Profit & Loss |
Date of Accounts |
2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 035 161 | 2 259 413 | 3 072 760 | 1 508 503 | 1 717 889 | 2 142 024 |
Current Assets | 8 831 609 | 9 723 228 | 11 294 088 | 11 722 295 | 10 813 418 | 10 943 303 |
Debtors | 6 543 707 | 7 021 656 | 7 785 374 | 9 840 548 | 8 802 288 | 8 104 475 |
Net Assets Liabilities | 4 530 091 | 4 697 891 | 4 897 790 | 4 335 279 | 6 158 361 | 7 932 021 |
Other Debtors | 8 948 | 14 390 | 17 311 | 10 744 | 14 629 | 12 125 |
Property Plant Equipment | 1 631 432 | 1 580 571 | 1 523 179 | 1 482 530 | 1 481 789 | 1 428 546 |
Total Inventories | 252 741 | 442 159 | 435 954 | 373 244 | 293 241 | 696 804 |
|
Other Financial Data |
Audit Fees Expenses | 18 400 | 18 900 | 19 450 | 19 800 | 20 350 | 19 750 |
Accrued Liabilities Deferred Income | 514 043 | 629 290 | 641 096 | 486 363 | 527 505 | 518 525 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 268 295 | 1 366 106 | 1 456 747 | 1 533 319 | 1 610 291 | 1 694 376 |
Actuarial Gain Loss On Assets Defined Benefit Plan | | | | | 190 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 35 923 | 76 231 | 30 842 |
Administrative Expenses | 1 137 568 | 895 486 | 908 667 | 1 657 924 | 1 757 727 | 1 341 854 |
Amounts Owed By Group Undertakings | 3 350 811 | 3 420 609 | 3 568 169 | 6 199 305 | 5 620 557 | 4 766 445 |
Amounts Recoverable On Contracts | 2 658 269 | 2 909 885 | 3 594 936 | 2 981 816 | 2 705 140 | 2 764 577 |
Average Number Employees During Period | 76 | 76 | 74 | 73 | 66 | 62 |
Bank Borrowings | | | | 1 500 000 | 933 621 | |
Bank Borrowings Overdrafts | | | | 1 425 000 | 737 069 | |
Comprehensive Income Expense | 1 014 445 | 851 856 | 595 749 | -362 511 | 1 886 082 | 1 961 660 |
Corporation Tax Payable | 52 687 | 99 097 | 156 648 | 46 621 | 206 667 | 51 776 |
Cost Sales | 11 335 961 | 11 138 836 | 13 481 121 | 9 636 608 | 10 568 099 | 10 812 852 |
Creditors | 6 036 997 | 6 946 152 | 7 943 021 | 1 425 000 | 737 069 | 6 311 388 |
Current Tax For Period | 132 686 | 154 096 | 225 783 | 45 159 | 214 459 | 131 776 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -384 000 | -309 000 | -304 000 | | 379 000 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -7 347 | -6 100 | -3 250 | -179 | 6 225 | 27 286 |
Deferred Tax Liabilities | 89 140 | 83 040 | 79 790 | 30 591 | 249 046 | |
Depreciation Expense Property Plant Equipment | 136 378 | 97 811 | 90 641 | 76 572 | 76 972 | 84 085 |
Dividends Paid | 979 360 | 684 056 | 395 850 | 200 000 | 63 000 | 188 000 |
Dividends Paid On Shares Final | | | 395 850 | 200 000 | 63 000 | 188 000 |
Exceptional Items Free-text Comment | | | | 299 135 | | |
Fair Value Assets Defined Benefit Plan | 9 516 000 | 9 790 000 | 10 282 000 | 10 382 000 | 11 098 000 | |
Fixed Assets | 1 653 766 | 1 602 905 | 1 545 513 | 1 504 864 | 1 504 123 | 1 442 888 |
Further Item Interest Expense Component Total Interest Expense | | | | 998 | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | -299 135 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 6 005 | 6 005 | 6 005 | -2 264 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 154 455 | 155 462 | 145 131 | 214 156 | 186 846 | 229 539 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -124 642 | 39 647 | 135 602 | -127 539 | -79 853 | 293 829 |
Gain Loss In Cash Flows From Change In Retirement Benefit Obligations | | | | 91 480 | 102 977 | |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | 654 000 | 172 000 | -408 000 | -358 000 | 1 117 000 | 1 555 000 |
Government Grant Income | | | | 370 536 | 146 465 | |
Gross Profit Loss | 1 754 679 | 1 740 299 | 2 031 753 | 1 554 794 | 2 832 125 | 2 191 510 |
Income Tax Expense Credit On Components Other Comprehensive Income | 127 580 | 32 680 | -77 520 | -68 020 | 212 230 | 295 450 |
