Profit & Loss |
Date of Accounts |
2015-09-30 | 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 | 187 959 | 128 656 | 123 453 | 7 407 | 2 206 | 1 673 | 1 831 746 | 45 124 |
Current Assets | 3 021 135 | 1 901 247 | 1 896 044 | 1 887 820 | 1 883 433 | 1 783 477 | 9 161 152 | 6 707 542 |
Debtors | 2 833 176 | 4 | 1 772 591 | 1 880 413 | 1 881 227 | 1 781 804 | 7 329 406 | 6 662 418 |
Net Assets Liabilities | 6 706 188 | 6 264 220 | 6 086 889 | 5 864 428 | 5 627 635 | 5 356 113 | 9 131 119 | -941 698 |
Other Debtors | 4 | 4 | 4 | 4 | 4 | 2 698 | 3 874 | 4 |
Total Inventories | | | | | | 4 886 226 | 3 176 985 | |
|
Other Financial Data |
Audit Fees Expenses | 2 575 | 2 700 | | | | | | |
Accrued Liabilities Deferred Income | | | | 20 001 | 9 600 | 9 424 354 | 1 997 885 | 2 337 878 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 125 346 | 139 096 | 152 846 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 531 059 | 705 057 | 809 920 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 1 583 973 | 1 471 939 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 13 219 | 157 183 |
Administrative Expenses | 11 897 | 101 959 | | | | | | |
Amortisation Expense Intangible Assets | | | | | | 623 311 | 756 612 | |
Amounts Owed By Related Parties | 2 833 172 | 1 772 587 | 1 772 587 | 1 880 409 | | | | |
Average Number Employees During Period | | | | 7 | 7 | 7 | 8 | 7 |
Bank Borrowings | | | | | | 597 185 | 606 281 | |
Bank Borrowings Overdrafts | 1 755 063 | | | | | 597 185 | 606 281 | |
Bills Exchange Payable | | | | | | 297 367 | | |
Capital Reduction Decrease In Equity | | | | | | | -54 580 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 3 019 | |
Cash Cash Equivalents | | | | | 2 153 070 | 4 238 338 | 5 530 373 | 1 924 945 |
Comprehensive Income Expense | | | | | | -1 321 823 | 957 110 | -8 840 845 |
Corporation Tax Payable | | | 1 112 | | | | | |
Corporation Tax Recoverable | | | | | | 169 134 | 121 234 | 313 562 |
Cost Sales | | | | | | 14 291 150 | 21 583 777 | 14 073 307 |
Creditors | 2 566 968 | 1 846 377 | 2 030 036 | 2 232 520 | 2 455 759 | 2 674 325 | 485 857 | -6 259 270 |
Cumulative Preference Share Dividends Unpaid | 811 905 | 91 314 | 274 973 | 477 457 | 700 696 | 919 262 | | |
Current Tax For Period | | | | | | -168 484 | 6 693 | -309 194 |
Debentures In Issue | | | | | | | 5 632 888 | 6 632 888 |
Deferred Tax Asset Debtors | | | | | | | 1 699 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | 1 048 647 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | -287 867 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 66 127 | -55 534 | |
Depreciation Expense Property Plant Equipment | | | | | | 275 910 | 458 448 | |
Derivative Liabilities | | | | | | 114 558 | | |
Finance Lease Liabilities Present Value Total | | | | | | | 2 588 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 2 588 | |
Finished Goods Goods For Resale | | | | | | 4 886 226 | 3 176 985 | 6 219 890 |
Further Item Creditors Component Total Creditors | | | | | | | 166 969 | 166 969 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | 21 766 | -287 867 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 65 219 | 65 219 | 387 391 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | 52 320 | -18 606 | -1 789 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -16 421 | 102 167 | |
Gain Loss From Fair Value Cash Flow Hedges Before Tax Recognised In Other Comprehensive Income | | | | | | -114 558 | 209 457 | -94 899 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 522 | -181 | |
Impairment Loss Intangible Assets | | | | | | | | 6 259 270 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | -21 766 | 39 797 | -18 031 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -42 012 | 59 303 | | | | | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | -18 606 | -1 789 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -650 | 47 900 | -4 389 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 13 750 | 13 750 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 173 998 | 110 317 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | | 2 889 009 |
