Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-08-27 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 100 | 165 030 | 289 616 | 470 531 | 576 850 | 530 431 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 120 305 | 168 770 | 175 517 | 196 824 | 411 163 | | |
Current Assets | 100 | 168 946 | 196 155 | 185 257 | 167 740 | 173 807 | 227 200 | 233 615 | 294 161 | 519 139 | 103 | |
Debtors | 0 | 2 557 | 2 971 | 12 743 | 5 969 | 15 503 | 12 430 | 12 098 | 51 337 | 70 182 | 103 | -103 |
Net Assets Liabilities | | | | | | 530 431 | 492 287 | 482 812 | 555 926 | 698 389 | 103 | |
Other Debtors | | | | | | 14 542 | 10 947 | 9 265 | 13 155 | 24 645 | | |
Property Plant Equipment | | | | | | 230 429 | 273 768 | 372 435 | 436 621 | 407 171 | | |
Total Inventories | | | | | | 37 999 | 46 000 | 46 000 | 46 000 | 37 794 | | |
Cash Bank In Hand | 100 | 134 167 | 160 830 | 136 445 | 125 795 | 120 305 | | | | | | |
Intangible Fixed Assets | 0 | 545 249 | 484 666 | 424 084 | 363 504 | 302 924 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 165 030 | 289 616 | 470 531 | 576 850 | 530 431 | | | | | | |
Stocks Inventory | 0 | 32 222 | 32 354 | 36 069 | 35 976 | 37 999 | | | | | | |
Tangible Fixed Assets | 0 | 155 499 | 234 365 | 278 403 | 259 716 | 230 429 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 0 | 164 930 | 289 516 | 470 431 | 576 750 | 530 331 | | | | | | |
Shareholder Funds | 100 | 165 030 | 289 616 | 470 531 | 576 850 | 530 431 | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 795 933 | 120 182 | 90 534 | 25 770 | 8 390 | | | | | | |
Total Fixed Assets Cost Or Valuation | 0 | 795 933 | 916 115 | 1 006 649 | 1 025 225 | 1 026 421 | | | | | | |
Total Fixed Assets Depreciation | 0 | 95 185 | 197 084 | 304 162 | 402 005 | 493 068 | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 95 185 | 101 899 | 107 078 | 102 382 | 96 407 | | | | | | |
Total Fixed Assets Depreciation Disposals | | | | | -4 539 | -5 344 | | | | | | |
Total Fixed Assets Disposals | | | | | -7 194 | -7 194 | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 302 908 | 363 488 | 424 068 | 484 648 | 539 603 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 190 160 | 234 654 | 292 975 | 376 711 | 353 674 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 87 833 | 156 988 | 147 922 | 100 674 | 2 494 | |
Amortisation Expense Intangible Assets | | | | | | 60 580 | 60 580 | 60 580 | | | | |
Amortisation Rate Used For Intangible Assets | | | | | | | 10 | 10 | 10 | | | |
Average Number Employees During Period | | | | | | | | 26 | 27 | 31 | 34 | 2 |
Bank Borrowings | | | | | | | | | 28 761 | | | |
Bank Borrowings Overdrafts | | | | | | | 14 331 | 14 800 | 15 000 | | | |
Cancellation Subscribed Capital Decrease In Equity | | | | | | | 95 430 | | | | | |
Comprehensive Income Expense | | | | | | 230 421 | 150 286 | | | | | |
Corporation Tax Payable | | | | | | 79 382 | 40 214 | 52 461 | 32 671 | | | |
Creditors | | | | | | 176 729 | 191 456 | 246 254 | 219 936 | 18 130 | | |
Deferred Tax Liabilities | | | | | | | | | | 63 043 | | |
Depreciation Expense Property Plant Equipment | | | | | | 35 827 | 44 494 | 58 321 | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 25 | 25 | 25 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | -87 318 | | |
Disposals Property Plant Equipment | | | | | | | | | | -153 161 | | |
Dividends Paid | | | | | | 276 840 | 93 000 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | 47 343 | 18 130 | | |
