Profit & Loss |
Date of Accounts |
2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 998 | 251 379 | 261 641 | 130 903 | 347 574 | 184 202 |
Current Assets | 5 356 148 | 4 814 021 | 4 858 985 | 4 702 454 | 6 094 171 | 7 137 067 |
Debtors | 643 768 | 753 484 | 416 395 | 209 786 | 321 184 | 1 917 009 |
Net Assets Liabilities | 2 046 480 | 2 466 429 | 2 536 810 | 2 907 802 | 3 438 275 | 1 766 888 |
Other Debtors | 414 356 | 454 947 | 274 400 | 92 518 | 95 242 | 1 824 466 |
Property Plant Equipment | 70 906 | 2 911 600 | 3 321 499 | 3 471 943 | 3 557 731 | 229 450 |
Total Inventories | 4 711 382 | 3 809 158 | 4 180 949 | 4 361 765 | 5 425 413 | 5 035 856 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 200 | 8 500 | 8 850 | 8 950 | 10 875 |
Accrued Liabilities Deferred Income | 15 853 | 46 120 | 55 404 | 66 876 | 197 354 | |
Accumulated Depreciation Impairment Property Plant Equipment | 81 973 | 157 075 | 240 081 | 319 687 | 429 443 | 448 873 |
Additional Provisions Increase From New Provisions Recognised | | 9 457 | 25 177 | -15 980 | 47 490 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 952 069 | 498 410 | 311 175 | 237 427 | 16 777 |
Administration Support Average Number Employees | | | 2 | 2 | 2 | |
Administrative Expenses | 841 872 | 1 122 217 | 1 180 425 | 1 261 365 | 1 585 463 | 1 977 803 |
Amounts Owed To Directors | 1 217 497 | 1 215 937 | 1 429 317 | 1 419 808 | 1 333 188 | |
Amounts Owed To Group Undertakings | | | | | 1 920 | |
Amounts Owed To Group Undertakings Participating Interests | | | | | 1 920 | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | 13 | 17 | 21 | 22 | 23 | 22 |
Bank Borrowings Overdrafts | 669 457 | 30 301 | 67 781 | 1 645 390 | 112 503 | |
Bank Overdrafts | 669 457 | | | | | |
Cash Cash Equivalents | -668 459 | 251 379 | | | | |
Cash Cash Equivalents Cash Flow Value | -668 459 | 251 379 | 261 641 | 130 903 | 347 574 | |
Comprehensive Income Expense | 798 002 | 697 449 | 457 931 | 804 732 | 914 514 | 328 032 |
Corporation Tax Payable | 180 676 | 137 294 | 107 657 | 175 514 | 192 360 | |
Cost Sales | 23 741 933 | 28 625 586 | 25 882 740 | 33 387 133 | 34 227 408 | 34 043 154 |
Creditors | 3 369 539 | 3 515 005 | 3 952 190 | 3 489 720 | 4 328 765 | 5 493 780 |
Current Tax For Period | 180 676 | 137 294 | 107 657 | 175 514 | 192 360 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 1 886 | 9 457 | 25 177 | -15 980 | 47 490 | |
Deferred Tax Liabilities | 7 639 | 17 096 | 42 273 | 26 293 | 73 783 | |
Depreciation Expense Property Plant Equipment | 23 636 | 90 972 | 85 568 | 106 602 | 129 035 | 78 273 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 15 870 | 2 562 | 26 996 | 19 279 | 58 843 |
Disposals Property Plant Equipment | | 36 273 | 5 505 | 81 125 | 41 883 | 3 325 628 |
Dividends Paid | 397 750 | 277 500 | 387 550 | 433 740 | 384 041 | 1 999 419 |
Dividends Paid Classified As Financing Activities | 397 750 | 277 500 | 387 550 | 433 740 | 384 041 | |
Dividends Paid On Shares | 397 750 | 277 500 | 387 550 | 433 740 | 384 041 | |
Dividends Received Classified As Investing Activities | 43 683 | | | | | |
Finance Lease Liabilities Present Value Total | 6 797 | 12 460 | 7 492 | 27 595 | 52 542 | |
