Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 90 643 | 94 841 | 141 909 | 78 645 |
Current Assets | 6 768 779 | 4 588 675 | 5 846 574 | 8 385 070 |
Debtors | 5 713 386 | 3 862 814 | 4 774 649 | 6 463 925 |
Net Assets Liabilities | 4 209 890 | 1 781 666 | 678 693 | 1 851 379 |
Other Debtors | 27 350 | 10 083 | 2 294 | 3 220 |
Property Plant Equipment | 1 265 771 | 979 009 | 741 677 | 597 468 |
Total Inventories | 964 750 | 631 020 | 930 016 | 1 842 500 |
|
Other Financial Data |
Audit Fees Expenses | 20 000 | 18 000 | 51 148 | 41 120 |
Amount Specific Advance Or Credit Directors | 176 136 | 178 845 | 178 345 | 190 267 |
Amount Specific Advance Or Credit Made In Period Directors | 3 253 | 2 709 | 90 | 11 922 |
Amount Specific Advance Or Credit Repaid In Period Directors | 13 550 | 316 500 | 500 | |
Director Remuneration | 473 826 | 384 972 | 330 024 | 329 088 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 |
Accrued Liabilities | 173 391 | 196 697 | 290 534 | 357 208 |
Accumulated Depreciation Impairment Property Plant Equipment | 411 098 | 709 031 | 949 807 | 1 127 250 |
Additional Provisions Increase From New Provisions Recognised | | -20 432 | -26 760 | 1 807 |
Administrative Expenses | 3 424 356 | 3 163 412 | 2 341 847 | 2 553 118 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 124 | 130 | 84 | 97 |
Balances With Banks | | | 1 | |
Bank Borrowings Overdrafts | 474 838 | 571 312 | | |
Bank Overdrafts | 474 838 | 571 312 | | |
Cash Cash Equivalents Cash Flow Value | -384 195 | -476 471 | 141 909 | |
Cash On Hand | | | 1 000 | 1 000 |
Comprehensive Income Expense | -1 361 746 | -2 428 224 | -1 103 063 | 1 172 686 |
Corporation Tax Payable | -651 | | | |
Cost Sales | 26 183 098 | 17 570 703 | 16 278 991 | 29 654 272 |
Creditors | 3 720 144 | 3 701 934 | 1 156 480 | 344 011 |
Depreciation Amortisation Expense | 385 305 | 300 881 | 240 777 | 177 443 |
Depreciation Expense Property Plant Equipment | 385 305 | 300 881 | 240 776 | 177 443 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 948 | | |
Disposals Property Plant Equipment | | 14 740 | | |
Distribution Costs | 4 983 454 | 4 535 321 | 3 298 146 | 4 524 140 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -11 802 | | | 11 922 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 175 288 | 1 264 739 | 951 246 | 1 088 637 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -12 237 | 19 274 | 26 482 | 67 769 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 202 790 | -115 335 | 573 864 | 959 463 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 230 514 | 1 956 372 | -912 245 | -1 669 954 |
Gain Loss On Disposal Assets Income Statement Subtotal | -153 797 | -154 | | |
Gain Loss On Disposals Property Plant Equipment | -153 797 | -154 | | |
Gross Profit Loss | 7 043 699 | 4 431 876 | 4 234 951 | 8 455 842 |
Income Taxes Paid Refund Classified As Operating Activities | -17 442 | 1 815 | -438 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 266 134 | -92 276 | 618 380 | -63 264 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 274 622 | -333 730 | 298 996 | 912 484 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 300 881 | 240 776 | 177 443 |
Interest Expense On Bank Overdrafts | 341 | 5 613 | | |
Interest Expense On Loan Capital | | | 50 043 | 213 944 |