Fixed Assets | 0 | 700 748 | 719 031 | 702 487 | 623 220 | 533 353 | 516 112 | 554 199 | 557 805 | 473 400 | | |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | -547 330 | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -516 945 | |
Income Expense Recognised Directly In Equity | | | | | | -276 840 | -188 430 | | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | 12 998 | |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | | | | | | | | -605 832 | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | | | | | -763 339 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 60 580 | 60 580 | 60 580 | 54 955 | 7 727 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 44 494 | 58 321 | 83 736 | 64 281 | 163 271 | |
Intangible Assets | | | | | | 302 924 | 242 344 | 181 764 | 121 184 | 66 229 | | |
Intangible Assets Gross Cost | | | | | | | 605 832 | 605 832 | 605 832 | 605 832 | | |
Net Current Assets Liabilities | 100 | -535 718 | -429 415 | -231 956 | -46 370 | -2 922 | 35 744 | -12 636 | 74 225 | 306 162 | 103 | |
Number Shares Issued Fully Paid | | | | | | | | | 66 | 53 | 53 | 53 |
Other Creditors | | | | | | 960 | 29 821 | 22 192 | 44 981 | | | |
Other Payables Accrued Expenses | | | | | | | | | 2 520 | 58 285 | | |
Other Remaining Borrowings | | | | | | | | | 3 074 | | | |
Other Taxation Social Security Payable | | | | | | 48 739 | 44 097 | 44 350 | 64 549 | | | |
Par Value Share | | | | | | | | | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 22 127 | 6 332 | |
Prepayments | | | | | | | | | 13 155 | 27 450 | | |
Profit Loss | | | | | | 230 421 | 150 286 | | | | | |
Property Plant Equipment Gross Cost | | | | | | 420 589 | 508 422 | 665 410 | 813 332 | 760 845 | | |
Raw Materials | | | | | | 37 999 | 46 000 | 46 000 | | | | |
Raw Materials Consumables | | | | | | | | | | 37 794 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | -63 043 | | |
Taxation Social Security Payable | | | | | | | | | 97 220 | 130 215 | | |
Total Assets Less Current Liabilities | 100 | 165 030 | 289 616 | 470 531 | 576 850 | 530 431 | 551 856 | 541 560 | 632 030 | 779 562 | 103 | |
Total Borrowings | | | | | | | | | 76 104 | 18 130 | | |
Trade Creditors Trade Payables | | | | | | 47 648 | 62 993 | 112 448 | 62 735 | 16 565 | | |
Trade Debtors Trade Receivables | | | | | | 961 | 1 483 | 2 833 | 38 182 | 18 087 | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | 9 124 | |
Unpaid Contributions To Pension Schemes | | | | | | | | | | 2 032 | | |
Creditors Due Within One Year Total Current Liabilities | 0 | 704 664 | 625 570 | 417 213 | 214 110 | 176 729 | | | | | | |
Intangible Fixed Assets Additions | | 605 832 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 0 | 60 583 | 121 166 | 181 748 | 242 328 | 302 908 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 60 583 | 60 583 | 60 582 | 60 580 | 60 580 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 0 | 605 832 | 605 832 | 605 832 | 605 832 | 605 832 | | | | | | |
Tangible Fixed Assets Additions | | 190 101 | 120 182 | 90 534 | 25 770 | 8 390 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 0 | 190 101 | 310 283 | 400 817 | 419 393 | 420 589 | | | | | | |
Tangible Fixed Assets Depreciation | 0 | 34 602 | 75 918 | 122 414 | 159 677 | 190 160 | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 34 602 | 41 316 | 46 496 | 41 802 | 35 827 | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | | | -4 539 | -5 344 | | | | | | |
Tangible Fixed Assets Disposals | | | | | -7 194 | -7 194 | | | | | | |