Profit & Loss |
Date of Accounts |
2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 432 283 | 129 220 | |
Current Assets | 12 940 048 | 10 699 955 | |
Debtors | 13 878 581 | 15 853 950 | 16 629 330 |
Net Assets Liabilities | -280 914 | 495 440 | -92 856 |
Other Debtors | 70 | 40 | 20 |
Total Inventories | 1 324 988 | 2 453 387 | |
|
Other Financial Data |
Audit Fees Expenses | 28 000 | 50 000 | |
Accrued Liabilities Deferred Income | | 856 324 | 2 172 606 |
Accumulated Amortisation Impairment Intangible Assets | 691 323 | 2 458 865 | 4 226 407 |
Accumulated Depreciation Impairment Property Plant Equipment | 59 | 13 804 | 29 261 |
Additions Other Than Through Business Combinations Intangible Assets | | 81 953 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 15 207 | |
Administration Support Average Number Employees | 73 | 105 | |
Administrative Expenses | 3 501 981 | 10 142 222 | 10 981 329 |
Amortisation Expense Intangible Assets | 691 323 | 1 767 542 | |
Amounts Owed By Related Parties | 13 878 511 | 15 853 910 | |
Amounts Owed To Group Undertakings | | 1 200 000 | 1 266 491 |
Amounts Owed To Related Parties | | 1 200 000 | |
Applicable Tax Rate | 19 | 19 | |
Average Number Employees During Period | 182 | 244 | 233 |
Balances With Banks | 2 432 035 | 128 972 | |
Bank Borrowings | 7 428 000 | 6 356 000 | 7 124 000 |
Bank Borrowings Overdrafts | | 1 072 000 | 1 572 000 |
Cash Cash Equivalents | 2 432 283 | 129 220 | 3 301 119 |
Cash Cash Equivalents Cash Flow Value | 2 432 283 | | |
Cash On Hand | 248 | 248 | |
Comprehensive Income Expense | -281 914 | 776 441 | |
Consideration Received For Shares Issued In Period | | 10 | |
Corporation Tax Payable | | 56 908 | 544 475 |
Cost Sales | 6 000 443 | 20 838 758 | 25 451 278 |
Creditors | 13 578 065 | 21 650 103 | 1 266 491 |
Current Tax For Period | 231 644 | 30 588 | 417 932 |
Deferred Tax Asset Debtors | 19 417 | 14 145 | 22 840 |
Deferred Tax Assets | 4 565 | 19 590 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -4 596 | 5 717 | -1 041 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 2 585 | -847 | -7 654 |
Depreciation Amortisation Expense | 724 410 | 1 797 380 | |
Depreciation Expense Property Plant Equipment | 33 087 | 29 838 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -59 | |
Disposals Intangible Assets | | -841 821 | |
Disposals Property Plant Equipment | | -511 | |
Finished Goods Goods For Resale | 1 324 988 | 2 453 387 | 1 874 073 |
Fixed Assets | 18 074 193 | 15 541 392 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 8 500 000 | | |
Further Item Creditors Component Total Creditors | | 1 200 000 | 1 930 092 |
Further Item Debtors Component Total Debtors | 56 908 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | 5 985 | |
Further Item Proceeds From Issuing Shares Other Equity Instruments Component Corresponding Total | | -1 199 943 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 379 | 1 661 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 129 031 | 188 184 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -3 246 037 | -145 236 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -3 497 701 | -1 003 209 | |
Gain Loss In Cash Flows From Change In Inventories | 785 049 | 1 128 399 | |
Gain Loss On Disposals Property Plant Equipment | -1 477 | -1 568 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 133 | 1 920 | |
Gross Profit Loss | 4 355 439 | 8 996 710 | |
Income Taxes Paid Refund Classified As Operating Activities | | -640 942 | -234 455 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 2 432 283 | -2 303 063 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -12 970 | -17 656 | 57 921 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 767 542 | 1 767 542 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 992 | 15 457 |
Intangible Assets | 17 743 960 | 15 216 550 | 13 449 008 |
Intangible Assets Gross Cost | 18 435 283 | 17 675 415 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 146 175 | 411 241 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 1 | 95 753 | |
Interest Expense On Preference Shares Classified As Debt | 524 523 | 1 191 458 | |
Interest Paid Classified As Financing Activities | -146 176 | -506 994 | |
