Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 303 190 | 385 653 | 1 318 500 | 2 073 848 | 119 051 | 3 239 374 |
Current Assets | 5 296 783 | 11 214 574 | 13 441 324 | 17 918 739 | 16 640 853 | 22 536 976 |
Debtors | 4 428 330 | 10 273 123 | 11 727 916 | 14 519 903 | 14 068 415 | 17 423 529 |
Net Assets Liabilities | 3 134 447 | 6 423 064 | 8 713 141 | 11 149 717 | 10 077 897 | 12 415 067 |
Other Debtors | 447 588 | 783 177 | 1 635 911 | 984 892 | 555 561 | 541 941 |
Property Plant Equipment | 356 080 | 331 995 | 327 333 | 337 660 | 333 829 | 301 696 |
Total Inventories | 565 263 | 555 798 | 394 908 | 1 324 988 | 2 453 387 | |
|
Other Financial Data |
Audit Fees Expenses | 6 150 | 7 000 | 10 000 | 14 000 | 22 000 | 35 000 |
Accrued Liabilities Deferred Income | | | | | 454 409 | 1 424 177 |
Accumulated Amortisation Impairment Intangible Assets | 667 395 | 721 509 | 721 509 | 721 509 | 721 509 | |
Accumulated Depreciation Impairment Property Plant Equipment | 331 742 | 301 023 | 318 105 | 361 142 | 390 980 | 423 113 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 6 900 | 12 420 | | 26 007 | |
Administration Support Average Number Employees | 67 | 57 | 12 | 73 | 105 | |
Administrative Expenses | 4 588 831 | 4 259 844 | 6 410 857 | 5 572 402 | 7 296 896 | 8 040 929 |
Amortisation Expense Intangible Assets | 72 151 | 54 114 | | | | |
Amounts Owed By Group Undertakings | | | | | 6 106 875 | 7 192 199 |
Amounts Owed By Related Parties | | | | 5 499 226 | 6 106 875 | |
Amounts Owed To Group Undertakings | | | | | 114 052 | 166 399 |
Amounts Owed To Related Parties | | | | | 114 052 | |
Amount Specific Bank Loan | 136 156 | 111 601 | 90 025 | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | 202 | 138 | 228 | 180 | 240 | 233 |
Bank Borrowings | 112 124 | 90 959 | 68 449 | | | |
Cash Cash Equivalents Cash Flow Value | 303 190 | | | | | |
Comprehensive Income Expense | 694 910 | 4 325 168 | 2 682 259 | 2 436 576 | 673 089 | |
Corporation Tax Payable | | | | | 288 356 | 544 475 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 3 511 464 | 5 965 050 | | | | |
Cost Sales | 9 216 321 | 13 268 491 | 15 342 256 | 13 831 269 | 21 552 015 | 26 159 630 |
Creditors | 112 124 | 90 959 | 68 449 | 7 106 682 | 1 200 000 | 1 930 092 |
Current Tax For Period | -9 177 | 790 502 | 433 152 | 483 595 | 15 588 | 417 653 |
Deferred Tax Asset Debtors | 46 132 | 16 959 | 17 406 | 19 412 | 14 145 | 22 173 |
Deferred Tax Assets | 46 132 | 16 959 | 17 406 | 19 412 | 14 145 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 492 | -3 432 | -1 995 | -4 659 | -174 | -961 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -4 683 | 29 173 | 1 547 | 2 696 | -549 | -7 067 |
Depreciation Amortisation Expense | 109 411 | 85 099 | | | | |
Depreciation Expense Property Plant Equipment | 37 260 | 30 985 | 17 082 | 46 162 | 29 838 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -61 704 | | | | |
Disposals Property Plant Equipment | | -61 704 | | | | |
Dividend Per Share Interim | 2 | 69 | 57 | | 174 | |
Dividends Paid | -123 650 | -1 036 551 | -392 182 | | -1 744 909 | |
Dividends Paid Classified As Financing Activities | -123 650 | -1 036 551 | | | | |
Dividends Paid On Shares Interim | 123 650 | 1 036 551 | 392 182 | | 1 744 909 | |
Financial Assets | 3 761 745 | 7 410 153 | | | | |
Financial Liabilities | 2 159 536 | 3 315 786 | | | | |
Finished Goods Goods For Resale | 565 263 | 555 798 | 394 908 | 1 324 988 | 2 453 387 | 1 874 073 |
Fixed Assets | 410 194 | 331 995 | | 337 660 | 333 829 | |
Further Item Creditors Component Total Creditors | | | | | 1 200 000 | 1 930 092 |
Further Item Debtors Component Total Debtors | 9 332 | | | | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | 5 990 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -174 | 2 376 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 30 081 | 246 908 | 237 343 | 159 864 | 384 865 | 455 251 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 1 920 | 689 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 157 883 | -1 784 948 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 383 370 | 5 883 298 | | | | |
Gain Loss In Cash Flows From Change In Inventories | -190 679 | -9 465 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | -1 477 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -49 | -349 | 465 | 401 | 1 920 | |
Government Grant Income | | | 1 304 776 | | | |
Gross Profit Loss | 5 088 747 | 9 442 021 | 8 231 868 | 8 432 582 | 7 948 399 | |
Income Taxes Paid Refund Classified As Operating Activities | -5 638 | -9 412 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 245 469 | 82 463 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -13 001 | -11 666 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | -45 422 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 54 114 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 30 985 | 17 082 | | 29 838 | 32 133 |
Intangible Assets | 54 114 | | | | | |
