Profit & Loss |
Date of Accounts |
2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 81 650 | 21 577 | 4 786 | 35 874 | 666 590 | 547 185 | 361 524 |
Current Assets | 835 720 | 1 038 535 | 1 094 868 | 1 244 642 | 2 071 615 | 4 970 775 | 4 858 974 |
Debtors | 19 842 | 93 845 | 203 332 | 183 824 | 376 086 | 659 026 | 565 483 |
Net Assets Liabilities | 228 320 | 358 769 | 467 868 | 548 340 | 788 239 | 1 278 651 | 1 610 699 |
Property Plant Equipment | 84 594 | 93 650 | 74 349 | 128 924 | 276 778 | 276 580 | 278 061 |
Total Inventories | 734 228 | 923 113 | 886 750 | 1 024 944 | 1 028 939 | 3 764 564 | 3 931 967 |
Other Debtors | | | | | | | 71 971 |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | | | | | | 215 500 | 80 000 |
Director Remuneration | | | | | | 20 814 | 20 970 |
Dividend Recommended By Directors | | | | | | | 111 127 |
Accumulated Amortisation Impairment Intangible Assets | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 209 704 | 238 768 | 272 074 | 258 088 | 294 194 | 407 872 | 555 199 |
Average Number Employees During Period | | 14 | 16 | 17 | 20 | 35 | 49 |
Creditors | 38 000 | 30 000 | 25 676 | 78 751 | 76 968 | 47 686 | 160 228 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 51 273 | | | |
Disposals Property Plant Equipment | | | 2 160 | 77 000 | | | 3 233 |
Fixed Assets | 84 594 | 93 650 | 74 349 | 128 924 | 276 778 | 276 580 | 278 061 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 29 064 | 33 306 | 37 287 | 36 106 | 113 678 | 147 327 |
Intangible Assets Gross Cost | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | |
Net Current Assets Liabilities | 197 581 | 312 933 | 434 369 | 520 470 | 625 494 | 1 102 307 | 1 545 134 |
Property Plant Equipment Gross Cost | 294 298 | 332 418 | 346 423 | 387 012 | 570 972 | 684 452 | 833 260 |
Provisions For Liabilities Balance Sheet Subtotal | 15 855 | 17 814 | 15 174 | 22 303 | 37 065 | 52 550 | 52 268 |
Total Additions Including From Business Combinations Property Plant Equipment | | 38 120 | 16 165 | 117 589 | 183 960 | 113 480 | 152 041 |
Total Assets Less Current Liabilities | 282 175 | 406 583 | 508 718 | 649 394 | 902 272 | 1 538 146 | 1 823 195 |
Accrued Liabilities Deferred Income | | | | | | 288 499 | 271 082 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -282 |
Administrative Expenses | | | | | | 3 440 826 | 3 768 594 |
Bank Borrowings | | | | | | 40 000 | 40 000 |
Bank Borrowings Overdrafts | | | | | | 160 000 | 120 000 |
Bank Overdrafts | | | | | 11 596 | | 10 101 |
Cash Cash Equivalents Cash Flow Value | | | | | | 547 185 | 351 423 |
Comprehensive Income Expense | | | | | | 578 412 | 443 087 |
Corporation Tax Payable | | | | | | 34 612 | 92 622 |
Cost Sales | | | | | | 11 105 457 | 12 919 727 |
Current Tax For Period | | | | | | 34 612 | 92 622 |
Depreciation Amortisation Expense | | | | | | 113 678 | 147 327 |
Depreciation Expense Property Plant Equipment | | | | | | 96 794 | 130 443 |
Dividend Per Share Interim | | | | | | | 883 |
Dividends Paid | | | | | | 88 000 | 111 127 |
Dividends Paid Classified As Financing Activities | | | | | | -88 000 | -111 127 |
Dividends Paid On Shares Interim | | | | | | 88 000 | 111 127 |
Finance Lease Liabilities Present Value Total | | | | | | 6 717 | 6 717 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 743 | 452 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 1 312 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 2 399 331 | -482 748 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -282 940 | 93 543 |
Gross Profit Loss | | | | | | 4 073 506 | 4 310 632 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -32 304 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -107 809 | -195 762 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -2 308 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 2 735 625 | 167 403 |
Interest Expense On Bank Overdrafts | | | | | | | 7 214 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 3 428 | 1 631 |
Interest Paid Classified As Operating Activities | | | | | | -743 | -7 933 |
Interest Payable Similar Charges Finance Costs | | | | | | 4 171 | 9 564 |
Issue Equity Instruments | | | | | | | 88 |
Merchandise | | | | | | 3 764 564 | 3 931 967 |
Net Cash Flows From Used In Financing Activities | | | | | | 117 282 | 138 488 |
Net Cash Flows From Used In Investing Activities | | | | | | 113 480 | 148 166 |
Net Cash Flows From Used In Operating Activities | | | | | | -122 953 | -90 892 |
Net Cash Generated From Operations | | | | | | -127 124 | -132 760 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -642 |
Number Shares Issued Fully Paid | | | | | | | 188 |
Operating Profit Loss | | | | | | 632 680 | 542 041 |
Other Cash Inflow Outflow Classified As Financing Activities | | | | | | -29 719 | -20 000 |
Other Creditors | | | | | | 174 487 | 192 070 |
Other Deferred Tax Expense Credit | | | | | | 15 485 | -282 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 642 |
Other Operating Income Format1 | | | | | | | 3 |
Other Taxation Social Security Payable | | | | | | 19 308 | 52 356 |
Par Value Share | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -6 716 | -6 717 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 227 069 | 100 854 |
Prepayments Accrued Income | | | | | | 245 538 | 262 698 |
Proceeds From Issuing Shares | | | | | | | -88 |
Proceeds From Sales Property Plant Equipment | | | | | | | -3 233 |
Profit Loss | | | | | | 578 412 | 443 087 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 628 509 | 533 119 |
Provisions | | | | | | 52 550 | 52 268 |
Purchase Property Plant Equipment | | | | | | -113 480 | -152 041 |
Recoverable Value-added Tax | | | | | | 323 417 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -40 000 |
Social Security Costs | | | | | | 58 705 | 106 251 |
Staff Costs Employee Benefits Expense | | | | | | 1 050 215 | 1 410 861 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 50 097 | 90 032 |
Total Borrowings | | | | | | 40 000 | 50 101 |
Total Current Tax Expense Credit | | | | | | 34 612 | 90 314 |
Total Operating Lease Payments | | | | | | 15 629 | 16 865 |
Trade Creditors Trade Payables | | | | | | 3 141 820 | 2 340 448 |
Trade Debtors Trade Receivables | | | | | | 90 071 | 230 814 |
Turnover Revenue | | | | | | 15 178 963 | 17 230 359 |
Wages Salaries | | | | | | 764 441 | 1 203 756 |