Profit & Loss |
Date of Accounts |
2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 665 704 | 2 511 717 | 2 517 304 | 2 688 573 | 2 222 799 |
Current Assets | 8 878 131 | 11 008 683 | 12 136 563 | 11 547 322 | 11 242 494 |
Debtors | 2 481 584 | 3 966 477 | 4 518 582 | 3 571 685 | 3 300 640 |
Net Assets Liabilities | 6 202 298 | 7 541 474 | 8 268 560 | 8 449 551 | 8 521 230 |
Property Plant Equipment | 3 268 700 | 3 928 114 | 3 737 940 | 3 859 772 | 3 705 758 |
Total Inventories | 570 043 | 585 058 | 1 089 635 | 1 094 113 | 693 478 |
Other Debtors | 40 163 | 131 363 | | | |
|
Other Financial Data |
Audit Fees Expenses | 12 005 | 13 514 | 13 805 | 13 954 | 15 600 |
Director Remuneration | 1 000 311 | 967 359 | 1 126 043 | 1 388 341 | 1 408 895 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | 3 |
Accrued Liabilities | 623 541 | 589 577 | 695 233 | 938 835 | 1 240 267 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 909 457 | 2 078 893 | 2 009 661 | 2 100 911 | 2 257 221 |
Additional Provisions Increase From New Provisions Recognised | | | | | 118 000 |
Administrative Expenses | 2 699 141 | 2 525 648 | 3 368 341 | 3 713 955 | 3 402 667 |
Applicable Tax Rate | 19 | 19 | 19 | 25 | 25 |
Average Number Employees During Period | 43 | 44 | 45 | 44 | 43 |
Cash Cash Equivalents Cash Flow Value | 2 665 704 | 2 511 717 | 2 517 304 | 2 688 573 | |
Comprehensive Income Expense | 693 687 | 1 339 176 | 1 027 086 | 180 991 | 71 679 |
Corporation Tax Payable | 203 642 | 53 753 | 375 132 | 17 006 | 52 357 |
Cost Sales | 42 940 540 | 45 686 226 | 64 128 884 | 57 446 717 | 51 602 796 |
Creditors | 93 470 | 177 276 | 66 762 | 6 439 743 | 5 791 222 |
Current Asset Investments | 3 160 800 | 3 945 431 | 4 011 042 | 4 192 951 | 4 977 005 |
Current Tax For Period | 203 642 | 53 753 | 375 132 | 17 049 | 52 401 |
Depreciation Amortisation Expense | 215 809 | 316 902 | 287 420 | 297 477 | 260 166 |
Depreciation Expense Property Plant Equipment | 173 085 | 256 346 | 241 014 | 272 642 | 260 165 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 147 465 | 356 652 | 206 227 | 103 855 |
Disposals Property Plant Equipment | | 176 269 | 453 966 | 305 784 | 136 802 |
Dividends Received Classified As Investing Activities | | -5 303 | -9 373 | -11 625 | -27 029 |
Finance Lease Liabilities Present Value Total | 113 277 | 165 604 | 110 514 | 66 762 | |
Finance Lease Payments Owing Minimum Gross | 116 759 | 169 819 | 114 330 | 69 071 | |
Fixed Assets | 3 368 900 | 3 928 314 | 3 738 140 | 3 859 972 | 3 705 958 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | 301 098 | -112 808 | -584 788 | -73 108 | -116 687 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 198 447 | -84 404 | -60 782 | -43 796 | -125 491 |
Future Finance Charges On Finance Leases | 3 482 | 4 215 | 3 816 | 2 309 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 723 800 | 2 198 456 | 46 845 | -214 760 | -617 110 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 421 658 | -1 484 893 | -552 105 | 946 897 | 222 473 |
Gain Loss On Disposal Assets Income Statement Subtotal | -19 898 | 61 675 | 57 978 | 37 233 | 119 745 |
Gain Loss On Disposals Property Plant Equipment | -19 898 | 61 675 | 57 978 | 37 233 | 119 745 |
Gross Profit Loss | 3 707 490 | 3 407 261 | 5 270 938 | 3 806 182 | 2 834 095 |
Income From Other Fixed Asset Investments | | 5 303 | 9 373 | 11 625 | 27 029 |
Income Taxes Paid Refund Classified As Operating Activities | -92 392 | -203 642 | -53 753 | -377 911 | -17 050 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 942 425 | -153 987 | 5 587 | 171 269 | -465 774 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -178 520 | 15 015 | 504 577 | 4 478 | -400 635 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 316 901 | 287 420 | 297 477 | 260 165 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 105 | 3 549 | 4 215 | 3 816 | 2 309 |
Interest Payable Similar Charges Finance Costs | 3 105 | 3 549 | 4 215 | 3 816 | 2 309 |
Investments Fixed Assets | 200 | 200 | 200 | 200 | 200 |
Investments In Group Undertakings | 200 | 200 | 200 | 200 | 200 |