Intangible Assets | | | | | | 151 261 | 137 511 | 123 761 |
Intangible Assets Gross Cost | | | | | | 276 607 | 276 607 | 276 607 |
Interest Expense On Convertible Borrowings | | | | | | | 462 117 | 638 229 |
Interest Expense On Redeemable Preference Shares Classified As Debt | | | | | | 218 566 | | |
Interest Income On Bank Deposits | | | | | | 1 397 | 1 779 | 95 |
Interest Paid Classified As Operating Activities | | | | | | | -7 | -93 928 |
Interest Payable Similar Charges Finance Costs | 233 578 | 340 156 | | | | 256 089 | 462 124 | 732 157 |
Interest Received Classified As Investing Activities | -223 | -147 | | | | -1 397 | -1 779 | -95 |
Investments Fixed Assets | 6 255 681 | 6 255 681 | 6 255 681 | 6 255 681 | 6 255 681 | 6 255 681 | 6 255 681 | 276 442 |
Investments In Associates | | | | 6 255 681 | 6 255 681 | | | |
Investments In Subsidiaries | | | | | 6 255 681 | 6 255 681 | 6 255 681 | 276 442 |
Issue Equity Instruments | | | | | | | 3 843 615 | |
Loans From Other Related Parties Other Than Directors | | | | | | 1 762 551 | | |
Net Cash Flows From Used In Financing Activities | -45 000 | 1 060 747 | | | | | | |
Net Cash Flows From Used In Investing Activities | -223 | -147 | | | | | | |
Net Cash Flows From Used In Operating Activities | 3 211 | -1 001 297 | | | | | | |
Net Cash Generated From Operations | 3 211 | -1 001 297 | | | | | | |
Net Current Assets Liabilities | 3 017 475 | 1 854 916 | 1 861 244 | 1 841 267 | 1 827 713 | 1 774 757 | | |
Net Finance Income Costs | 223 | 147 | | | | 1 397 | 1 779 | 95 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -7 | |
Other Comprehensive Income Expense Before Tax | | | | | | -40 472 | 151 054 | -78 657 |
Other Creditors | 2 730 | 46 331 | 6 508 | 2 120 | 2 120 | 2 120 | 2 140 | 2 379 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 10 922 | 5 454 |
Other Disposals Property Plant Equipment | | | | | | | 22 016 | 5 454 |
Other Interest Receivable Similar Income Finance Income | 223 | 147 | | | | 1 397 | 1 779 | 95 |
Other Provisions Balance Sheet Subtotal | | | | | | 321 765 | 311 563 | 266 547 |
Other Remaining Borrowings | | | | | | 1 762 551 | | 1 286 424 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 70 699 | 78 819 | 114 629 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | | 100 | 100 | |
Prepayments Accrued Income | | | | | | 2 644 | 369 644 | 291 312 |
Proceeds From Issuing Shares | -45 000 | | | | | | | |
Profit Loss | -245 252 | -441 968 | | | -236 793 | -271 522 | -123 189 | 8 762 188 |
Profit Loss On Ordinary Activities Before Tax | -245 252 | -441 968 | | | | | | |
Property Plant Equipment Gross Cost | | | | | | 967 647 | 980 866 | 1 132 595 |
Redeemable Preference Shares Liability | | | | | | 1 755 063 | | |
Research Development Expense Recognised In Profit Or Loss | | | | | | 146 849 | 316 078 | |
Social Security Costs | | | | | | 236 193 | 308 582 | |
Staff Costs Employee Benefits Expense | | | | 16 000 | 12 000 | 12 000 | 181 969 | -2 000 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 321 634 | 305 897 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 1 628 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 173 662 | 36 613 | 181 831 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | -9 863 | -31 090 | 20 721 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -102 376 | 20 825 | -593 884 |
Total Assets Less Current Liabilities | 9 273 156 | 8 110 597 | 8 116 925 | 8 096 948 | 8 083 394 | 8 030 438 | | |
Total Borrowings | | | | | | 2 059 918 | 606 281 | 1 286 424 |
Total Current Tax Expense Credit | | | | | | -169 134 | 47 900 | -313 583 |
Total Deferred Tax Expense Credit | | | | | | 66 127 | -33 768 | -287 867 |
Trade Creditors Trade Payables | 811 905 | | 27 180 | 24 432 | 44 000 | 712 459 | 1 150 490 | 1 114 569 |
Trade Debtors Trade Receivables | | | | | | 4 255 268 | 2 584 906 | 1 905 418 |
Turnover Revenue | | | | | | 20 978 812 | 32 159 055 | |
Wages Salaries | | | | 16 000 | 12 000 | 12 000 | 181 969 | -2 000 |