Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | | | | | |
Net Worth | 190 465 | 411 738 | 364 671 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 119 105 | 213 666 | 175 077 | 1 138 281 | 211 979 | 277 908 | 155 309 |
Current Assets | 1 274 493 | 1 074 716 | 454 208 | 739 339 | 955 816 | 738 667 | 1 283 995 | 609 964 | 479 527 | 407 821 |
Debtors | 1 026 726 | 1 019 971 | 343 322 | 491 524 | 686 260 | 518 320 | 122 978 | 155 257 | 143 772 | 252 512 |
Net Assets Liabilities | | | | 489 692 | 793 895 | 844 374 | 1 082 917 | 692 133 | 518 262 | 387 823 |
Other Debtors | | | | | | 40 893 | 90 697 | 71 615 | 17 393 | 116 953 |
Property Plant Equipment | | | | 8 072 | 8 773 | 122 703 | 121 634 | 119 747 | 120 018 | 157 176 |
Total Inventories | | | | 128 710 | 55 890 | 45 270 | 22 736 | 242 728 | 56 912 | |
Cash Bank In Hand | 247 767 | 54 745 | 110 886 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 190 465 | 411 738 | 364 671 | | | | | | | |
Tangible Fixed Assets | 31 212 | 46 589 | 33 893 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 100 | | | | | | | |
Profit Loss Account Reserve | 190 463 | 410 987 | 364 690 | | | | | | | |
Shareholder Funds | 190 465 | 411 738 | 364 671 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | 1 800 | 1 800 | 1 800 | 1 800 | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | -1 800 | -1 800 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 47 292 | 47 440 | 49 441 | 51 592 | 53 479 | 55 845 | 67 996 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 115 930 | 1 082 | | 2 637 | |
Administrative Expenses | | | | | 30 884 | 110 422 | | | | |
Amounts Owed By Related Parties | | | | | | 243 175 | 7 434 | 7 028 | | |
Average Number Employees During Period | | | | | 7 | 8 | 8 | 8 | 7 | 7 |
Balances Amounts Owed By Related Parties | | | | 8 606 | 9 194 | 189 428 | 10 492 | 34 975 | | |
Bank Borrowings | | | | | | | 46 667 | 37 618 | 27 500 | |
Bank Borrowings Overdrafts | | | | | | | | | 24 678 | 92 956 |
Bank Overdrafts | | | | | | | | | 14 678 | |
Comprehensive Income Expense | | | | | 344 203 | 77 146 | | | | |
Corporation Tax Payable | | | | | | | | | 4 492 | |
Creditors | | | | 275 637 | 188 907 | 35 519 | 46 667 | 37 618 | 58 275 | 158 930 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | -332 521 | -125 000 | -929 055 | -85 437 | -55 520 | |
Depreciation Expense Property Plant Equipment | | | | | 2 509 | 2 000 | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 2 360 | | | | | |
Disposals Property Plant Equipment | | | | | 5 900 | | | | | |
Dividend Per Share Final | | | | | | 417 | | | | |
Dividend Per Share Interim | | | | | 417 | 250 | 1 200 | 2 800 | 789 | |
Dividends Paid | | | | | -40 000 | -26 667 | | | | |
Dividends Paid On Shares Final | | | | | | 1 667 | | | | |
Dividends Paid On Shares Interim | | | | | 40 000 | 25 000 | 120 000 | 160 000 | 78 947 | |
Expenses Recognised For Doubtful Debts Owed By Related Parties | | | | | | -9 195 | | | | |
Fixed Assets | 34 679 | 50 805 | 57 976 | 25 990 | 26 985 | 143 026 | 141 452 | 137 752 | 120 017 | 157 176 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | | | | | 9 598 | 40 906 | -39 818 | -629 | 4 219 | |
Gross Profit Loss | | | | | 420 360 | 139 638 | | | | |
Income From Related Parties | | | | | 1 337 898 | 1 677 | 1 711 567 | 103 083 | | |
Increase Decrease In Loans Owed By Related Parties Attributable To Interest Transactions | | | | | 71 | 868 | 2 073 | 1 592 | 915 | |