Finance Lease Payments Owing Minimum Gross | 10 293 | 19 952 | 7 492 | 132 887 | 219 900 | 103 718 |
Finished Goods | 4 711 382 | 3 809 158 | 4 180 949 | 4 361 765 | 5 425 413 | |
Fixed Assets | 71 006 | 2 911 700 | 3 321 599 | 3 472 043 | 3 557 831 | 229 550 |
Further Item Operating Income Component Total Other Operating Income | 161 623 | 248 420 | 375 095 | 413 932 | 346 626 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 40 680 | 6 960 | | | | |
Gain Loss In Cash Flows From Change In Accrued Items | -6 450 | 30 267 | 9 284 | 11 472 | 130 478 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 109 590 | 793 634 | 211 646 | -484 612 | 638 971 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 537 156 | -109 716 | 337 089 | 206 609 | -111 398 | |
Gain Loss In Cash Flows From Change In Inventories | -1 601 087 | 902 224 | -371 791 | -180 816 | -1 063 648 | |
Gain Loss On Disposals Property Plant Equipment | | 8 855 | -2 943 | | 15 436 | |
Government Grant Income | | | | 47 235 | 6 474 | |
Gross Profit Loss | 1 618 419 | 1 716 742 | 1 421 576 | 1 800 267 | 2 437 222 | 2 064 033 |
Income From Shares In Group Undertakings | 43 683 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | 151 278 | 180 676 | 137 294 | 107 657 | 175 514 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -643 724 | 919 838 | 10 262 | -130 738 | 216 671 | |
Increase Decrease In Net Debt From Cash Flows | | | | 174 922 | -103 424 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 90 972 | 85 568 | 106 602 | 129 035 | 78 273 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 715 | 112 | 93 980 | 117 022 | 97 664 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 531 | 477 | 665 | 3 875 | 4 534 | |
Interest Paid Classified As Operating Activities | 1 289 | 589 | 94 764 | 120 897 | 102 495 | |
Interest Payable Similar Charges Finance Costs | 1 289 | 589 | 94 764 | 120 897 | 102 495 | 207 960 |
Investments | 100 | 100 | 100 | 100 | 100 | 100 |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 |
Investments In Group Undertakings | 100 | 100 | 100 | 100 | 100 | 100 |
Net Cash Flows From Used In Financing Activities | -503 450 | 1 480 599 | -219 538 | -342 321 | -264 320 | |
Net Cash Flows From Used In Investing Activities | 11 278 | -2 922 811 | -498 410 | -257 046 | -199 387 | |
Net Cash Flows From Used In Operating Activities | -151 552 | 2 362 050 | 728 210 | 468 629 | 680 378 | |
Net Cash Generated From Operations | 1 015 | 2 543 315 | 960 268 | 697 183 | 958 387 | |
Net Current Assets Liabilities | 1 986 609 | 1 299 016 | 906 795 | 1 212 734 | 1 765 406 | 1 643 287 |
Net Debt Funds | | | 2 892 260 | 3 067 182 | 2 963 758 | |
Net Deferred Tax Liability Asset | 7 639 | 17 096 | 42 273 | 26 293 | 73 783 | |
Number Shares Issued Fully Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | |
Operating Profit Loss | 938 170 | 844 789 | 685 529 | 1 085 163 | 1 256 859 | 502 343 |
Other Creditors | 1 097 372 | 1 261 881 | 1 766 872 | 1 280 439 | 3 356 216 | 3 978 813 |
Other Finance Costs | 43 | | 119 | | 297 | |
Other Operating Income Format1 | 161 623 | 250 264 | 444 378 | 546 261 | 405 100 | 416 113 |
