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 | 194 177 | 154 592 | 96 994 | 164 154 | 163 158 | 84 340 |
Current Assets | 3 334 426 | 3 300 372 | 3 389 305 | 3 336 882 | 3 361 903 | 3 308 197 |
Debtors | 3 140 249 | 3 145 780 | 3 292 311 | 3 172 728 | 3 198 745 | 3 223 857 |
Net Assets Liabilities | 3 108 736 | 2 691 591 | 2 682 282 | 2 876 387 | 3 002 419 | 3 050 558 |
Other Debtors | 100 | | | | | 66 |
Property Plant Equipment | 2 705 678 | 2 337 065 | 2 330 184 | 2 376 671 | 2 392 210 | 2 528 210 |
|
Other Financial Data |
Audit Fees Expenses | 2 300 | 3 000 | 4 800 | 4 800 | 5 000 | 6 000 |
Accrued Liabilities Deferred Income | 72 066 | 64 326 | 115 694 | 51 884 | 38 996 | 46 360 |
Accumulated Depreciation Impairment Property Plant Equipment | 18 029 | 24 065 | 30 946 | 47 338 | 56 924 | 75 830 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 27 422 | | | | |
Administrative Expenses | 185 295 | 210 665 | 232 575 | 235 811 | 275 803 | 279 498 |
Amounts Owed By Group Undertakings | 3 101 765 | 3 101 765 | 3 101 765 | 3 101 765 | 3 101 765 | 3 101 765 |
Average Number Employees During Period | 62 | 63 | 64 | 71 | 73 | 74 |
Bank Borrowings | 1 593 196 | 1 641 404 | 1 640 858 | 110 387 | 25 000 | 110 000 |
Bank Borrowings Overdrafts | 1 593 196 | 1 641 404 | 1 640 858 | 1 457 527 | 1 470 697 | 1 452 364 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 22 851 | | | | |
Comprehensive Income Expense | -29 212 | -375 145 | 32 691 | 236 105 | 168 032 | 80 724 |
Corporation Tax Recoverable | 3 993 | | | | | |
Cost Sales | 1 141 822 | 1 161 085 | 1 302 615 | 1 518 370 | 1 596 096 | 1 778 826 |
Creditors | 50 000 | 58 561 | 49 448 | 1 506 975 | 1 552 655 | 1 532 244 |
Current Tax For Period | -3 993 | | | 35 387 | 39 710 | 18 115 |
Depreciation Expense Property Plant Equipment | 2 160 | 1 466 | 1 168 | 12 107 | 16 537 | 15 862 |
Dividends Paid | 42 000 | 42 000 | 42 000 | 42 000 | 42 000 | 32 585 |
Dividends Paid Classified As Financing Activities | -42 000 | -42 000 | -42 000 | -42 000 | -42 000 | -32 585 |
Finance Lease Liabilities Present Value Total | | 8 813 | 8 813 | | 2 771 | 2 078 |
Finance Lease Payments Owing Minimum Gross | | 20 566 | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 38 759 | | -13 900 | -50 660 | -82 357 |
Further Item Tax Increase Decrease Component Adjusting Items | -361 | -1 138 | | | | |
Gain Loss On Disposals Property Plant Equipment | 273 | | | | -349 | 2 064 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | -390 000 | | | | |
Gross Profit Loss | 224 863 | 232 018 | 361 219 | 469 610 | 483 643 | 360 018 |
Income Taxes Paid Refund Classified As Operating Activities | -3 993 | 3 993 | | | -35 387 | -39 710 |
Income Tax Expense Credit On Components Other Comprehensive Income | -7 359 | -76 274 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 6 037 | 6 881 | 16 392 | 18 277 | 18 906 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 39 989 | 45 571 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 758 | 1 299 | 1 006 | | |
Interest Income On Bank Deposits | 129 | 197 | | | | |
Interest Payable Similar Charges Finance Costs | 80 261 | 82 993 | 96 187 | -32 911 | 50 758 | 64 038 |
Interest Received Classified As Investing Activities | -129 | -221 | | | | |
Net Current Assets Liabilities | 766 740 | 650 495 | 638 954 | 2 253 281 | 2 409 454 | 2 301 182 |
Net Finance Income Costs | 129 | 221 | | | | |
Net Interest Paid Received Classified As Operating Activities | -80 261 | -82 993 | | | | |
Number Shares Issued Fully Paid | | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 39 568 | 21 353 | 128 644 | 247 699 | 258 500 | 162 877 |
Other Comprehensive Income Expense Before Tax | 7 359 | -313 726 | | | | |
Other Creditors | 21 733 | 7 066 | 8 393 | 9 243 | 9 523 | 8 105 |
Other Interest Receivable Similar Income Finance Income | 129 | 221 | 234 | 64 | | |
Other Remaining Borrowings | 50 000 | 882 180 | 921 281 | 805 396 | 768 933 | 732 932 |
Other Taxation Social Security Payable | 17 103 | 17 873 | 20 131 | 24 551 | 25 403 | 30 754 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -6 856 | -11 753 | -8 813 | -1 493 | -2 771 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 5 411 | 7 634 | 13 996 | 19 404 | 21 939 | 25 754 |
Prepayments Accrued Income | 27 786 | 26 961 | | | | |
Proceeds From Borrowings Classified As Financing Activities | -33 740 | -119 903 | -38 555 | -1 650 703 | -1 495 697 | -100 000 |