Net Assets Liabilities Subsidiaries | -200 | -200 | -200 | -200 | -200 |
Net Cash Flows From Used In Financing Activities | 55 898 | 432 866 | 465 604 | 110 514 | 66 762 |
Net Cash Flows From Used In Investing Activities | 429 325 | 786 221 | 8 255 | 343 512 | -159 187 |
Net Cash Flows From Used In Operating Activities | -1 427 648 | -1 550 010 | -479 446 | -625 295 | 558 199 |
Net Cash Generated From Operations | -1 222 047 | -1 385 099 | -1 122 202 | -1 080 130 | 422 153 |
Net Current Assets Liabilities | 3 181 868 | 4 265 436 | 5 080 182 | 5 107 579 | 5 451 272 |
Net Interest Received Paid Classified As Investing Activities | -22 396 | -23 117 | -21 640 | -26 939 | -118 564 |
Number Shares Issued Fully Paid | | 100 000 | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | 1 109 962 | 916 235 | 1 902 597 | 92 227 | -568 572 |
Other Creditors | 37 426 | 506 645 | 56 878 | 55 786 | 39 068 |
Other Deferred Tax Expense Credit | -35 000 | 220 000 | 8 000 | 35 000 | 118 000 |
Other Interest Receivable Similar Income Finance Income | 21 375 | 28 419 | 21 640 | 26 939 | 118 564 |
Other Taxation Social Security Payable | 178 621 | 87 887 | 236 345 | 198 461 | 9 050 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 93 955 | 136 133 | -165 604 | -110 514 | -66 762 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 63 693 | 64 579 | 550 030 | 608 806 | 431 673 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | 38 559 | 48 572 |
Proceeds From Sales Property Plant Equipment | -11 000 | -6 075 | -94 510 | -92 994 | -27 201 |
Profit Loss | 959 590 | 1 339 176 | 1 027 086 | 180 991 | 71 679 |
Profit Loss On Ordinary Activities Before Tax | 1 128 232 | 941 105 | 1 410 218 | 235 776 | 242 080 |
Property Plant Equipment Gross Cost | 5 178 157 | 5 907 007 | 5 747 601 | 5 960 683 | 5 962 979 |
Provisions | 255 000 | 475 000 | 483 000 | 518 000 | 636 000 |
Provisions For Liabilities Balance Sheet Subtotal | 255 000 | 475 000 | 483 000 | 518 000 | 636 000 |
Purchase Property Plant Equipment | -264 274 | -905 119 | -194 560 | -518 866 | -139 098 |
Raw Materials | 570 043 | 585 058 | 1 089 635 | 1 094 113 | 693 478 |
Social Security Costs | 225 702 | 228 634 | 276 975 | 301 649 | 245 515 |
Staff Costs Employee Benefits Expense | 2 335 996 | 2 348 298 | 3 211 273 | 3 542 669 | 3 431 147 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 1 781 | 2 558 | 6 757 |
Tax Expense Credit Applicable Tax Rate | 214 364 | 178 810 | 267 941 | 58 944 | 60 520 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 168 642 | 273 753 | 383 132 | 54 785 | 170 401 |
Total Additions Including From Business Combinations Property Plant Equipment | | 905 119 | 194 560 | 518 866 | 139 098 |
Total Assets Less Current Liabilities | 6 550 768 | 8 193 750 | 8 818 322 | 8 967 551 | 9 157 230 |
Total Current Tax Expense Credit | | | 375 132 | 19 785 | 52 401 |
Trade Creditors Trade Payables | 3 485 846 | 5 339 781 | 5 582 279 | 5 162 893 | 4 450 480 |
Trade Debtors Trade Receivables | 2 404 077 | 3 709 406 | 4 478 297 | 3 533 126 | 3 300 640 |
Turnover Revenue | 46 648 030 | 49 017 480 | 69 399 822 | 61 252 899 | 54 436 891 |
Wages Salaries | 2 046 601 | 2 055 085 | 2 384 268 | 2 632 214 | 2 753 959 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 8 000 | 35 000 | |
Dividends Paid | | | 300 000 | | |
Dividends Paid Classified As Financing Activities | | | -300 000 | | |
Dividends Paid On Shares Interim | | | 300 000 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -265 903 | 671 824 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 2 736 | |
Increase Decrease In Property Plant Equipment | | 229 160 | | | |
Investment Property | 100 000 | 100 000 | | | |
Investment Property Fair Value Model | 100 000 | | | | |
Other Comprehensive Income Expense Net Tax | -265 903 | 671 824 | | | |
Other Operating Income Format1 | 101 613 | 110 629 | | | |
Prepayments | 37 344 | 125 708 | 40 285 | 38 559 | |
Tax Decrease From Utilisation Tax Losses | | 1 079 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 9 797 | -8 753 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 532 | 1 444 | |