Interest Paid Classified As Operating Activities | 670 699 | 1 698 452 | |
Interest Payable Similar Charges Finance Costs | 670 699 | 1 698 452 | 2 165 501 |
Interest Received Classified As Investing Activities | 21 | | |
Interest Received Classified As Operating Activities | 21 | | |
Investments | | 1 | 1 |
Investments Fixed Assets | 1 | 1 | 1 |
Investments In Subsidiaries | 1 | 1 | 1 |
Issue Equity Instruments | 1 000 | 10 | |
Minimum Operating Lease Payments Recognised As Expense | 122 243 | 227 027 | |
Net Cash Flows From Used In Financing Activities | 14 178 894 | -2 778 984 | |
Net Cash Flows From Used In Investing Activities | -12 794 277 | 733 853 | |
Net Cash Flows From Used In Operating Activities | 1 047 666 | -257 932 | |
Net Cash Generated From Operations | 1 047 666 | 383 010 | -4 334 950 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 581 051 | 653 436 | |
Net Current Assets Liabilities | 13 297 150 | 14 589 542 | |
Nominal Value Allotted Share Capital | 13 579 025 | 10 | |
Number Shares Issued Fully Paid | 135 790 247 | 123 790 347 | |
Operating Profit Loss | 855 164 | -1 145 512 | |
Other Creditors | 1 034 265 | 255 502 | 154 003 |
Other Departments Average Number Employees | 8 | 9 | |
Other Interest Receivable Similar Income Finance Income | 21 | | |
Other Operating Income Format1 | 1 706 | | |
Other Payables Accrued Expenses | 524 523 | 7 500 | |
Other Remaining Borrowings | | 14 094 103 | 15 455 696 |
Other Revenue | 7 200 078 | 21 142 722 | |
Ownership Interest In Subsidiary Percent | 100 | 100 | |
Par Value Share | | 0 | |
Payments To Redeem Own Shares | | -57 | |
Pension Costs Defined Contribution Plan | 130 740 | 161 695 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 161 695 | 172 822 |
Percentage Class Share Held In Subsidiary | | | 100 |
Prepayments | 2 517 298 | 2 696 089 | |
Prepayments Accrued Income | | 2 696 089 | 3 236 748 |
Proceeds From Issue Debt Securities Classified As Financing Activities | 5 824 070 | | |
Proceeds From Issuing Shares | 1 000 | 10 | |
Proceeds From Sales Intangible Assets | | 841 821 | |
Proceeds From Sales Property Plant Equipment | 6 428 | -8 | |
Production Average Number Employees | 101 | 130 | |
Profit Loss | -281 914 | 776 441 | -588 276 |
Profit Loss Attributable To Owners Parent | -32 177 | -2 861 766 | |
Profit Loss On Ordinary Activities Before Tax | 184 486 | -2 843 964 | |
Property Plant Equipment Gross Cost | 511 | 321 970 | |
Provisions For Liabilities Balance Sheet Subtotal | 397 | | |
Purchase Intangible Assets | -12 744 839 | -81 953 | |
Purchase Property Plant Equipment | -55 887 | -26 007 | |
Redeemable Preference Shares Liability | 13 578 065 | 14 094 103 | 15 455 696 |
Repayments Borrowings Classified As Financing Activities | | -1 072 000 | |
Revenue From Rendering Services | 3 078 512 | 8 356 613 | |
Revenue From Sale Goods | 77 292 | 336 133 | |
Social Security Costs | 308 154 | 823 920 | |
Staff Costs Employee Benefits Expense | 3 286 220 | 9 715 672 | 9 762 283 |
Taxation Social Security Payable | 809 766 | 1 052 251 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 32 |
Tax Expense Credit Applicable Tax Rate | 35 052 | -540 353 | |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | -268 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 133 404 | 1 379 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -4 565 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 65 773 | 568 715 | 697 584 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 216 663 | 17 802 | 467 158 |
Total Assets Less Current Liabilities | 13 297 151 | 14 589 543 | |
Total Borrowings | 13 578 065 | 1 072 000 | 1 572 000 |
Total Current Tax Expense Credit | | 12 932 | 475 853 |
Total Deferred Tax Expense Credit | -2 011 | 4 870 | -8 695 |
Total Operating Lease Payments | 248 023 | 710 129 | |
Trade Creditors Trade Payables | 3 292 845 | 3 945 120 | 4 921 808 |
Trade Debtors Trade Receivables | | 4 845 238 | 6 565 223 |
Turnover Revenue | 10 355 882 | 29 835 468 | |
Unpaid Contributions To Pension Schemes | 21 693 | 37 615 | |
Wages Salaries | 2 847 326 | 8 730 057 | 8 828 774 |
Company Contributions To Money Purchase Plans Directors | | 15 000 | |
Director Remuneration | 66 667 | 219 074 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | |