Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | |
Net Worth | 27 474 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 34 160 | | | | | | | | |
Cash Bank On Hand | 34 160 | 89 048 | 576 618 | 415 831 | 449 687 | 1 435 786 | 1 716 465 | 2 175 538 | 4 295 184 |
Current Assets | 77 060 | 335 333 | 2 370 787 | 2 655 309 | 3 140 255 | 4 511 983 | 5 887 247 | 7 695 597 | 10 141 798 |
Debtors | 31 988 | 136 163 | 1 378 276 | 1 736 107 | 1 850 946 | 2 105 902 | 2 321 355 | 3 267 677 | 3 724 311 |
Net Assets Liabilities | | 157 037 | 886 231 | 1 168 870 | 1 880 758 | 3 104 488 | 4 345 295 | 5 904 745 | 7 250 093 |
Other Debtors | 3 209 | 4 990 | 51 534 | 438 586 | 89 775 | 93 680 | 192 390 | | |
Property Plant Equipment | | 19 632 | 71 106 | 111 502 | 130 762 | 260 762 | 555 031 | 664 942 | 925 174 |
Stocks Inventory | 10 912 | | | | | | | | |
Total Inventories | 10 912 | 110 122 | 415 893 | 503 371 | 839 622 | 970 295 | 1 849 427 | 2 252 382 | 2 122 303 |
|
Capital & Reserves |
Called Up Share Capital | 50 007 | | | | | | | | |
Profit Loss Account Reserve | -22 533 | | | | | | | | |
Shareholder Funds | 27 474 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 8 000 | 8 000 | 12 500 |
Amount Specific Advance Or Credit Directors | | | | 275 000 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 275 000 | | | | | |
Director Remuneration | | | | | | | 28 704 | 29 628 | 22 464 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 275 000 | | | | |
Accrued Liabilities Deferred Income | | | | | | | 20 597 | 53 951 | 52 824 |
Accumulated Amortisation Impairment Intangible Assets | | | 65 550 | 152 950 | 240 350 | 327 750 | 415 150 | 502 550 | 589 950 |
Accumulated Depreciation Impairment Property Plant Equipment | | 2 521 | 18 267 | 39 614 | 79 339 | 116 188 | 113 678 | 250 174 | 414 092 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 18 735 | 12 158 |
Administrative Expenses | | | | | | | 1 711 401 | 2 476 874 | 3 360 790 |
Amortisation Expense Intangible Assets | | | | | | | 87 400 | 87 400 | 87 400 |
Amounts Owed By Associates | | | | | | | 161 643 | 344 710 | 269 000 |
Amounts Owed By Group Undertakings | | | 614 809 | 369 120 | 270 314 | 185 402 | | | |
Amounts Owed To Group Undertakings | | | 1 500 000 | 1 500 000 | 500 000 | 500 163 | 214 790 | 331 593 | |
Applicable Tax Rate | | | | | | | 19 | 19 | 24 |
Average Number Employees During Period | 3 | 3 | 17 | 23 | 24 | 28 | 36 | 40 | 45 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 2 175 538 | |
Comprehensive Income Expense | | | | | | | 2 471 750 | 2 830 936 | 2 550 777 |
Corporation Tax Payable | | 21 256 | | | | | 293 454 | 196 229 | 599 006 |
Cost Sales | | | | | | | 8 335 928 | 11 810 408 | 13 593 311 |
Creditors | 49 586 | 197 928 | 1 500 000 | 1 500 000 | 500 000 | 41 400 | 32 531 | 1 833 | 23 797 |
Creditors Due Within One Year | 49 586 | | | | | | | | |
Current Tax For Period | | | | | | | 580 262 | 646 700 | 840 793 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | 18 735 | 12 158 |
Depreciation Amortisation Expense | | | | | | | | 225 365 | 256 028 |
Depreciation Expense Property Plant Equipment | | | | | | | 64 152 | 110 675 | 136 550 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 2 155 | | | 446 | 92 214 | 1 469 | 4 710 |
Disposals Property Plant Equipment | | 3 626 | 13 933 | | | 4 014 | 130 153 | 1 720 | 7 630 |
Dividends Paid | | | | | | | 1 230 943 | 1 271 486 | 1 205 429 |
Dividends Paid Classified As Financing Activities | | | | | | | | -1 271 486 | -1 205 429 |
Dividends Paid On Shares Final | | | | | | | 1 230 943 | 1 271 486 | 1 205 429 |
Finance Lease Liabilities Present Value Total | | | | | | 41 400 | 32 453 | 30 655 | 23 797 |
Finished Goods | | | | | | | 1 845 323 | 2 221 972 | 1 981 809 |
Fixed Assets | | 19 632 | 661 056 | 614 052 | 545 912 | 588 512 | 795 381 | 817 892 | 990 724 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 18 996 | 157 983 | 157 983 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 220 456 | 901 303 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -946 322 | -456 634 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -51 | 80 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -37 939 | -51 | 80 |
Gross Profit Loss | | | | | | | 4 782 812 | 5 887 805 | 6 612 625 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -664 192 | -340 529 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 459 073 | 2 119 646 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -79 733 | -97 847 |