Increase Decrease In Loans Owed By Related Parties Due To Other Changes | | | | | | | | | -7 028 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 2 508 | 2 000 | 2 151 | 1 887 | 2 366 | 12 151 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | 271 048 | 160 624 | 752 183 | 13 423 | 52 902 | |
Interest Payable Similar Charges Finance Costs | | | | | -25 799 | -7 024 | | | | |
Investments Fixed Assets | 3 467 | 4 216 | 24 083 | 17 918 | 18 212 | 20 323 | 19 818 | 18 005 | | |
Investments In Group Undertakings Participating Interests | | | | | 18 212 | 2 111 | | | | |
Investments In Subsidiaries | | | | | | 20 323 | 19 818 | 18 005 | 18 005 | |
Loans Owed By Related Parties | | | | 242 022 | 239 967 | 267 264 | 92 465 | 22 043 | 13 312 | |
Net Current Assets Liabilities | 155 786 | 360 933 | 321 437 | 463 702 | 766 909 | 701 348 | 989 366 | 592 148 | 420 317 | 248 891 |
Nominal Value Allotted Share Capital | | | | | 100 | 100 | 100 | 100 | 100 | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | 100 | |
Other Comprehensive Income Expense Net Tax | | | | | 9 598 | 40 906 | | | | |
Other Creditors | | | | | | 6 880 | 3 839 | 2 858 | 8 946 | 7 009 |
Other Taxation Social Security Payable | | | | | | | | | | 1 683 |
Par Value Share | | 1 | | | | 1 | 1 | 1 | 1 | |
Percentage Class Share Held In Subsidiary | | | | | 85 | 85 | 85 | 85 | | |
Profit Loss | | | | | 334 605 | 36 240 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | 415 275 | 36 240 | | | | |
Property Plant Equipment Gross Cost | | | | 55 364 | 56 214 | 172 144 | 173 226 | 173 226 | 175 862 | 225 172 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 1 234 | 149 | 149 | |
Taxation Social Security Payable | | | | | | 2 114 | 97 957 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 80 670 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 6 750 | | | | | 49 310 |
Total Assets Less Current Liabilities | 190 465 | 411 738 | 379 457 | 489 692 | 793 895 | 844 374 | 1 130 818 | 729 900 | 540 334 | 406 067 |
Total Borrowings | | | | | | | 46 667 | 37 618 | 27 500 | |
Trade Creditors Trade Payables | | | | | | 26 525 | 187 700 | 3 158 | 18 359 | 57 282 |
Trade Debtors Trade Receivables | | | | | | 234 252 | 24 847 | 76 614 | 126 379 | 135 559 |
Work In Progress | | | | | 55 890 | 45 270 | 22 736 | 242 728 | 56 912 | |
Advances Credits Directors | | | | | | | | 15 015 | 13 312 | 106 206 |
Advances Credits Made In Period Directors | | | | | | | | | 53 817 | |
Advances Credits Repaid In Period Directors | | | | | | | | | 55 520 | |
Amount Specific Advance Or Credit Directors | | | | 2 108 | 8 196 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 6 088 | | | | | |
Director Remuneration | | | | | 10 600 | 10 600 | 10 600 | 10 600 | 36 733 | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | | | 44 | | | | | | | |
Creditors Due After One Year | | | 14 786 | | | | | | | |
Creditors Due Within One Year | 1 118 707 | 713 783 | 132 771 | | | | | | | |
Number Shares Allotted | | 2 | | | | | | | | |
Other Aggregate Reserves | | | -119 | | | | | | | |
Revaluation Reserve | | 749 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | | | | |
Tangible Fixed Assets Additions | | 55 963 | 1 895 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 89 070 | 111 538 | 113 432 | | | | | | | |
Tangible Fixed Assets Depreciation | 57 858 | 64 948 | 79 539 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 14 215 | 14 591 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 124 | | | | | | | | |
Tangible Fixed Assets Disposals | | 33 495 | | | | | | | | |