Interest Paid Classified As Operating Activities | -341 | -5 613 | -50 043 | -213 944 |
Interest Payable Similar Charges Finance Costs | 341 | 5 613 | 50 043 | 213 944 |
Issue Equity Instruments | | | 90 | |
Merchandise | 964 750 | 631 020 | 930 016 | 1 842 500 |
Net Cash Flows From Used In Financing Activities | -11 510 | 105 800 | -2 148 248 | -241 009 |
Net Cash Flows From Used In Investing Activities | 1 606 479 | 14 273 | 3 444 | 33 234 |
Net Cash Flows From Used In Operating Activities | -328 835 | -27 797 | 1 526 424 | 271 039 |
Net Cash Generated From Operations | -346 618 | -31 595 | 1 475 943 | 57 095 |
Net Current Assets Liabilities | 3 048 635 | 886 741 | 1 150 820 | 1 657 053 |
Net Interest Received Paid Classified As Investing Activities | -1 330 | | | |
Number Shares Issued Fully Paid | | 10 | 100 | 100 |
Operating Profit Loss | -1 351 166 | -2 444 207 | -1 079 342 | 1 388 437 |
Other Creditors | 78 645 | 84 971 | 1 156 480 | 344 011 |
Other Deferred Tax Expense Credit | 75 633 | -20 432 | -26 760 | 1 807 |
Other Interest Receivable Similar Income Finance Income | 1 330 | | | |
Other Operating Income Format1 | 12 945 | 822 650 | 325 700 | 9 853 |
Other Taxation Social Security Payable | 119 213 | 70 770 | 89 745 | 104 111 |
Par Value Share | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 79 800 | 75 775 | 48 856 | 69 488 |
Prepayments | 536 953 | 545 196 | 465 125 | 566 587 |
Proceeds From Borrowings Classified As Financing Activities | | | -2 147 748 | -260 331 |
Proceeds From Issuing Shares | | | -90 | |
Proceeds From Sales Property Plant Equipment | | -11 637 | | |
Profit Loss | -1 361 746 | -2 428 224 | -1 103 063 | 1 172 686 |
Profit Loss On Ordinary Activities Before Tax | -1 350 177 | -2 449 820 | -1 129 385 | 1 174 493 |
Property Plant Equipment Gross Cost | 1 676 869 | 1 688 040 | 1 691 484 | 1 724 718 |
Provisions | 104 516 | 84 084 | 57 324 | 59 131 |
Provisions For Liabilities Balance Sheet Subtotal | 104 516 | 84 084 | 57 324 | 59 131 |
Purchase Property Plant Equipment | -1 607 809 | -25 910 | -3 444 | -33 234 |
Recoverable Value-added Tax | 123 491 | 85 096 | 80 697 | 115 858 |
Social Security Costs | 451 918 | 396 267 | 274 287 | 392 677 |
Staff Costs Employee Benefits Expense | 4 945 917 | 4 521 162 | 2 989 305 | 4 023 782 |
Tax Decrease From Utilisation Tax Losses | -64 064 | | | 241 008 |
Tax Expense Credit Applicable Tax Rate | -256 534 | -465 466 | -214 583 | 223 154 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -102 053 | 29 889 | 26 760 | 17 464 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 29 221 | 904 | | 390 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 11 569 | -21 596 | -26 322 | 1 807 |
Total Additions Including From Business Combinations Property Plant Equipment | | 25 911 | 3 444 | 33 234 |
Total Assets Less Current Liabilities | 4 314 406 | 1 865 750 | 1 892 497 | 2 254 521 |
Total Operating Lease Payments | 11 854 | 11 631 | 14 504 | 14 709 |
Trade Creditors Trade Payables | 2 874 708 | 2 778 184 | 3 265 697 | 4 120 998 |
Trade Debtors Trade Receivables | 4 577 973 | 2 655 811 | 3 767 920 | 5 251 884 |
Turnover Revenue | 33 226 797 | 22 002 579 | 20 513 942 | 38 110 114 |
Wages Salaries | 4 414 199 | 4 049 120 | 2 666 162 | 3 561 617 |