Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
Net Worth | 466 029 | 337 236 | 453 767 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 21 431 | 8 214 |
Current Assets | 1 242 859 | 1 751 879 | 1 600 850 | 3 303 262 | 3 447 587 |
Debtors | 1 153 987 | 1 452 599 | 1 523 317 | 3 190 952 | 3 356 506 |
Net Assets Liabilities | | | | 1 111 888 | 1 223 592 |
Other Debtors | | | | 11 802 | 36 620 |
Property Plant Equipment | | | | 5 456 888 | 5 237 079 |
Total Inventories | | | | 90 879 | 82 867 |
Cash Bank In Hand | 60 735 | 294 685 | 71 754 | | |
Intangible Fixed Assets | 22 500 | 21 250 | 20 000 | | |
Net Assets Liabilities Including Pension Asset Liability | 466 029 | 337 236 | 453 767 | | |
Stocks Inventory | 28 137 | 4 595 | 5 779 | | |
Tangible Fixed Assets | 1 325 511 | 1 490 058 | 1 450 897 | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | |
Profit Loss Account Reserve | 465 929 | 337 136 | 453 667 | | |
Shareholder Funds | 466 029 | 337 236 | 453 767 | | |
|
Other Financial Data |
Other Non-audit Services Fees | | | | 7 600 | 3 050 |
Company Contributions To Money Purchase Plans Directors | | | | 6 667 | 8 000 |
Director Remuneration | | | | 84 098 | 92 937 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 |
Accrued Liabilities Deferred Income | | | | 300 749 | 322 280 |
Accumulated Amortisation Impairment Intangible Assets | | | | 119 953 | 199 191 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 5 181 419 | 5 614 275 |
Additional Provisions Increase From New Provisions Recognised | | | | | 71 189 |
Administrative Expenses | | | | 3 367 641 | 3 385 769 |
Amortisation Expense Intangible Assets | | | | 19 237 | 60 000 |
Amounts Owed By Group Undertakings | | | | 319 200 | 239 400 |
Amounts Owed To Group Undertakings | | | | 1 000 | 1 000 |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 126 | 138 |
Bank Borrowings | | | | 463 238 | 397 616 |
Bank Borrowings Overdrafts | | | | 2 008 483 | 1 679 646 |
Comprehensive Income Expense | | | | 18 899 | 111 704 |
Cost Sales | | | | 9 086 679 | 10 189 822 |
Creditors | | | | 2 743 886 | 2 008 541 |
Deferred Tax Liabilities | | | | -6 073 | -477 |
Depreciation Expense Property Plant Equipment | | | | 287 891 | 354 812 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 82 503 |
Disposals Property Plant Equipment | | | | | 186 662 |
Finance Lease Liabilities Present Value Total | | | | 629 394 | 623 765 |
Finished Goods | | | | 90 879 | 82 867 |
Fixed Assets | 1 353 015 | 1 516 312 | 1 475 901 | 5 848 341 | 5 549 294 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 152 869 |
Further Item Interest Expense Component Total Interest Expense | | | | 113 361 | 150 879 |
Further Item Operating Income Component Total Other Operating Income | | | | 103 429 | |
Further Operating Expense Item Component Total Operating Expenses | | | | 16 400 | 18 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 165 000 | 146 583 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | -64 751 |
Gain Loss On Disposals Property Plant Equipment | | | | 55 | 1 699 |
Gross Profit Loss | | | | 3 432 459 | 3 819 588 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 79 238 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 692 337 |
Intangible Assets | | | | 390 453 | 311 215 |
Intangible Assets Gross Cost | | | | 510 406 | |
Interest Expense On Bank Loans Similar Borrowings | | | | 35 987 | 56 740 |
Interest Payable Similar Charges Finance Costs | | | | 149 348 | 207 619 |
Investments Fixed Assets | 5 004 | 5 004 | 5 004 | 1 000 | 1 000 |
Investments In Group Undertakings | | | | 1 000 | 1 000 |
Net Current Assets Liabilities | -208 948 | -531 828 | -412 761 | -1 576 388 | -1 698 368 |
Number Shares Issued Fully Paid | | | | | 100 |
Operating Profit Loss | | | | 168 247 | 433 819 |
Other Comprehensive Income Expense Net Tax | | | | | 152 869 |
Other Creditors | | | | 996 314 | 960 633 |
Other Deferred Tax Expense Credit | | | | | 202 614 |
Other Operating Income Format1 | | | | 103 429 | |
Other Taxation Social Security Payable | | | | 407 176 | 175 999 |
Par Value Share | | | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 90 802 | 112 985 |
Percentage Class Share Held In Subsidiary | | | | | 100 |
Prepayments Accrued Income | | | | 490 695 | 599 282 |
Profit Loss | | | | 18 899 | -41 165 |
Profit Loss On Ordinary Activities Before Tax | | | | 18 899 | 161 449 |
Property Plant Equipment Gross Cost | | | | 10 638 307 | 10 851 354 |
Provisions | | | | 416 179 | 618 793 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 416 179 | 618 793 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -176 978 |
Social Security Costs | | | | 290 945 | 349 001 |
Staff Costs Employee Benefits Expense | | | | 3 640 574 | 3 956 776 |
Tax Decrease From Utilisation Tax Losses | | | | | 44 759 |
Tax Expense Credit Applicable Tax Rate | | | | 3 591 | 30 675 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 6 291 | 23 478 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 822 | 9 813 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 202 614 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 424 298 |
Total Assets Less Current Liabilities | 1 144 067 | 984 484 | 1 063 140 | 4 271 953 | 3 850 926 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | -24 589 |
Total Operating Lease Payments | | | | 171 511 | 220 204 |
Trade Creditors Trade Payables | | | | 2 081 779 | 2 664 662 |
Trade Debtors Trade Receivables | | | | 2 247 135 | 1 992 342 |
Turnover Revenue | | | | 12 519 138 | 14 009 410 |
Wages Salaries | | | | 3 258 827 | 3 494 790 |
Creditors Due After One Year | 678 038 | 647 248 | 525 525 | | |
Creditors Due Within One Year | 1 451 807 | 2 283 707 | 2 013 611 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 500 | 3 750 | 5 000 | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 250 | 1 250 | | |
Intangible Fixed Assets Cost Or Valuation | 25 000 | 25 000 | 25 000 | | |
Provisions For Liabilities Charges | | | 83 848 | | |
Tangible Fixed Assets Additions | | 518 581 | 378 962 | | |
Tangible Fixed Assets Cost Or Valuation | 2 196 409 | 2 581 459 | 2 860 852 | | |
Tangible Fixed Assets Depreciation | 870 898 | 1 091 401 | 1 409 955 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 318 999 | 366 995 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 98 496 | 48 441 | | |
Tangible Fixed Assets Disposals | | 133 531 | 99 569 | | |