Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Current Assets | 4 206 | 4 143 | 3 691 | | |
Net Assets Liabilities | | 480 | 273 | | |
Total Inventories | 784 | 587 | 673 | 1 345 | 1 847 |
|
Other Financial Data |
Audit Fees Expenses | 25 | 16 | | | |
Accrued Liabilities | 212 | 191 | 58 | 374 | 280 |
Accumulated Amortisation Impairment Intangible Assets | | | 12 | 69 | 145 |
Accumulated Depreciation Impairment Property Plant Equipment | 38 | 84 | 149 | 255 | 99 |
Acquired Through Business Combinations Intangible Assets | | | | | 11 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 265 | | 82 | 164 |
Administrative Expenses | 2 814 | 3 368 | 2 348 | 2 810 | 3 097 |
Amortisation Expense Intangible Assets | 2 | 2 | 2 | 57 | 76 |
Amounts Owed By Other Related Parties Other Than Directors | 3 375 | 3 237 | 2 830 | 2 378 | 15 |
Amounts Owed By Parent Entities | | | | | 1 244 |
Amounts Owed To Parent Entities | 2 340 | 2 330 | 2 386 | 2 258 | 2 308 |
Average Number Employees During Period | 17 | 18 | 17 | 17 | 18 |
Balances Amounts Owed By Related Parties | 8 104 | 7 165 | 5 203 | 82 | 1 310 |
Balances Amounts Owed To Related Parties | 2 340 | 2 330 | 2 386 | 2 258 | 2 308 |
Cash Cash Equivalents | 4 | 274 | 138 | 1 128 | 892 |
Cash Cash Equivalents Cash Flow Value | | | | 1 128 | 892 |
Cost Inventories Recognised As Expense Gross | 5 858 | 5 394 | 3 722 | 9 947 | 16 152 |
Cost Sales | 5 858 | 5 394 | 3 722 | 9 947 | 16 152 |
Current Liabilities | | 3 892 | 3 529 | | |
Current Tax Assets | | | | | 138 |
Current Tax For Period | 9 | 78 | 39 | 365 | 229 |
Current Tax Liabilities | 9 | 43 | 39 | 522 | 111 |
Deferred Tax Assets | | 100 | 31 | 2 | 1 |
Deferred Tax Expense Credit From Unrecognised Temporary Difference From Prior Period | | | 95 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | -97 | 95 | | 1 |
Deferred Tax Liabilities | | 3 | 29 | | |
Depreciation Expense Property Plant Equipment | 5 | 46 | 102 | 106 | 106 |
Distribution Costs | 186 | 137 | 95 | 207 | 304 |
Dividends Paid Classified As Financing Activities | | | | | -1 000 |
Finance Lease Liabilities Present Value Total Lessor | | | | 53 | 111 |
Finished Goods | 784 | 587 | 673 | 1 345 | 1 847 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | 2 143 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -9 | -5 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -91 | 344 | 1 648 | 156 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -136 | -402 | 929 | -921 |
Gain Loss In Cash Flows From Change In Inventories | | -197 | 86 | 672 | 501 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -42 | 16 | 8 | | |
Gross Profit Loss | 3 421 | 3 531 | 2 740 | 5 182 | 4 723 |
Income Taxes Paid Refund Classified As Operating Activities | | -35 | 43 | -548 | -778 |
Income Tax Expense Credit | 197 | -28 | 134 | 365 | 230 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | | | 236 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 304 | -270 | 136 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 188 | -9 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 57 | 76 |
Increase From Depreciation Charge For Year Property Plant Equipment | 5 | 46 | 102 | 106 | 106 |
Intangible Assets Gross Cost | 20 | 20 | 20 | 416 | 427 |
Intangible Assets Including Right-of-use Assets | 12 | 10 | 8 | 347 | 282 |
Interest Expense | 196 | 154 | 370 | 204 | 118 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 196 | 150 | 354 | 191 | 109 |
Interest Expense On Lease Liabilities | | | | 13 | 9 |
Interest Paid Classified As Operating Activities | | | | | -118 |
Interest Payable Similar Charges Finance Costs | 196 | 154 | 370 | 204 | 118 |
Interest Received Classified As Investing Activities | | | | -6 | -8 |
Key Management Personnel Compensation Post-employment Benefits | 5 | 8 | 11 | 20 | 22 |
Key Management Personnel Compensation Short-term Employee Benefits | 101 | 83 | 150 | 296 | 448 |
Key Management Personnel Compensation Total | 106 | 91 | 161 | 316 | 470 |
Net Cash Flows From Used In Financing Activities | | 42 | 96 | | |
Net Cash Flows From Used In Investing Activities | | 1 | | | |
Net Cash Generated From Operations | 304 | -313 | 40 | | |
Net Current Assets Liabilities | | 251 | 162 | | |
Non-current Assets | 35 | 402 | 229 | | |
Non-current Liabilities | | 173 | 118 | | |
Operating Profit Loss | 421 | 26 | 297 | 2 165 | 1 322 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 37 | | 262 |
Other Disposals Property Plant Equipment | | | 37 | | 270 |
Other Interest Income | | | | 6 | 8 |
Other Interest Receivable Similar Income Finance Income | | | | 6 | 8 |
Other Taxation Social Security Payable | 349 | 276 | 412 | 813 | 547 |
Payments Lease Liabilities Classified As Financing Activities | | | | -103 | -113 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 103 | 103 | 103 | 106 | 113 |
Prepayments | | | 19 | 38 | 22 |
Proceeds From Sales Property Plant Equipment | | | | | -8 |
Profit Loss | 28 | -100 | -207 | 1 602 | 982 |
Profit Loss Before Tax | 225 | -128 | -73 | 1 967 | 1 212 |
Property Plant Equipment Excluding Right-of-use Assets | | | | 166 | 216 |
Property Plant Equipment Gross Cost | 42 | 42 | 42 | 42 | 42 |
Property Plant Equipment Including Right-of-use Assets | 23 | 292 | 190 | 166 | 216 |
Property Plant Equipment Right-of-use Assets | | | | 158 | 214 |
Purchase Intangible Assets | | | | -46 | -11 |
Social Security Costs | 106 | 121 | 123 | 157 | 137 |
Staff Costs Employee Benefits Expense | 1 103 | 1 127 | 1 025 | 1 559 | 1 391 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 34 | -5 | -53 | | -7 |
Tax Expense Credit Applicable Tax Rate | 43 | -24 | -14 | 374 | 230 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | -2 |
Total Additions Including From Business Combinations Intangible Assets | | | | 396 | 11 |
Total Assets | 4 241 | 4 545 | 3 920 | | |
Total Current Tax Expense Credit | 197 | 69 | 39 | | 229 |
Total Liabilities | | 4 065 | 3 647 | | |
Trade Creditors Trade Payables | 174 | | | 326 | 420 |
Trade Debtors Trade Receivables | | | | 2 209 | 2 412 |
Trade Other Payables | 2 340 | 3 742 | 3 398 | 5 056 | 4 899 |
Trade Other Receivables | 3 418 | 3 282 | 2 880 | 4 625 | 3 702 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | -50 | | | |
Turnover Revenue | 9 279 | 8 925 | 6 462 | 15 129 | 20 875 |
Wages Salaries | 894 | 903 | 799 | 1 296 | 1 141 |
Company Contributions To Money Purchase Plans Directors | | | 8 | 8 | 8 |
Director Remuneration | | | 85 | 86 | 114 |
Director Remuneration Benefits Including Payments To Third Parties | 106 | 91 | 93 | 94 | 122 |