Increase Decrease In Property Plant Equipment | | | | | | 72 000 | 36 250 | | 57 450 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 402 955 | -130 079 |
Increase From Amortisation Charge For Year Intangible Assets | | | 65 550 | 87 400 | 87 400 | 87 400 | 87 400 | 87 400 | 87 400 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 521 | 17 901 | 21 347 | 39 725 | 37 295 | 89 704 | 137 965 | 168 628 |
Intangible Assets | | | 589 950 | 502 550 | 415 150 | 327 750 | 240 350 | 152 950 | 65 550 |
Intangible Assets Gross Cost | | | 655 500 | 655 500 | 655 500 | 655 500 | 655 500 | 655 500 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 2 056 | 2 132 | 4 347 |
Interest Payable Similar Charges Finance Costs | | | | | | | 2 056 | 2 132 | 4 347 |
Loans Owed By Related Parties | | | | | | | | 344 710 | 450 245 |
Loans Owed To Related Parties | | | | | | | | | -209 145 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 1 142 041 | 1 280 432 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 240 088 | 337 577 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -1 841 202 | -3 737 655 |
Net Cash Generated From Operations | | | | | | | | -2 507 526 | -4 082 531 |
Net Current Assets Liabilities | 27 474 | 137 405 | 1 725 175 | 2 067 209 | 1 853 674 | 2 590 735 | 3 643 371 | 5 168 347 | 6 374 985 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -7 839 | -58 753 |
Number Shares Allotted | 50 007 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 50 007 | 50 007 |
Operating Profit Loss | | | | | | | 3 071 411 | 3 410 931 | 3 251 835 |
Other Creditors | 242 | 1 392 | 313 983 | 270 508 | 652 706 | 491 175 | 773 244 | | |
Other Deferred Tax Expense Credit | | | | | | | 27 567 | 18 735 | 12 158 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 10 224 | 7 839 | 58 753 |
Other Remaining Borrowings | | | | | | | 238 132 | 325 724 | 266 864 |
Other Taxation Social Security Payable | | 47 434 | 301 612 | 234 791 | 403 492 | 530 943 | 663 792 | 42 362 | 63 229 |
Par Value Share | 1 | | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -32 496 | -33 732 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 6 228 | 15 695 | 17 264 |
Prepayments Accrued Income | 1 233 | 17 143 | | | | | 192 390 | 216 032 | 165 521 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -87 592 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -200 | -3 000 |
Profit Loss | | | | | | | 2 471 750 | 2 830 936 | 2 550 777 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 3 079 579 | 3 416 638 | 3 306 241 |
Property Plant Equipment Gross Cost | | 22 153 | 89 373 | 151 116 | 210 101 | 376 950 | 668 709 | 915 116 | 1 339 266 |
Provisions | | | | | | | 60 926 | 79 661 | 91 819 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 12 391 | 18 828 | 33 359 | 60 926 | 79 661 | 91 819 |
Purchase Property Plant Equipment | | | | | | | | -248 127 | -399 330 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -58 860 |
Share Capital Allotted Called Up Paid | 50 007 | | | | | | | | |
Social Security Costs | | | | | | | 76 286 | 127 017 | 156 426 |
Staff Costs Employee Benefits Expense | | | | | | | 982 119 | 1 477 332 | 1 751 885 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 585 120 | 649 161 | 777 628 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -6 814 | -4 019 | 10 231 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 1 956 | 1 558 | 53 294 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 607 829 | 585 702 | 755 464 |
Total Additions Including From Business Combinations Intangible Assets | | | 655 500 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 25 779 | 81 153 | 61 743 | 58 985 | 170 863 | 421 912 | 248 127 | 431 780 |
Total Assets Less Current Liabilities | 27 474 | 157 037 | 2 386 231 | 2 681 261 | 2 399 586 | 3 179 247 | 4 438 752 | 5 986 239 | 7 365 709 |
Total Current Tax Expense Credit | | | | | | | 580 262 | 566 967 | 743 306 |
Trade Creditors Trade Payables | 15 530 | 15 035 | 30 017 | 82 801 | 230 383 | 377 367 | 531 397 | 678 565 | 1 589 452 |
Trade Debtors Trade Receivables | 27 546 | 114 031 | 711 933 | 808 401 | 1 370 857 | 1 711 027 | 1 967 322 | 2 706 935 | 3 108 545 |
Turnover Revenue | | | | | | | 13 118 740 | 17 698 213 | 20 205 936 |
Wages Salaries | | | | | | | 899 605 | 1 334 620 | 1 578 195 |
Work In Progress | | | | | | | 4 104 | 30 410 | 140 494 |