Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 359 094 | 666 927 | 640 376 | 1 029 466 |
Current Assets | 1 230 982 | 1 697 328 | 2 555 298 | 2 421 869 |
Debtors | 871 888 | 1 030 401 | 1 914 922 | 1 392 403 |
Net Assets Liabilities | 864 148 | 817 590 | 852 197 | 999 907 |
Other Debtors | 223 163 | 209 885 | 245 762 | 127 054 |
Property Plant Equipment | 816 749 | 1 500 172 | 3 083 839 | 2 960 854 |
|
Other Financial Data |
Audit Fees Expenses | | | 7 400 | 8 140 |
Accrued Liabilities | 24 188 | 83 699 | 200 285 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 139 622 | 1 419 263 | 1 700 208 | 2 495 796 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 111 341 | 2 250 563 | 744 404 |
Administration Support Average Number Employees | | | 3 | 3 |
Administrative Expenses | | | 1 064 314 | 1 600 684 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | 78 | 90 | 149 | 173 |
Balances With Banks | | | 640 376 | 1 029 466 |
Bank Borrowings | | | 109 333 | 82 370 |
Capital Commitments | | | 363 620 | 228 576 |
Cash Cash Equivalents Cash Flow Value | | 666 927 | 640 376 | |
Cost Sales | | | 6 465 660 | 8 235 555 |
Creditors | 140 711 | 642 273 | 1 643 069 | 1 019 522 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 97 501 | 21 340 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 211 000 | 89 000 |
Deferred Tax Liabilities | | | 406 000 | 495 000 |
Depreciation Amortisation Expense | | | 624 671 | 821 484 |
Depreciation Expense Property Plant Equipment | | | 624 671 | 821 484 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -101 339 | -343 726 | -25 896 |
Disposals Property Plant Equipment | | -148 277 | -385 951 | -71 801 |
Dividends Paid | | | -278 000 | -300 000 |
Dividends Paid Classified As Financing Activities | | | -278 000 | -300 000 |
Finance Lease Liabilities Present Value Total | 140 711 | 642 273 | 983 297 | 1 110 827 |
Finance Lease Payments Owing Minimum Gross | | | 2 517 033 | 2 047 979 |
Financial Commitments Other Than Capital Commitments | 45 688 | 26 686 | 7 736 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 128 000 | -13 630 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 7 736 | 123 524 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -227 565 | 277 955 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 784 155 | -442 004 |
Gain Loss In Cash Flows From Change In Provisions | | | 326 236 | 267 515 |
Gain Loss On Disposals Property Plant Equipment | | | 62 694 | 5 308 |
Government Grant Income | | | 23 450 | |
Gross Profit Loss | | | 1 599 238 | 2 323 225 |
Income Taxes Paid Refund Classified As Operating Activities | | | 8 495 | -80 515 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -26 551 | 389 090 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -91 712 | 254 |
Increase Decrease In Existing Provisions | | | 537 236 | 356 515 |
Increase Decrease In Net Debt From Cash Flows | | | | 1 592 098 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 380 980 | 624 671 | 821 484 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 8 | 5 452 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 126 688 | 180 418 |
Interest Paid Classified As Financing Activities | | | -126 696 | -185 870 |
Interest Paid Classified As Operating Activities | | | 126 696 | 185 870 |
Interest Payable Similar Charges Finance Costs | | | 126 696 | 185 870 |
Interest Received Classified As Investing Activities | | | 58 | 39 |
Interest Received Classified As Operating Activities | | | 58 | 39 |
Net Cash Flows From Used In Financing Activities | | | -953 911 | -1 688 878 |
Net Cash Flows From Used In Investing Activities | | | 45 858 | 27 172 |
Net Cash Flows From Used In Operating Activities | | | 881 502 | 2 050 796 |
Net Cash Generated From Operations | | | 889 997 | 1 970 281 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 1 120 351 | 1 538 717 |
Net Current Assets Liabilities | 674 930 | 561 321 | 550 293 | 553 956 |
Net Debt Funds | | | -2 004 657 | -1 132 883 |
New Finance Leases | | | | -720 324 |
Nominal Value Allotted Share Capital | 100 | 100 | 100 | 100 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | 558 374 | 722 541 |
Other Creditors | 28 364 | 149 428 | 176 547 | 110 142 |
Other Interest Receivable Similar Income Finance Income | | | 58 | 39 |
Other Operating Income Format1 | | | 23 450 | |
Other Payables Accrued Expenses | | | 200 285 | 77 700 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -677 215 | -1 189 378 |
Pension Costs Defined Contribution Plan | | | 79 164 | 101 049 |
Prepayments | 146 309 | 261 723 | 1 056 188 | 817 375 |
Proceeds From Sales Property Plant Equipment | | | 104 919 | 51 213 |
Production Average Number Employees | | | 146 | 170 |
Profit Loss | | | 312 607 | 447 710 |
Profit Loss On Ordinary Activities Before Tax | | | 431 736 | 536 710 |
Property Plant Equipment Gross Cost | 1 956 371 | 2 919 435 | 4 784 047 | 5 456 650 |
Provisions | | 601 630 | 1 138 866 | 1 495 381 |
Provisions For Liabilities Balance Sheet Subtotal | 486 820 | 601 630 | 1 138 866 | 1 495 381 |
Purchase Property Plant Equipment | | | -59 119 | -24 080 |
Revenue From Sale Goods | | | 8 064 898 | 10 558 780 |
Social Security Costs | | | 315 923 | 402 938 |
Staff Costs Employee Benefits Expense | | | 4 028 460 | 4 889 507 |
Taxation Social Security Payable | 221 493 | 310 610 | 473 911 | 388 564 |
Tax Decrease From Utilisation Tax Losses | | | 92 034 | |
Tax Expense Credit Applicable Tax Rate | | | 82 030 | 101 975 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -60 716 | -34 397 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 206 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -214 | -172 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 119 129 | 89 000 |
Total Assets Less Current Liabilities | 1 491 679 | 2 061 493 | 3 634 132 | 3 514 810 |
Total Borrowings | 140 711 | 642 273 | 1 643 069 | 1 019 522 |
Total Operating Lease Payments | | | 238 600 | 296 727 |
Trade Creditors Trade Payables | 64 541 | 231 739 | 152 298 | 148 680 |
Trade Debtors Trade Receivables | 502 416 | 558 793 | 612 972 | 447 974 |
Turnover Revenue | | | 8 064 898 | 10 558 780 |
Wages Salaries | | | 3 633 373 | 4 385 520 |
Amount Specific Advance Or Credit Directors | -163 198 | -96 788 | -26 320 | 873 |
Amount Specific Advance Or Credit Made In Period Directors | -184 201 | -157 320 | -98 311 | -156 737 |
Amount Specific Advance Or Credit Repaid In Period Directors | 202 902 | 223 730 | 168 779 | 183 930 |
Company Contributions To Money Purchase Plans Directors | | | 2 885 | 8 117 |
Director Remuneration | | | 28 946 | 28 972 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 2 |