Proceeds From Sales Property Plant Equipment | -1 162 | | | | -800 | -2 064 |
Profit Loss | -36 571 | -61 419 | 32 691 | 236 105 | 168 032 | 80 724 |
Profit Loss On Ordinary Activities Before Tax | -40 564 | -61 419 | 32 691 | 280 674 | 207 742 | 98 839 |
Property Plant Equipment Gross Cost | 2 723 708 | 2 361 130 | 2 361 130 | 2 424 009 | 2 449 134 | 2 604 040 |
Provisions For Liabilities Balance Sheet Subtotal | 313 682 | 237 408 | 237 408 | 246 590 | 246 590 | 246 590 |
Purchase Property Plant Equipment | -614 | | | -62 879 | -21 047 | -154 906 |
Social Security Costs | 67 411 | 67 823 | 77 789 | 95 028 | 103 247 | 128 831 |
Staff Costs Employee Benefits Expense | 1 052 939 | 1 064 546 | 1 207 906 | 1 388 275 | 1 489 954 | 1 672 804 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 313 682 | 237 408 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 52 | | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 3 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 500 | 1 067 | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 3 827 | 11 741 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -3 993 | | | 44 569 | 39 710 | 18 115 |
Total Assets Less Current Liabilities | 3 472 418 | 2 987 560 | 2 969 138 | 4 629 952 | 4 801 664 | 4 829 392 |
Total Borrowings | 50 000 | 2 523 584 | 2 562 139 | 915 783 | 793 933 | 842 932 |
Total Increase Decrease From Revaluations Property Plant Equipment | | -390 000 | | | | |
Total Operating Lease Payments | 13 246 | 3 276 | 7 280 | 7 498 | 8 309 | 8 381 |
Trade Creditors Trade Payables | 14 344 | 11 168 | 19 499 | 29 314 | 23 281 | 38 264 |
Trade Debtors Trade Receivables | 6 605 | 17 054 | 49 671 | 7 748 | 14 028 | |
Turnover Revenue | 1 366 685 | 1 393 103 | 1 663 834 | 1 987 980 | 2 079 739 | 2 138 844 |
Wages Salaries | 980 117 | 989 089 | 1 116 121 | 1 273 843 | 1 364 768 | 1 518 219 |
Director Remuneration | | 20 184 | 20 652 | 21 012 | 21 228 | 21 540 |
Depreciation Amortisation Expense | | 6 037 | 6 881 | 16 391 | 18 278 | 18 907 |
Dividends Paid On Shares Interim | | 42 000 | 42 000 | 42 000 | 42 000 | 32 585 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | -390 000 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 3 060 | 3 060 | 3 060 | 3 060 | 5 257 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -10 800 | 63 284 | -48 543 | -17 971 | 26 280 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -9 526 | -146 531 | 119 585 | -26 018 | -25 113 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -39 585 | -57 598 | 67 160 | -996 | -78 818 |
Interest Expense On Bank Loans Similar Borrowings | | 45 571 | 50 467 | 52 347 | 49 183 | 62 460 |
Interest Expense On Bank Overdrafts | | | 111 | | | |
Interest Expense On Loan Capital | | 36 664 | 44 310 | -86 264 | 1 575 | 1 575 |
Interest Paid Classified As Operating Activities | | -82 235 | -94 888 | -88 083 | -50 758 | -64 038 |
Net Cash Flows From Used In Financing Activities | | -32 130 | 13 923 | 102 168 | 77 082 | -79 242 |
Net Cash Flows From Used In Investing Activities | | -221 | -234 | 62 815 | 20 247 | 152 842 |
Net Cash Flows From Used In Operating Activities | | 71 936 | 43 909 | -232 143 | -96 333 | 5 218 |
Net Cash Generated From Operations | | -7 064 | -52 278 | -321 232 | -182 478 | -98 530 |
Net Interest Received Paid Classified As Investing Activities | | -221 | -234 | -64 | | |
Other Comprehensive Income Expense Net Tax | | -313 726 | | | | |
Prepayments | | 26 961 | 140 875 | 63 215 | 82 952 | 122 026 |
Provisions | | 237 408 | 237 408 | 246 590 | 246 590 | 246 590 |
Repayments Borrowings Classified As Financing Activities | | -38 759 | | -1 717 533 | -1 604 377 | -69 334 |
Additional Provisions Increase From New Provisions Recognised | | | | 9 182 | | |
Cash Cash Equivalents Cash Flow Value | | | 96 994 | 164 154 | 163 158 | |
Cash Receipts From Government Grants | | | | -13 900 | -50 660 | -82 357 |
Corporation Tax Payable | | | | 35 387 | 39 710 | 18 115 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 8 691 | |
Disposals Property Plant Equipment | | | | | 9 840 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | 3 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -349 | 2 064 |
Increase Decrease In Property Plant Equipment | | | | | 13 918 | |
Other Deferred Tax Expense Credit | | | | 9 182 | | |
Other Operating Income Format1 | | | | 13 900 | 50 660 | 82 357 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 62 879 | 34 965 | 154 906 |