Other Taxation Social Security Payable | 9 849 | 17 871 | 20 407 | 105 360 | 18 694 | 20 355 |
Par Value Share | | 1 | 1 | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | 6 537 | -9 659 | 12 460 | -125 395 | -87 013 | |
Pension Costs Defined Contribution Plan | 1 441 | 3 028 | 8 362 | 11 704 | 14 550 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 441 | 3 028 | 8 362 | 11 704 | 14 550 | |
Prepayments Accrued Income | 23 676 | 31 649 | 27 060 | 20 747 | 21 228 | |
Proceeds From Borrowings Classified As Financing Activities | -99 163 | 1 748 440 | 180 472 | -81 211 | 24 314 | |
Proceeds From Government Grants Classified As Financing Activities | | | | 47 235 | 6 474 | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | | 1 920 | |
Proceeds From Sales Property Plant Equipment | | 29 258 | | 54 129 | 38 040 | |
Production Average Number Employees | 9 | 13 | 15 | 17 | 18 | |
Profit Loss | 798 002 | 697 449 | 457 931 | 804 732 | 914 514 | 328 032 |
Profit Loss On Ordinary Activities Before Tax | 980 564 | 844 200 | 590 765 | 964 266 | 1 154 364 | 294 383 |
Property Plant Equipment Gross Cost | 152 879 | 3 068 675 | 3 561 580 | 3 791 630 | 3 987 174 | 678 323 |
Provisions | 7 639 | 17 096 | 42 273 | 26 293 | 73 783 | |
Provisions For Liabilities Balance Sheet Subtotal | | 17 096 | 42 273 | | | |
Purchase Property Plant Equipment | 32 405 | 2 952 069 | 498 410 | 311 175 | 237 427 | |
Rental Leasing Income | | 1 844 | 69 283 | 85 094 | 52 000 | |
Revenue From Sale Goods | 25 360 352 | 30 342 328 | 27 304 316 | 35 187 400 | 36 664 630 | |
Social Security Costs | 26 796 | 44 804 | 70 533 | 84 430 | 96 278 | |
Staff Costs Employee Benefits Expense | 354 175 | 439 675 | 557 659 | 623 503 | 810 607 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 7 639 | 17 096 | 42 273 | 26 293 | 73 783 | 40 134 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 8 518 | | | | | |
Tax Expense Credit Applicable Tax Rate | 191 210 | 160 398 | 112 245 | 183 210 | 219 329 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 231 | -23 727 | -5 486 | -8 151 | -27 567 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 228 | 623 | 898 | 455 | 598 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | 25 177 | -15 980 | 47 490 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 182 562 | 146 751 | 132 834 | 159 534 | 239 850 | -33 649 |
Total Assets Less Current Liabilities | 2 057 615 | 4 210 716 | 4 228 394 | 4 684 777 | 5 323 237 | 1 872 837 |
Trade Creditors Trade Payables | 172 038 | 793 141 | 497 260 | 414 128 | 647 072 | 1 494 612 |
Trade Debtors Trade Receivables | 205 736 | 266 888 | 114 935 | 96 521 | 204 714 | 92 543 |
Turnover Revenue | 25 360 352 | 30 342 328 | 27 304 316 | 35 187 400 | 36 664 630 | 36 107 187 |
Wages Salaries | 325 938 | 391 843 | 478 764 | 527 369 | 699 779 | |
Advances Credits Directors | 1 217 497 | 1 215 937 | 1 429 317 | 1 419 808 | 1 333 189 | 1 103 741 |
Advances Credits Made In Period Directors | 397 750 | 277 500 | 575 549 | 402 740 | 349 041 | 481 920 |
Advances Credits Repaid In Period Directors | 496 913 | 279 060 | 362 169 | 412 249 | 435 661 | 711 368 |
Director Remuneration | 31 448 | 32 509 | 35 836 | 34 610 | 31 298 | |