Profit & Loss |
Accounts Information Date |
2021-12-31 | 2022-12-31 |
|
Balance Sheet |
Cash Bank On Hand | 29 274 | 33 515 |
Current Assets | 115 481 | 151 287 |
Debtors | 86 207 | 117 772 |
Other Debtors | 1 198 | 115 784 |
Property Plant Equipment | | 2 350 000 |
Total Inventories | 4 568 541 | 5 296 143 |
|
Other |
Accrued Liabilities Deferred Income | 65 047 | 1 403 394 |
Accumulated Amortisation Impairment Intangible Assets | 268 466 | 431 268 |
Accumulated Depreciation Impairment Property Plant Equipment | 796 | 103 305 |
Additions Other Than Through Business Combinations Intangible Assets | | 105 244 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 257 762 |
Administrative Expenses | 4 565 878 | 6 493 272 |
Amounts Owed To Group Undertakings | 1 097 332 | 1 081 836 |
Average Number Employees During Period | 6 | 6 |
Bank Borrowings | 1 515 847 | 1 482 244 |
Bank Borrowings Overdrafts | 2 350 047 | 2 435 682 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 141 247 | 87 352 |
Cash Cash Equivalents | 4 566 673 | 2 171 795 |
Corporation Tax Payable | 541 172 | 33 701 |
Cost Sales | 18 121 098 | 25 173 474 |
Creditors | 2 705 910 | 2 627 440 |
Current Tax For Period | 320 151 | 506 919 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 64 116 | -128 087 |
Dividends Paid Classified As Financing Activities | | -1 000 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | -1 000 000 | -1 000 000 |
Finance Lease Liabilities Present Value Total | 119 693 | 241 349 |
Finance Lease Payments Owing Minimum Gross | 30 796 | 119 743 |
Finished Goods Goods For Resale | 4 568 541 | 5 296 143 |
Fixed Assets | 2 411 901 | 2 350 122 |
Further Item Creditors Component Total Creditors | 726 874 | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | 223 864 | |
Further Item Tax Increase Decrease Component Adjusting Items | -73 169 | -17 110 |
Gain Loss On Disposals Intangible Assets | | -15 001 |
Gain Loss On Disposals Property Plant Equipment | 98 131 | -119 712 |
Impairment Loss Reversal On Investments | 228 437 | 239 951 |
Income Taxes Paid Refund Classified As Operating Activities | -2 235 066 | -536 100 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 677 | -17 110 |
Increase From Amortisation Charge For Year Intangible Assets | | 163 147 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 231 |
Intangible Assets | 494 582 | 366 106 |
Intangible Assets Gross Cost | 692 783 | 797 374 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 31 329 | 189 189 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 885 | 4 433 |
Interest Income On Bank Deposits | 1 152 | 6 836 |
Interest Paid Classified As Operating Activities | -106 265 | -300 831 |
Interest Payable Similar Charges Finance Costs | 106 265 | 300 831 |
Interest Received Classified As Investing Activities | -1 152 | -6 836 |
Investment Property | 2 411 779 | |
Investments Fixed Assets | 122 | 122 |
Investments In Subsidiaries | 122 | 122 |
Issue Equity Instruments | 1 320 | |
Net Finance Income Costs | 1 152 | 6 836 |
Other Creditors | 1 466 347 | 755 423 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 345 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 3 027 |
Other Disposals Intangible Assets | | 653 |
Other Disposals Property Plant Equipment | | 3 027 |
Other Interest Receivable Similar Income Finance Income | 1 152 | 6 836 |
Other Remaining Borrowings | 1 278 500 | 1 211 205 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 78 508 | 127 774 |
Percentage Class Share Held In Subsidiary | | 100 |
Prepayments Accrued Income | 10 008 | 1 988 |
Profit Loss | -179 848 | 1 052 497 |
Property Plant Equipment Gross Cost | 3 027 | 194 365 |
Social Security Costs | 341 723 | 584 253 |
Staff Costs Employee Benefits Expense | 4 555 441 | 6 337 558 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 227 924 | 98 833 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 51 560 | 9 679 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 382 590 | 361 722 |
Total Borrowings | 2 412 868 | 2 504 668 |
Total Current Tax Expense Credit | 318 474 | 489 809 |
Trade Creditors Trade Payables | 234 | 3 603 550 |
Trade Debtors Trade Receivables | 75 001 | 5 840 457 |
Turnover Revenue | 24 158 377 | 33 781 482 |
Wages Salaries | 4 135 210 | 5 625 531 |