Intangible Assets Gross Cost | 721 509 | 721 509 | 721 509 | 721 509 | 721 509 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 53 763 | 37 334 | 10 823 | 4 923 | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 95 215 | |
Interest Paid Classified As Financing Activities | -53 763 | -37 334 | | | | |
Interest Paid Classified As Operating Activities | 53 763 | 37 334 | | | | |
Interest Payable Similar Charges Finance Costs | 53 763 | 37 334 | 10 823 | 4 923 | 95 215 | 175 242 |
Key Management Personnel Compensation Short-term Employee Benefits | 283 829 | 56 492 | | | | |
Minimum Operating Lease Payments Recognised As Expense | 85 838 | 102 397 | 135 243 | 122 243 | 227 027 | |
Net Cash Flows From Used In Financing Activities | -208 889 | -1 098 440 | | | | |
Net Cash Flows From Used In Operating Activities | 454 358 | 1 187 803 | | | | |
Net Cash Generated From Operations | 448 720 | 1 178 391 | | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 799 294 | 5 267 276 | | | | |
Net Current Assets Liabilities | 2 836 377 | 6 182 028 | 8 454 257 | 10 812 057 | 10 944 068 | 14 043 463 |
Operating Profit Loss | 689 883 | 5 182 177 | 3 125 787 | 2 910 087 | 771 503 | |
Other Creditors | 513 470 | 390 728 | 439 416 | 461 006 | 94 226 | 62 494 |
Other Departments Average Number Employees | 10 | 10 | 11 | 8 | 5 | |
Other Interest Expense | | | | | 95 215 | 175 242 |
Other Operating Income Format1 | 189 967 | | 1 304 776 | 49 907 | 120 000 | 120 000 |
Other Payables Accrued Expenses | 186 841 | 376 590 | 624 823 | 535 890 | 424 794 | |
Other Remaining Borrowings | | | | | 1 200 000 | |
Other Remaining Operating Income | | | | 49 907 | | |
Other Revenue | 10 148 348 | 14 542 463 | | | | |
Other Taxation Social Security Payable | | | | | 937 215 | 1 492 241 |
Pension Costs Defined Contribution Plan | 53 063 | 83 481 | 156 261 | 130 740 | 146 695 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 146 695 | 152 822 |
Prepayments | 914 310 | 3 231 664 | 3 438 563 | 2 517 298 | 2 695 196 | |
Prepayments Accrued Income | | | | | 2 695 196 | 3 234 793 |
Production Average Number Employees | 125 | 71 | 205 | 99 | 130 | |
Profit Loss | 694 910 | 4 325 168 | 2 682 259 | 2 436 576 | 673 089 | 2 337 170 |
Profit Loss On Ordinary Activities Before Tax | 636 120 | 5 144 843 | 3 114 964 | 2 905 164 | 676 288 | 2 746 795 |
Property Plant Equipment Gross Cost | 687 822 | 633 018 | 645 438 | 698 802 | 724 809 | |
Purchase Property Plant Equipment | | -6 900 | | | | |
Repayments Borrowings Classified As Financing Activities | -31 476 | -24 555 | | | | |
Revenue From Rendering Services | 4 137 069 | 8 137 771 | | | | |
Revenue From Sale Goods | 19 651 | 30 278 | | | | |
Social Security Costs | 397 016 | 343 718 | 683 269 | 627 890 | 739 963 | |
Staff Costs Employee Benefits Expense | 5 226 953 | 4 634 702 | 7 764 117 | 6 540 890 | 8 996 535 | 9 042 215 |
Taxation Social Security Payable | 412 994 | 1 017 137 | 1 414 115 | 741 035 | 937 215 | |
Tax Decrease From Utilisation Tax Losses | 12 025 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -260 019 | | | | | 32 |
Tax Expense Credit Applicable Tax Rate | 120 863 | 977 520 | 591 843 | 551 981 | 128 495 | 604 521 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -103 533 | -121 340 | -205 818 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -9 177 | -171 543 | -177 107 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 120 395 | 15 078 | 17 912 | 35 748 | 6 505 | 7 878 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 2 053 | 2 052 | 2 052 | 2 052 | 1 379 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -58 790 | 819 675 | 432 705 | 468 588 | 3 199 | 409 625 |
Total Assets Less Current Liabilities | 3 246 571 | 6 514 023 | 8 781 590 | 11 149 717 | 11 277 897 | 14 345 159 |
Total Borrowings | 112 124 | 90 959 | 68 449 | | 1 200 000 | |
Total Current Tax Expense Credit | | | | | -2 068 | 417 653 |
Total Deferred Tax Expense Credit | -49 613 | 29 173 | -447 | -2 006 | 5 267 | -8 028 |
Total Operating Lease Payments | | | | 519 694 | 710 129 | |
Trade Creditors Trade Payables | 1 323 069 | 2 436 867 | 2 053 985 | 3 264 250 | 3 741 863 | 4 803 727 |
Trade Debtors Trade Receivables | | | | 5 499 075 | 4 696 638 | 6 432 423 |
Turnover Revenue | 14 305 068 | 22 710 512 | 23 574 124 | 22 263 851 | 29 500 414 | |
Wages Salaries | 4 776 874 | 4 207 503 | 6 924 587 | 5 782 260 | 8 109 877 | 8 209 894 |
Amount Specific Advance Or Credit Directors | 40 067 | 251 834 | 2 012 238 | -1 200 755 | -1 296 279 | |
Amount Specific Advance Or Credit Made In Period Directors | 9 471 | 410 192 | 27 007 | 214 585 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | -1 650 | -450 259 | -278 841 | -3 427 578 | -7 842 | |
Company Contributions To Money Purchase Plans Directors | 6 000 | 10 000 | 30 000 | 22 462 | | |
Director Remuneration | 130 911 | 76 862 | 111 190 | 159 143 | 24 653 | 24 368 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 24 653 | 24 745 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 1 | 1 | 1 | | |