4 282 | |
Interest Paid Classified As Operating Activities | | | | | -8 111 | -24 396 | |
Interest Payable Similar Charges Finance Costs | 27 203 | 30 094 | 14 207 | 10 489 | 8 111 | 24 396 | |
Interest Received Classified As Investing Activities | | | -6 286 | -3 599 | -173 | -82 | |
Investments | | | 44 575 | 44 575 | 44 575 | 44 575 | |
Investments Fixed Assets | 1 037 301 | 1 068 753 | 44 575 | 44 575 | 44 575 | 44 575 | 44 575 |
Investments In Subsidiaries | | | 44 575 | 44 575 | 44 575 | 44 575 | |
Net Current Assets Liabilities | 899 708 | 925 018 | 2 092 422 | 2 137 208 | 2 733 755 | 2 385 011 | 2 511 985 |
Net Finance Income Costs | | | 6 286 | 3 599 | 173 | 82 | |
Operating Profit Loss | | | | | 1 172 139 | 1 086 737 | |
Other Creditors | | | 278 548 | 229 409 | 169 024 | 60 494 | 8 401 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 2 977 | 16 877 | 52 031 | |
Other Disposals Property Plant Equipment | | | | 3 510 | 19 968 | 60 504 | |
Other Interest Receivable Similar Income Finance Income | | | | | 316 | 70 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 7 141 | 11 043 | 8 540 | 19 864 | 24 870 | 25 273 | |
Percentage Class Share Held In Subsidiary | | 89 | | 89 | 89 | 89 | 89 |
Prepayments Accrued Income | 48 159 | 42 752 | 49 785 | 47 852 | 41 766 | 52 757 | 98 780 |
Profit Loss | 155 146 | 215 536 | 189 594 | 110 259 | 640 988 | 667 036 | 166 366 |
Profit Loss On Ordinary Activities Before Tax | 212 252 | 232 202 | | | 1 159 098 | 1 055 887 | |
Property Plant Equipment Gross Cost | | | 2 610 944 | 2 786 430 | 3 019 646 | 609 820 | 718 399 |
Provisions For Liabilities Balance Sheet Subtotal | 90 475 | 105 878 | 103 795 | 103 732 | | 299 696 | 261 213 |
Purchase Property Plant Equipment | | | -154 538 | -156 100 | -253 184 | -1 360 689 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -32 780 | | | |
Social Security Costs | 116 077 | 134 017 | 76 045 | 84 667 | 95 310 | 106 431 | |
Staff Costs Employee Benefits Expense | 1 929 748 | 2 172 170 | 1 431 766 | 1 575 960 | 1 759 906 | 1 852 269 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 103 732 | 100 341 | 299 696 | |
Tax Decrease From Utilisation Tax Losses | | | | | 1 147 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -9 724 | -8 440 | | | -1 676 | -36 399 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 57 106 | 55 006 | 84 543 | 25 991 | 151 570 | 281 564 | |
Total Assets Less Current Liabilities | 2 995 668 | 3 427 121 | 3 628 403 | 3 757 692 | 4 467 102 | 5 320 421 | 5 371 098 |
Total Borrowings | 285 744 | 393 502 | | | 78 078 | 133 394 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 22 896 | | | |
Trade Creditors Trade Payables | 49 364 | 27 140 | 33 497 | 38 093 | 1 096 464 | 86 507 | 105 232 |
Trade Debtors Trade Receivables | 15 656 | 17 669 | 23 145 | 10 695 | 11 590 | 3 624 | 61 800 |
Turnover Revenue | | | | | 15 201 087 | 20 150 045 | |
Wages Salaries | 1 806 530 | 2 027 110 | 1 347 181 | 1 471 429 | 1 639 726 | 1 720 565 | |
Audit Fees Expenses | 17 712 | 20 203 | | | | | |
Accrued Liabilities | 24 490 | 74 022 | | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -38 483 |
Amounts Owed By Group Undertakings | 82 891 | 17 307 | | | | 1 200 655 | 1 361 967 |
Applicable Tax Rate | 20 | 20 | | | | | |
Depreciation Expense Property Plant Equipment | 175 372 | 174 367 | | | | | |
Disposals Property Plant Equipment | | | | | | | 11 340 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 54 000 | 18 000 |
Interest Expense On Bank Overdrafts | -1 972 | 4 728 | | | | | |
Interest Expense On Loan Capital | 15 391 | 10 318 | | | | | |
Investments In Group Undertakings | | | | | | 44 575 | 44 575 |
Merchandise | 1 136 051 | 1 283 377 | | | | 1 611 722 | 1 853 398 |
Net Assets Liabilities Subsidiaries | -789 261 | -757 853 | | | | -1 553 174 | -1 807 107 |
Number Shares Issued Fully Paid | | 100 000 | | | | | 100 000 |
Other Deferred Tax Expense Credit | 17 220 | 16 140 | | | | | |
Other Investments Other Than Loans | 1 037 301 | 1 068 753 | | | | | |
Other Remaining Borrowings | 263 836 | 358 620 | | | | | |
Other Taxation Social Security Payable | 24 064 | 16 267 | | | | 27 431 | 27 630 |
Par Value Share | | | | | | | 1 |
Profit Loss Subsidiaries | 29 834 | -31 408 | | | | 312 945 | 253 932 |
Provisions | 90 475 | 105 878 | | | | 299 696 | 261 213 |
Tax Expense Credit Applicable Tax Rate | 42 450 | 46 440 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 102 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 108 579 |