Profit & Loss |
Date of Accounts |
2016-09-30 | 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 | 2 732 | 252 155 | 4 743 | 140 825 | 1 693 096 | 4 699 453 | 1 598 351 |
Current Assets | 2 332 972 | 2 916 560 | 3 128 798 | 3 120 688 | 3 730 279 | 7 931 322 | 5 204 421 |
Debtors | 2 330 240 | 2 664 405 | 3 124 055 | 2 979 863 | 2 037 183 | 3 231 869 | 3 606 070 |
Net Assets Liabilities | 1 644 527 | 1 829 485 | 2 175 517 | 2 117 348 | 2 193 829 | 4 100 386 | 4 607 489 |
Other Debtors | | 5 000 | | 345 780 | 62 479 | 27 333 | 1 829 |
Property Plant Equipment | 1 432 942 | 1 406 328 | 1 380 167 | 1 419 136 | 1 393 360 | 1 558 256 | 1 442 457 |
|
Other Financial Data |
Audit Fees Expenses | 8 153 | 7 440 | 7 440 | 7 490 | 9 176 | 11 850 | 9 075 |
Amount Specific Advance Or Credit Directors | 9 900 | 9 900 | 5 000 | 5 197 | 5 249 | 81 080 | |
Amount Specific Advance Or Credit Made In Period Directors | 5 000 | 5 907 | 5 000 | 197 | 52 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 38 000 | | | 9 977 | 5 249 | 81 080 |
Company Contributions To Money Purchase Plans Directors | 16 532 | 16 931 | 28 760 | 27 532 | 9 204 | 12 777 | 13 069 |
Director Remuneration | 377 198 | 349 632 | 414 196 | 579 508 | 321 274 | 607 480 | 504 786 |
Dividend Recommended By Directors | | 4 335 | | | | 1 150 645 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 4 | 4 | 4 | 3 | 2 |
Accrued Liabilities Deferred Income | 73 542 | 99 907 | 119 896 | 136 387 | 105 478 | 260 559 | 148 736 |
Accumulated Depreciation Impairment Property Plant Equipment | 258 302 | 273 757 | 373 685 | 479 754 | 607 288 | 747 624 | 914 026 |
Administrative Expenses | 3 366 050 | 3 373 266 | 3 545 431 | 4 188 245 | 3 992 611 | 4 164 946 | 4 391 543 |
Amounts Owed By Group Undertakings | 176 750 | 240 565 | 304 782 | 394 782 | 394 782 | 394 773 | 394 773 |
Amounts Owed To Group Undertakings | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Amounts Recoverable On Contracts | 725 103 | 990 105 | 720 169 | 642 024 | 374 441 | 1 020 540 | 1 302 776 |
Applicable Tax Rate | 20 | 20 | 19 | | | 19 | 19 |
Average Number Employees During Period | 290 | 166 | 183 | 226 | 232 | 304 | 214 |
Bank Borrowings | 722 752 | 680 797 | 636 669 | 590 459 | 67 894 | 158 606 | 59 972 |
Bank Borrowings Overdrafts | 680 224 | 636 697 | 591 635 | 542 295 | 914 991 | 739 382 | 409 810 |
Bank Overdrafts | 12 939 | | 103 211 | | | | |
Cash Cash Equivalents Cash Flow Value | -10 207 | | -98 468 | 140 825 | 1 693 096 | 4 699 453 | |
Comprehensive Income Expense | 1 610 | 189 293 | 466 115 | -58 169 | 76 481 | | |
Corporation Tax Payable | 10 188 | 8 731 | | | 6 520 | 526 787 | 39 008 |
Corporation Tax Recoverable | 11 487 | 11 487 | 22 409 | 40 642 | 40 641 | 22 762 | 40 641 |
Cost Sales | 3 289 127 | 3 347 340 | 3 513 398 | 3 594 652 | 3 775 388 | 9 612 117 | 5 312 934 |
Creditors | 819 404 | 689 358 | 619 357 | 542 297 | 1 035 612 | 739 384 | 409 812 |
Current Tax For Period | 224 | 8 507 | -8 507 | | 6 520 | 526 787 | 39 008 |
Depreciation Amortisation Expense | 125 697 | 106 713 | 99 928 | 106 069 | 127 534 | 147 279 | 176 023 |
Depreciation Expense Property Plant Equipment | 113 016 | 88 747 | 90 340 | 100 915 | 124 370 | 147 279 | 176 023 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 91 258 | | | | 6 943 | 9 621 |
Disposals Property Plant Equipment | | 91 258 | | | | 9 212 | 11 545 |
Dividends Paid | | 4 335 | 120 083 | | | 1 150 645 | |
Dividends Paid Classified As Financing Activities | | -4 335 | -120 083 | | | -1 150 645 | |
Dividends Paid On Shares | | 4 335 | 120 083 | | | | |
Dividends Paid On Shares Final | | 4 335 | | | | | |
