Profit & Loss |
Date of Accounts |
2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 665 704 | 2 511 717 | 2 517 304 |
Current Assets | 8 878 131 | 11 008 683 | 12 136 563 |
Debtors | 2 481 584 | 3 966 477 | 4 518 582 |
Net Assets Liabilities | 6 202 298 | 7 541 474 | 8 268 560 |
Other Debtors | 40 163 | 131 363 | |
Property Plant Equipment | 3 268 700 | 3 928 114 | 3 737 940 |
Total Inventories | 570 043 | 585 058 | 1 089 635 |
|
Other Financial Data |
Audit Fees Expenses | 12 005 | 13 514 | 13 805 |
Director Remuneration | 1 000 311 | 967 359 | 1 126 043 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 |
Accrued Liabilities | 623 541 | 589 577 | 695 233 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 909 457 | 2 078 893 | 2 009 661 |
Administrative Expenses | 2 699 141 | 2 491 027 | 3 368 341 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 43 | 44 | 45 |
Cash Cash Equivalents Cash Flow Value | 2 665 704 | 2 511 717 | |
Comprehensive Income Expense | 693 687 | 1 339 176 | 1 027 086 |
Corporation Tax Payable | 203 642 | 53 753 | 375 132 |
Cost Sales | 42 940 540 | 45 686 226 | 64 128 884 |
Creditors | 93 470 | 177 276 | 66 762 |
Current Asset Investments | 3 160 800 | 3 945 431 | 4 011 042 |
Current Tax For Period | 203 642 | 53 753 | 375 132 |
Depreciation Amortisation Expense | 215 809 | 316 902 | 287 420 |
Depreciation Expense Property Plant Equipment | 173 085 | 256 346 | 241 014 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 147 465 | 356 652 |
Disposals Property Plant Equipment | | 176 269 | 453 966 |
Dividends Paid | | | 300 000 |
Dividends Paid Classified As Financing Activities | | | -300 000 |
Dividends Paid On Shares Interim | | | 300 000 |
Dividends Received Classified As Investing Activities | | -5 303 | -9 373 |
Finance Lease Liabilities Present Value Total | 113 277 | 165 604 | 110 514 |
Finance Lease Payments Owing Minimum Gross | 116 759 | 169 819 | 114 330 |
Fixed Assets | 3 368 900 | 3 928 314 | 3 738 140 |
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 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -265 903 | 671 824 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 198 447 | -84 404 | -60 782 |
Future Finance Charges On Finance Leases | 3 482 | 4 215 | 3 816 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 723 800 | 2 198 456 | 46 845 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 421 658 | -1 484 893 | -552 105 |
Gain Loss On Disposal Assets Income Statement Subtotal | -19 898 | 61 675 | 57 978 |
Gain Loss On Disposals Property Plant Equipment | -19 898 | 61 675 | 57 978 |
Gross Profit Loss | 3 707 490 | 3 407 261 | 5 270 938 |
Income From Other Fixed Asset Investments | | 5 303 | 9 373 |
Income Taxes Paid Refund Classified As Operating Activities | -92 392 | -203 642 | -53 753 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 942 425 | -153 987 | 5 587 |
Increase Decrease In Property Plant Equipment | | 229 160 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -178 520 | 15 015 | 504 577 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 316 901 | 287 420 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 105 | 3 549 | 4 215 |
Interest Payable Similar Charges Finance Costs | 3 105 | 3 549 | 4 215 |
Investment Property | 100 000 | 100 000 | |
Investment Property Fair Value Model | 100 000 | | |
Investments Fixed Assets | 200 | 200 | 200 |
Investments In Group Undertakings | 200 | 200 | 200 |
Net Assets Liabilities Subsidiaries | -200 | -200 | -200 |
Net Cash Flows From Used In Financing Activities | 55 898 | 432 866 | 465 604 |
Net Cash Flows From Used In Investing Activities | 429 325 | 786 221 | 8 255 |
Net Cash Flows From Used In Operating Activities | -1 427 648 | -1 065 100 | -479 446 |
Net Cash Generated From Operations | -1 222 047 | -1 385 099 | -1 122 202 |
Net Current Assets Liabilities | 3 181 868 | 4 265 436 | 5 080 182 |
Net Interest Received Paid Classified As Investing Activities | -22 396 | -28 419 | -21 640 |
Number Shares Issued Fully Paid | | 100 000 | 100 000 |
Operating Profit Loss | 1 109 962 | 916 235 | 1 902 597 |
Other Comprehensive Income Expense Net Tax | -265 903 | 671 824 | |
Other Creditors | 37 426 | 21 734 | 56 878 |
Other Deferred Tax Expense Credit | -35 000 | 220 000 | 8 000 |
Other Interest Receivable Similar Income Finance Income | 21 375 | 23 117 | 21 640 |
Other Operating Income Format1 | 101 613 | 110 629 | |
Other Taxation Social Security Payable | 178 621 | 87 887 | 236 345 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 93 955 | 136 133 | -165 604 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 63 693 | 64 579 | 550 030 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments | 37 344 | 125 708 | 40 285 |
Proceeds From Sales Property Plant Equipment | -11 000 | -6 075 | -94 510 |
Profit Loss | 959 590 | 1 339 176 | 1 027 086 |
Profit Loss On Ordinary Activities Before Tax | 1 128 232 | 1 612 929 | 1 410 218 |
Property Plant Equipment Gross Cost | 5 178 157 | 6 007 007 | 5 747 601 |
Provisions | 255 000 | 475 000 | 483 000 |
Provisions For Liabilities Balance Sheet Subtotal | 255 000 | 475 000 | 483 000 |
Purchase Property Plant Equipment | -264 274 | -905 119 | -194 560 |
Raw Materials | 570 043 | 585 058 | 1 089 635 |
Social Security Costs | 225 702 | 228 634 | 276 975 |
Staff Costs Employee Benefits Expense | 2 335 996 | 2 348 298 | 3 211 273 |
Tax Decrease From Utilisation Tax Losses | | 1 079 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 1 781 |
Tax Expense Credit Applicable Tax Rate | 214 364 | 306 457 | 267 941 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 168 642 | 273 753 | 383 132 |
Total Additions Including From Business Combinations Property Plant Equipment | | 905 119 | 194 560 |
Total Assets Less Current Liabilities | 6 550 768 | 8 193 750 | 8 818 322 |
Trade Creditors Trade Payables | 3 485 846 | 5 339 781 | 5 582 279 |
Trade Debtors Trade Receivables | 2 404 077 | 3 709 406 | 4 478 297 |
Turnover Revenue | 46 648 030 | 49 128 109 | 69 399 822 |
Wages Salaries | 2 046 601 | 2 089 707 | 2 384 268 |