Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | | | |
Net Worth | 1 | 1 | 1 | 1 | 1 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 516 660 | 224 003 | 1 412 | 5 141 | 324 037 | 13 306 | 151 100 |
Current Assets | | | | | | 1 | 4 612 200 | 5 321 548 | 6 288 111 | 7 066 464 | 9 315 026 | 9 586 914 | 10 315 418 |
Debtors | | | | | | 1 | 2 647 802 | 2 339 051 | 3 169 712 | 3 898 654 | 5 545 629 | 4 681 691 | 4 548 203 |
Net Assets Liabilities | | | | | | 1 | 197 851 | 756 806 | 1 195 824 | 1 616 955 | 2 350 048 | 1 760 586 | 1 502 641 |
Other Debtors | | | | | | 1 | 41 731 | 259 451 | 237 462 | 187 470 | 137 478 | 87 486 | |
Property Plant Equipment | | | | | | | 165 461 | 246 824 | 256 444 | 296 346 | 575 027 | 1 067 941 | 943 077 |
Total Inventories | | | | | | | 2 092 262 | 2 763 685 | 3 116 987 | 3 162 669 | 3 445 360 | 4 891 917 | 5 616 115 |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | 1 | 1 | 1 | | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | 1 | 1 | 1 | 1 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 9 000 | 10 000 | 10 000 | 12 000 | 12 000 |
Director Remuneration | | | | | | | | 16 328 | 16 328 | 12 948 | 17 750 | 18 201 | 18 596 |
Accrued Liabilities Deferred Income | | | | | | | 151 276 | 86 923 | 157 929 | 148 373 | 594 868 | 226 587 | 204 135 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 2 225 | 11 125 | 20 025 | 28 925 | 37 825 | 46 725 | 55 625 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 11 032 | 70 781 | 159 434 | 279 194 | 468 592 | 610 751 | 910 985 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 894 | 6 193 | 22 623 | 125 384 | -12 637 |
Administrative Expenses | | | | | | | | 3 080 571 | 3 418 097 | 3 769 186 | 5 293 687 | 5 929 128 | 5 561 905 |
Amortisation Expense Intangible Assets | | | | | | | | 8 900 | 8 900 | 8 900 | 8 900 | 8 900 | 8 900 |
Amounts Owed By Associates | | | | | | | | 22 604 | 30 567 | 2 640 | 113 360 | | |
Amounts Owed By Group Undertakings | | | | | | | 644 524 | | 494 095 | 535 976 | 728 552 | 511 974 | 632 541 |
Amounts Owed To Group Undertakings | | | | | | | | 3 474 158 | 3 116 428 | 2 804 556 | 1 500 000 | 1 000 000 | 1 000 000 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | | 48 | 65 | 71 | 76 | 83 | 82 | 103 |
Bank Borrowings Overdrafts | | | | | | | | | 127 825 | | 239 583 | 111 426 | 1 434 510 |
Bank Overdrafts | | | | | | | | | 127 825 | | | 1 021 950 | 1 323 083 |
Comprehensive Income Expense | | | | | | | | 838 955 | 736 192 | 757 551 | 1 069 152 | -258 889 | 49 273 |
Corporation Tax Payable | | | | | | | 56 721 | 193 730 | 187 086 | 195 283 | 246 250 | | |
Cost Sales | | | | | | | | 7 425 400 | 8 750 884 | 10 139 788 | 24 733 468 | 11 732 855 | 12 891 183 |
Creditors | | | | | | | 3 691 723 | 3 527 904 | 3 155 516 | 2 828 986 | 1 803 152 | 1 265 980 | 1 181 332 |
Current Tax For Period | | | | | | | | 193 730 | 187 086 | 195 283 | 250 966 | -139 053 | 21 008 |
Depreciation Expense Property Plant Equipment | | | | | | | | 56 184 | 75 384 | 107 351 | 162 580 | 155 470 | 294 589 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 419 | 1 016 | 5 053 | 5 914 | 8 305 | 72 148 | 100 988 |
Disposals Property Plant Equipment | | | | | | | 11 872 | 4 062 | 17 678 | 11 955 | 10 221 | 172 389 | 164 009 |
Dividends Paid | | | | | | | | 280 000 | 297 174 | 336 420 | 336 059 | 330 573 | 307 218 |
Dividends Paid On Shares Final | | | | | | | | 280 000 | 297 174 | 336 420 | 336 059 | 330 573 | 307 218 |
Finance Lease Liabilities Present Value Total | | | | | | | | 53 746 | 39 088 | 24 430 | 50 638 | 118 932 | 148 051 |
Fixed Assets | | | | | | | 1 588 961 | 324 699 | 325 419 | 356 421 | 626 202 | 1 110 216 | 976 452 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 286 | -125 | -410 | 3 950 | | 47 183 |
Gross Profit Loss | | | | | | | | 4 119 624 | 4 350 837 | 4 735 939 | 6 612 117 | 5 673 559 | 5 667 160 |
Income From Related Parties | | | | | | | | 83 838 | 108 149 | 171 544 | 462 159 | 579 427 | 386 953 |
Increase Decrease In Property Plant Equipment | | | | | | | | 73 290 | | | 110 940 | 124 878 | 84 780 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 36 500 | 8 900 | 8 900 | 8 900 | 8 900 | 8 900 | 8 900 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 11 451 | 60 765 | 93 706 | 125 674 | 197 703 | 214 307 | 401 222 |
Intangible Assets | | | | | | | 86 775 | 77 875 | 68 975 | 60 075 | 51 175 | 42 275 | 33 375 |
Intangible Assets Gross Cost | | | | | | | 1 460 000 | 89 000 | 89 000 | 89 000 | 89 000 | 89 000 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 4 000 | 10 400 | 7 137 | 6 834 | 11 223 | 17 243 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 063 | 2 968 | 5 389 | 7 164 | 15 455 | 25 427 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 5 063 | 13 368 | 12 526 | 13 998 | 26 678 | 42 670 |