Dividends Paid On Shares Interim | | | 120 083 | | | 1 150 645 | |
Finance Lease Liabilities Present Value Total | 139 178 | 52 659 | 27 720 | 27 520 | | | |
Fixed Assets | 1 432 945 | 1 406 331 | 1 380 170 | 1 419 139 | 1 393 363 | 1 558 260 | 1 442 461 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -176 750 | -63 815 | -64 217 | -90 000 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -701 | | | | | | |
Further Item Interest Expense Component Total Interest Expense | 11 514 | | 60 | | | | 552 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 80 158 | 55 051 | 49 164 | 37 345 | 25 058 | 28 397 | 38 124 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -283 423 | 438 541 | -149 961 | 284 872 | 136 324 | 1 982 799 | -2 414 566 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -286 621 | -260 186 | -319 905 | 292 974 | 873 854 | -1 229 944 | -455 282 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 833 | | | 1 159 |
Gain Loss On Disposals Property Plant Equipment | | | | 833 | | | 1 159 |
Gross Profit Loss | 3 452 511 | 3 652 765 | 4 033 668 | 4 173 616 | 3 385 835 | 7 373 082 | 4 934 405 |
Income Taxes Paid Refund Classified As Operating Activities | -37 486 | -9 964 | -19 654 | -18 233 | 2 629 | -6 521 | -511 402 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -810 875 | 262 362 | -350 623 | 239 293 | 1 552 271 | 3 006 357 | -3 101 102 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 1 676 | | | | | | -15 384 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 106 713 | 99 928 | 106 069 | 127 534 | 147 279 | 176 023 |
Interest Expense On Bank Loans Similar Borrowings | 28 234 | 26 707 | 22 996 | 23 376 | 22 322 | 19 742 | 31 296 |
Interest Expense On Bank Overdrafts | 213 | 63 | 2 988 | 1 480 | 511 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 23 710 | 18 588 | 12 428 | 6 189 | 2 509 | | |
Interest Paid Classified As Operating Activities | -39 961 | -26 770 | -26 044 | -24 856 | -19 814 | -19 742 | -31 848 |
Interest Payable Similar Charges Finance Costs | 63 671 | 45 358 | 38 472 | 31 045 | 22 323 | 19 742 | 31 848 |
Investments Fixed Assets | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Investments In Group Undertakings | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Key Management Personnel Compensation Total | 377 197 | 349 632 | 414 196 | 579 508 | | 607 480 | 504 786 |
Loans Owed By Related Parties | 176 750 | 240 565 | 304 782 | 394 782 | | | |
Loans Owed To Related Parties | -2 | -2 | -2 | -2 | | | |
Net Assets Liabilities Subsidiaries | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
Net Cash Flows From Used In Financing Activities | 284 512 | 166 789 | 337 205 | 235 677 | -425 224 | 1 200 293 | 347 128 |
Net Cash Flows From Used In Investing Activities | 67 320 | 80 094 | 73 591 | 144 205 | 100 038 | 311 541 | 58 602 |
Net Cash Flows From Used In Operating Activities | 459 043 | -509 245 | -60 173 | -619 175 | -1 227 085 | -4 518 191 | 2 695 372 |
Net Cash Generated From Operations | 357 886 | -564 567 | -118 299 | -668 453 | -1 246 779 | -4 544 454 | 2 152 122 |
Net Current Assets Liabilities | 1 052 362 | 1 170 234 | 1 464 759 | 1 303 056 | 1 898 212 | 3 384 868 | 3 658 947 |
Net Interest Received Paid Classified As Investing Activities | -1 121 | -5 | -176 | | -1 720 | -635 | -463 |
Number Shares Issued But Not Fully Paid | | 216 756 | 216 756 | 216 756 | 216 756 | 216 756 | 216 756 |
Operating Profit Loss | 86 461 | 279 499 | 488 237 | -14 629 | 109 066 | 3 644 320 | 542 862 |
Other Comprehensive Income Expense Net Tax | -701 | | | | | | |