Increase Decrease In Assets Defined Benefit Plan From Remeasurement | 313 000 | 330 000 | 536 000 | 393 000 | 1 095 000 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -900 | | | | -2 264 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | | | | 212 230 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | 6 225 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 97 811 | 90 641 | 76 572 | 76 972 | 84 085 |
Increase In Assets Defined Benefit Plan From Interest Income | 220 000 | 253 000 | 260 000 | | 168 000 | |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 228 000 | 244 000 | 247 000 | | 172 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 14 867 | 12 879 |
Interest Expense On Liabilities Defined Benefit Plan | | | | | 4 000 | |
Interest Income On Assets Defined Benefit Plan | | | 13 000 | 1 000 | | 18 000 |
Interest Income On Bank Deposits | 2 733 | 7 529 | 15 146 | 4 176 | | 4 131 |
Interest Payable Similar Charges Finance Costs | | | | 998 | 18 867 | 12 879 |
Investments Fixed Assets | 22 334 | 22 334 | 22 334 | 22 334 | 22 334 | 14 342 |
Investments In Subsidiaries | | | 22 334 | 22 334 | 22 334 | 14 342 |
Liabilities Defined Benefit Plan Present Value | 9 202 000 | 9 295 000 | 10 182 000 | 10 639 000 | 10 242 000 | |
Net Current Assets Liabilities | 2 794 612 | 2 777 076 | 3 351 067 | 4 543 006 | 4 784 353 | 4 631 915 |
Net Finance Income Costs | | | 28 146 | 5 176 | | 22 131 |
Number Shares Issued Fully Paid | | 115 000 | 115 000 | 115 000 | 115 000 | |
Operating Profit Loss | 617 111 | 844 813 | 1 123 086 | -31 729 | 1 220 863 | 849 656 |
Other Comprehensive Income Expense Before Tax | | | -330 480 | -289 980 | 904 770 | |
Other Creditors | 25 617 | 21 313 | 48 923 | 2 799 835 | 2 405 027 | 3 253 638 |
Other Interest Receivable Similar Income Finance Income | 2 733 | 7 529 | 15 146 | 5 176 | | 22 131 |
Other Operating Income Format1 | | | | 370 536 | 146 465 | |
Other Taxation Social Security Payable | 84 655 | 82 788 | 95 847 | 527 500 | 182 609 | 101 660 |
Payments Received On Account | 659 762 | 577 458 | 477 488 | 1 287 204 | 688 462 | 671 368 |
Pension Other Post-employment Benefit Costs Other Pension Costs | -8 000 | 9 000 | 13 000 | 91 480 | 102 977 | 83 720 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 54 256 | 59 445 | 68 899 | 75 777 | 45 033 | 67 974 |
Profit Loss | 488 025 | 712 536 | 926 229 | -72 531 | 981 312 | 702 110 |
Profit Loss On Ordinary Activities Before Tax | 611 844 | 861 342 | 1 151 232 | -27 551 | 1 201 996 | 858 908 |
Property Plant Equipment Gross Cost | 2 899 727 | 2 946 677 | 2 979 926 | 3 015 849 | 3 092 080 | 3 122 922 |
Provisions For Liabilities Balance Sheet Subtotal | 232 287 | 177 090 | 98 790 | 30 591 | | |
Raw Materials Consumables | | | 51 320 | 53 685 | 42 112 | 66 417 |
Retirement Benefit Obligations Surplus | -314 000 | -495 000 | -100 000 | 257 000 | -856 000 | -2 429 000 |
Return On Assets Benefit Plan | 533 000 | 583 000 | 796 000 | | 927 000 | |
Social Security Costs | 291 072 | 288 041 | 305 514 | 194 529 | 216 428 | 223 789 |
Staff Costs Employee Benefits Expense | 3 218 304 | 3 266 389 | 3 351 814 | 2 929 655 | 2 893 953 | 2 741 055 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 98 790 | 30 591 | 249 046 | 571 782 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 7 004 | 17 573 | | | | 25 251 |
Tax Expense Credit Applicable Tax Rate | 116 250 | 163 655 | 218 734 | -5 235 | 228 379 | 163 193 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -13 664 | -11 850 | -11 372 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 583 | 1 079 | 264 | 61 | 19 | 1 518 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 123 819 | 148 806 | 225 003 | 44 980 | 220 684 | 156 798 |
Total Assets Less Current Liabilities | 4 448 378 | 4 379 981 | 4 896 580 | 6 047 870 | 6 288 476 | 6 074 803 |
Total Borrowings | | | | 1 425 000 | 737 069 | |
Total Current Tax Expense Credit | 132 686 | 153 196 | 225 783 | | 214 459 | 129 512 |
