Profit & Loss |
Date of Accounts |
2021-09-30 | 2022-09-30 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 1 839 984 | 3 882 236 |
Current Assets | 23 719 575 | 32 308 914 |
Debtors | 84 289 | 84 289 |
Net Assets Liabilities | 3 754 056 | 4 050 518 |
Other Debtors | 84 289 | 84 289 |
Total Inventories | 5 608 058 | 6 969 766 |
|
Other Financial Data |
Audit Fees Expenses | 56 500 | 60 000 |
Accrued Liabilities Deferred Income | 5 282 589 | 5 769 974 |
Accumulated Amortisation Impairment Intangible Assets | 5 771 563 | 6 343 442 |
Accumulated Depreciation Impairment Property Plant Equipment | 8 119 256 | 9 013 182 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 577 597 |
Administration Support Average Number Employees | 97 | 111 |
Administrative Expenses | 13 425 191 | 16 576 543 |
Amortisation Expense Intangible Assets | 515 934 | 571 879 |
Amortisation Government Grants | -1 925 070 | |
Amounts Owed By Associates Joint Ventures Participating Interests | 3 094 303 | 4 857 768 |
Amounts Owed To Group Undertakings | 365 060 | 691 616 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 294 | 370 |
Bank Borrowings Overdrafts | 12 500 000 | 14 182 501 |
Cash Cash Equivalents Cash Flow Value | 1 839 984 | 3 882 236 |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | 60 000 | |
Comprehensive Income Expense | -2 178 905 | 602 462 |
Corporation Tax Recoverable | 1 086 193 | 859 255 |
Cost Sales | 41 599 694 | 74 596 711 |
Creditors | 530 675 | 857 231 |
Current Tax For Period | | 226 937 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -480 191 | 297 475 |
Deferred Tax Liabilities | 208 021 | 505 496 |
Depreciation Expense Property Plant Equipment | 989 178 | 893 926 |
Distribution Average Number Employees | 118 | 157 |
Distribution Costs | 3 260 524 | 5 403 981 |
Dividends Paid | 180 000 | 306 000 |
Dividends Paid Classified As Financing Activities | 180 000 | 306 000 |
Dividends Paid On Shares | 180 000 | 306 000 |
Fixed Assets | 934 168 | 934 168 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 5 900 907 | 5 245 763 |
Gain Loss In Cash Flows From Change In Accrued Items | 134 019 | 487 385 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 257 669 | 5 290 089 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -4 862 906 | -5 185 379 |
Gain Loss In Cash Flows From Change In Inventories | -504 090 | -1 361 708 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 133 | |
Government Grant Income | 1 925 070 | |
Gross Profit Loss | 12 256 573 | 23 324 136 |
Income Taxes Paid Refund Classified As Operating Activities | -406 982 | 226 937 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 2 830 259 | 2 042 252 |
Increase Decrease In Current Tax From Foreign Exchange Adjustments | -406 982 | |
Increase Decrease In Existing Provisions | | 297 475 |
Increase Decrease In Net Debt From Cash Flows | | -359 751 |
Increase From Amortisation Charge For Year Intangible Assets | | 140 923 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 153 974 |
Intangible Assets | 656 947 | 656 947 |
Intangible Assets Gross Cost | | 656 947 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 409 098 | 569 519 |
Interest Paid Classified As Operating Activities | 409 098 | 569 519 |
Interest Payable Similar Charges Finance Costs | 409 098 | 569 519 |
Investments | 277 221 | 277 221 |
Investments Fixed Assets | 277 221 | 277 221 |
Investments In Associates | | 352 781 |
Investments In Associates Joint Ventures Participating Interests | 277 221 | 277 221 |
Net Cash Flows From Used In Financing Activities | 9 268 514 | 1 376 501 |
Net Cash Flows From Used In Investing Activities | -536 801 | -577 597 |
Net Cash Flows From Used In Operating Activities | -5 901 454 | 1 243 348 |
Net Cash Generated From Operations | -5 899 338 | 2 039 804 |
Net Current Assets Liabilities | -446 386 | -772 942 |
Net Debt Funds | 10 660 016 | 10 300 265 |
Net Deferred Tax Liability Asset | 688 212 | 532 701 |
Number Shares Issued Fully Paid | 4 770 | 4 770 |
Operating Profit Loss | -2 504 072 | 1 343 612 |
Other Creditors | 165 615 | 165 615 |
Other Investments Other Than Loans | 65 000 | 65 000 |
Other Operating Income Format1 | 1 925 070 | |
Other Taxation Social Security Payable | 634 474 | 257 331 |
Par Value Share | | 0 |
Pension Costs Defined Contribution Plan | 142 226 | 195 102 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 142 226 | 195 102 |
Prepayments Accrued Income | 518 019 | 711 876 |
Proceeds From Borrowings Classified As Financing Activities | 7 523 444 | 1 682 501 |
Proceeds From Government Grants Classified As Financing Activities | 1 925 070 | |
Proceeds From Sales Property Plant Equipment | 156 824 | |
Production Average Number Employees | 79 | 102 |
Profit Loss | -275 110 | -20 556 |
Profit Loss On Ordinary Activities Before Tax | -3 066 078 | 1 126 874 |
Property Plant Equipment Gross Cost | 13 878 024 | 2 470 329 |
Provisions | 208 021 | 505 496 |
Provisions For Liabilities Balance Sheet Subtotal | 208 021 | 505 496 |
Purchase Intangible Assets | 73 146 | |
Purchase Property Plant Equipment | 560 479 | 577 597 |
Raw Materials | 5 608 058 | 6 969 766 |
Revenue From Sale Goods | 53 856 267 | 97 920 847 |
Share-based Payment Expense Equity Settled | 300 840 | |
Share Profit Loss Associates Accounted For By Equity Method | -152 908 | 352 781 |
Social Security Costs | 512 751 | 724 755 |
Staff Costs Employee Benefits Expense | 7 087 861 | 8 634 478 |
Tax Expense Credit Applicable Tax Rate | -501 016 | 150 984 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 92 633 | 70 019 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 401 | 5 934 |
Tax Increase Decrease From Other Short-term Timing Differences | -480 191 | 297 475 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -887 173 | 524 412 |
Total Assets Less Current Liabilities | 487 782 | 161 226 |
Total Current Tax Expense Credit | -406 982 | 226 937 |
Total Operating Lease Payments | 810 388 | 844 579 |
Trade Creditors Trade Payables | 14 292 692 | 16 103 765 |
Trade Debtors Trade Receivables | 9 839 022 | 12 322 447 |
Turnover Revenue | 53 856 267 | 4 399 401 |
Wages Salaries | 6 432 884 | 7 714 621 |
Director Remuneration | 75 000 | 267 930 |