Other Creditors | 120 364 | 86 761 | 113 925 | 265 923 | 157 213 | 339 972 | 103 011 |
Other Deferred Tax Expense Credit | 21 376 | 36 346 | -7 667 | 12 495 | -416 | 41 224 | -19 250 |
Other Interest Receivable Similar Income Finance Income | 1 121 | 5 | 176 | | 1 720 | 635 | 463 |
Other Taxation Social Security Payable | 316 166 | 260 013 | 290 257 | 355 890 | 120 619 | 1 010 289 | 342 060 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -41 397 | -46 520 | -52 679 | -58 919 | -27 520 | | |
Payments To Redeem Own Shares | -3 539 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 91 039 | 97 227 | 99 587 | 121 567 | 121 541 | 140 592 | 146 869 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 93 749 | 115 837 | 115 154 | 160 626 | 132 653 | 197 307 | 233 828 |
Proceeds From Sales Property Plant Equipment | | | | -833 | | -2 269 | -3 083 |
Profit Loss | 2 311 | 189 293 | 466 115 | -58 169 | 76 481 | 3 057 202 | 507 103 |
Profit Loss On Ordinary Activities Before Tax | 23 911 | 234 146 | 449 941 | -45 674 | 88 464 | 3 625 213 | 511 477 |
Property Plant Equipment Gross Cost | 155 107 | 155 107 | 1 753 852 | 1 898 890 | 2 000 648 | 2 305 880 | 2 356 483 |
Provisions | 21 376 | 57 722 | 50 055 | 62 550 | 62 134 | 103 358 | 84 107 |
Provisions For Liabilities Balance Sheet Subtotal | 21 376 | 57 722 | 50 055 | 62 550 | 62 134 | 103 358 | 84 107 |
Purchase Property Plant Equipment | -68 441 | -80 099 | -73 767 | -145 038 | -101 758 | -314 444 | -62 148 |
Repayments Borrowings Classified As Financing Activities | -40 857 | -41 955 | -44 127 | -46 209 | -27 574 | -84 897 | -428 208 |
Social Security Costs | 295 103 | 271 999 | 286 745 | 366 779 | 358 481 | 461 936 | 424 440 |
Staff Costs Employee Benefits Expense | 4 350 844 | 3 726 413 | 3 790 597 | 4 610 719 | 4 664 174 | 6 321 770 | 4 975 995 |
Tax Decrease From Utilisation Tax Losses | 22 456 | 37 039 | | | | 60 471 | |
Tax Expense Credit Applicable Tax Rate | 4 782 | 45 658 | 85 489 | | | 688 790 | 97 181 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 26 722 | 37 775 | -6 658 | 12 495 | | 26 248 | -6 867 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 876 | -1 541 | 3 062 | | | 1 858 | 3 050 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 21 600 | 44 853 | -16 174 | 12 495 | 11 983 | 568 011 | 4 374 |
Total Additions Including From Business Combinations Property Plant Equipment | | 80 099 | 73 767 | 145 038 | 101 758 | 314 444 | 62 148 |
Total Assets Less Current Liabilities | 2 485 307 | 2 576 565 | 2 844 929 | 2 722 195 | 3 291 575 | 4 943 128 | 5 101 408 |
Total Borrowings | 921 329 | 819 915 | 826 319 | 617 979 | 982 885 | | |
Total Operating Lease Payments | -73 | 4 909 | 9 011 | 12 278 | 40 319 | | |
Trade Creditors Trade Payables | 658 423 | 1 160 355 | 932 997 | 1 120 135 | 380 541 | 1 535 841 | 603 360 |
Trade Debtors Trade Receivables | 1 253 316 | 1 221 412 | 1 816 936 | 1 556 635 | 915 858 | 1 470 194 | 1 632 223 |
Turnover Revenue | 6 741 638 | 7 000 105 | 7 547 066 | 7 768 268 | 7 161 223 | 16 985 199 | 10 247 339 |
Wages Salaries | 3 964 702 | 3 357 187 | 3 404 265 | 4 122 373 | 4 184 152 | 5 719 242 | 4 404 686 |
Dividend Per Share Interim | | | | | | 5 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | -715 843 | -436 184 | |
Government Grant Income | | | | | 715 843 | | |
Other Operating Income Format1 | | | | | 715 843 | 436 184 | |
Payments Received On Account | | | | | 545 207 | 714 400 | 249 327 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -420 000 | | |
Taxation Social Security Payable | | | | | 120 619 | | |
Total Current Tax Expense Credit | | | | | 12 399 | 526 787 | 23 624 |