Total Deferred Tax Expense Credit | -8 867 | -4 390 | -780 | -68 020 | 212 230 | |
Total Operating Lease Payments | 200 647 | 208 072 | 201 885 | 211 880 | 195 333 | 186 306 |
Trade Creditors Trade Payables | 1 422 155 | 1 765 302 | 1 987 664 | 1 956 766 | 1 822 243 | 1 714 421 |
Trade Debtors Trade Receivables | 471 423 | 617 327 | 536 059 | 572 906 | 416 929 | 493 354 |
Turnover Revenue | 13 090 640 | 12 879 135 | 15 512 874 | 11 191 402 | 13 400 224 | 13 004 362 |
Wages Salaries | 2 840 087 | 2 888 204 | 2 945 054 | 2 643 646 | 2 574 548 | 2 433 546 |
Work In Progress | 208 759 | 388 531 | 384 634 | 319 559 | 251 129 | 630 387 |
Company Contributions To Defined Benefit Plans Directors | | | 9 009 | 18 178 | 13 760 | 14 133 |
Director Remuneration | 220 886 | 200 883 | 202 198 | 397 415 | 377 726 | 386 277 |
Director Remuneration Benefits Including Payments To Third Parties | | | 211 207 | 415 593 | 391 486 | 400 410 |
Company Contributions To Money Purchase Plans Directors | 12 201 | 8 768 | 9 009 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 2 | 2 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -83 487 | -3 250 | | | |
Applicable Tax Rate | 19 | 19 | 19 | | | |
Assumed Rate Increase Pensionable Salaries | 2 | 2 | 2 | | | |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 3 | 3 | 3 | | | |
Cash Cash Equivalents Held In Defined Benefit Plan Fair Value | 3 094 000 | 3 179 000 | 3 284 000 | | | |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | 654 000 | 172 000 | 408 000 | | | |
Debt Securities Held In Defined Benefit Plan Fair Value | 2 902 000 | 2 929 000 | 3 217 000 | | | |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | 341 000 | -158 000 | -944 000 | | | |
Deferred Tax Assets | -59 660 | -94 050 | -19 000 | | | |
Deficit Surplus In Defined Benefit Plan | -314 000 | -495 000 | -100 000 | | | |
Defined Benefit Liabilities From Plans That Are Wholly Or Partly Funded Present Value | 9 202 000 | 9 295 000 | 10 182 000 | | | |
Defined Benefit Liabilities From Plans That Are Wholly Unfunded Present Value | -314 000 | -495 000 | -100 000 | | | |
Discount Rate Used Defined Benefit Plan | 3 | 3 | 2 | | | |
Dividends Paid On Shares Interim | 979 360 | 684 056 | 395 850 | | | |
Equity Securities Held In Defined Benefit Plan Fair Value | 3 520 000 | 3 682 000 | 3 781 000 | | | |
Fair Value Assets In Defined Benefit Plans Less Present Value Funded Obligations | 9 516 000 | 9 790 000 | 10 282 000 | | | |
Further Operating Expense Item Component Total Operating Expenses | -1 988 | -83 487 | | | | |
Gain Loss On Disposals Property Plant Equipment | 34 875 | | | | | |
Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | 127 580 | 32 680 | 77 520 | | | |
Gain Loss On Remeasurement Defined Benefit Plans Net Tax In Other Comprehensive Income | 526 420 | 139 320 | -330 480 | | | |
Investments In Group Undertakings | 22 334 | 22 334 | 22 334 | | | |
Net Deferred Tax Liability Asset | -123 819 | -148 806 | -225 003 | | | |
Nominal Value Allotted Share Capital | 115 000 | 115 000 | 115 000 | | | |
Other Comprehensive Income Expense Net Tax | 526 420 | 139 320 | -330 480 | | | |
Other Current Tax Expense | 3 393 | | | | | |
Other Deferred Tax Expense Credit | -1 520 | 1 710 | 2 470 | | | |
Other Finance Costs | 8 000 | | | | | |
Other Finance Income | | 9 000 | 13 000 | | | |
Other Increase Decrease In Net Deferred Tax Liability | | 32 680 | -75 050 | | | |
Other Payables Accrued Expenses | 3 119 346 | 3 648 056 | 4 245 088 | | | |
Par Value Share | | 1 | 1 | | | |
Provisions | 232 287 | 177 090 | 98 790 | | | |
Raw Materials | 43 982 | 53 628 | 51 320 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 8 597 | 2 545 | 6 005 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 46 950 | 33 249 | | | |
Value-added Tax Payable | 158 732 | 122 848 | 290 267 | | | |