Loans Owed By Related Parties | | | | | | | | 22 604 | 30 567 | 2 640 | 113 358 | | |
Loans Owed To Related Parties | | | | | | | | -18 328 | -39 320 | -1 030 | -149 395 | -262 929 | -269 259 |
Merchandise | | | | | | | | 2 763 685 | 3 116 987 | | | | |
Net Current Assets Liabilities | | | | | | 1 | 4 314 952 | 3 999 208 | 4 066 012 | 4 135 804 | 3 595 905 | 2 110 641 | 1 889 175 |
Number Shares Issued But Not Fully Paid | | | | | | | | | 1 | 1 | 1 | | |
Operating Profit Loss | | | | | | | | 1 043 853 | 937 540 | 971 553 | 1 356 739 | -245 880 | 105 255 |
Other Creditors | | | | | | | 3 691 723 | 81 180 | | | | | |
Other Deferred Tax Expense Credit | | | | | | | | 6 105 | 894 | 6 193 | 22 623 | 125 384 | -12 637 |
Other Operating Income Format1 | | | | | | | | 4 800 | 4 800 | 4 800 | 38 309 | 9 689 | |
Other Remaining Borrowings | | | | | | | 4 201 488 | | 130 187 | 28 544 | 152 717 | 295 719 | 370 696 |
Other Taxation Social Security Payable | | | | | | | 50 207 | 59 413 | 60 162 | 69 894 | 108 943 | 98 454 | 102 454 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | 1 | 1 | 1 | 1 | 1 |
Payments To Related Parties | | | | | | | | 234 409 | 216 864 | 260 512 | 552 725 | 3 498 152 | 218 238 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 10 861 | 20 020 | 37 724 | 42 672 | 45 735 | 56 547 |
Prepayments Accrued Income | | | | | | | 53 956 | 151 580 | 146 799 | 190 753 | 168 327 | 316 613 | 158 002 |
Profit Loss | | | | | | | | 838 955 | 736 192 | 757 551 | 1 069 152 | -258 889 | 49 273 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 038 790 | 924 172 | 959 027 | 1 342 741 | -272 558 | 62 585 |
Property Plant Equipment Gross Cost | | | | | | | 176 493 | 317 605 | 415 878 | 575 540 | 1 043 619 | 1 678 692 | 1 854 062 |
Provisions | | | | | | | | 39 197 | 40 091 | 46 284 | 68 907 | 194 291 | 181 654 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 33 092 | 39 197 | 40 091 | 46 284 | 68 907 | 194 291 | 181 654 |
Social Security Costs | | | | | | | | 172 667 | 194 569 | 223 196 | 248 251 | 245 386 | 335 588 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 292 507 | 2 603 359 | 2 962 892 | 3 729 659 | 3 742 043 | 4 159 183 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 199 936 | 175 593 | 182 215 | 255 121 | -51 786 | 11 891 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -11 406 | 668 | 137 | -20 180 | -131 189 | 10 517 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 5 200 | 10 825 | 12 931 | 16 025 | 21 314 | 7 565 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 199 835 | 187 980 | 201 476 | 273 589 | -13 669 | 13 312 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 1 460 000 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 188 365 | 145 174 | 115 951 | 171 617 | 478 300 | 807 462 | 339 379 |
Total Assets Less Current Liabilities | | | | | | 1 | 5 903 913 | 4 323 907 | 4 391 431 | 4 492 225 | 4 222 107 | 3 220 857 | 2 865 627 |
Total Borrowings | | | | | | | | | 258 012 | 28 544 | 163 134 | 1 456 243 | 1 805 206 |
Total Operating Lease Payments | | | | | | | | 119 973 | 128 096 | 128 177 | 139 259 | 323 089 | 291 278 |
Trade Creditors Trade Payables | | | | | | | 472 534 | 723 283 | 1 247 880 | 2 271 768 | 2 869 758 | 3 326 794 | 3 738 655 |
Trade Debtors Trade Receivables | | | | | | | 1 907 591 | 2 060 694 | 2 260 789 | 2 981 815 | 4 397 912 | 3 621 314 | 3 639 614 |
Turnover Revenue | | | | | | | | 11 545 024 | 13 101 721 | 14 875 727 | 31 345 585 | 17 406 414 | 18 558 343 |
Wages Salaries | | | | | | | | 2 108 979 | 2 388 770 | 2 701 972 | 3 438 736 | 3 450 922 | 3 767 048 |
Bank Borrowings | | | | | | | | | | | 10 417 | 138 574 | 111 427 |
Corporation Tax Recoverable | | | | | | | | | | | | 144 304 | 118 046 |
Finished Goods | | | | | | | | | 3 116 987 | 3 162 669 | 3 445 360 | 4 891 917 | 5 616 115 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 223 500 | 200 583 | 124 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | 2 642 | 14 355 | -18 118 | -19 942 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | 8 472 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | | 4 941 |
Number Shares Issued Fully Paid | | | | | | | | | | | | 1 | 1 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | | 8 965 |
Total Current Tax Expense Credit | | | | | | | | | | | | -139 053 | 25 949 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | 1 | 1 | 1 | 1 | | | | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | 1 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | | | | | | | | |