Profit & Loss |
Date of Accounts |
2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 564 | 25 | 176 | 304 | 441 | |
Current Assets | | 3 613 | 4 422 | 2 095 | 1 776 | 3 792 |
Debtors | | 3 588 | 4 246 | 1 791 | 1 335 | 3 792 |
Net Assets Liabilities | | 12 890 | 12 888 | 5 148 | 5 002 | 4 976 |
Other Debtors | | 40 | 288 | 292 | 177 | 3 |
Property Plant Equipment | | | | | 139 | 6 |
Total Inventories | | 2 148 | 2 461 | 2 019 | | |
|
Other Financial Data |
Audit Fees Expenses | | 54 | 55 | 37 | | |
Taxation Compliance Services Fees | | 6 | 13 | 22 | | |
Accumulated Amortisation Impairment Intangible Assets | | 1 848 | 2 098 | 1 687 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 325 | 5 | 5 | 6 | 1 |
Additions Other Than Through Business Combinations Intangible Assets | | | 2 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 111 | 76 | 140 | 4 |
Administration Support Average Number Employees | | 32 | 35 | 23 | | |
Administrative Expenses | | 4 579 | 103 | 7 955 | 479 | |
Amortisation Expense Intangible Assets | | 250 | 250 | 250 | | |
Amounts Owed By Related Parties | | 3 518 | 3 921 | 1 397 | 1 048 | 3 721 |
Amounts Owed To Related Parties | | 642 | 962 | 91 | 126 | 1 073 |
Amount Specific Bank Loan | | 3 797 | 2 892 | | | |
Applicable Tax Rate | | 19 | 19 | 19 | | |
Average Number Employees During Period | | 191 | 209 | 4 | 4 | 4 |
Balances With Banks | | 25 | 176 | 304 | | |
Bank Borrowings | | 3 239 | 2 547 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 593 | 587 | | | |
Comprehensive Income Expense | | 357 | 1 797 | -3 810 | | |
Cost Sales | | 18 182 | 250 | 36 | | |
Creditors | | 5 766 | 5 304 | 2 475 | 2 475 | 2 475 |
Current Tax For Period | | 174 | 107 | 69 | | |
Deferred Income | | 113 | 113 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 29 | 50 | -132 | | |
Deferred Tax Liabilities | | 266 | 623 | -2 | | |
Depreciation Amortisation Expense | | 533 | 624 | 583 | | |
Depreciation Expense Property Plant Equipment | | 283 | 374 | 333 | 1 | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | -661 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -5 | | -5 |
Disposals Intangible Assets | | | | -1 400 | | |
Disposals Investment Property Fair Value Model | | | | -6 681 | | |
Disposals Property Plant Equipment | | | | -1 636 | | -142 |
Dividends Paid | | -20 | -160 | -258 | -350 | |
Dividends Paid Classified As Financing Activities | | -40 | -160 | -258 | | |
Finance Lease Liabilities Present Value Total | | 52 | 282 | 575 | | |
Financial Liabilities | | | | 2 475 | 2 475 | 2 475 |
Fixed Assets | | 11 327 | 12 959 | 6 095 | 6 234 | 6 101 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -2 263 | -490 | -3 006 | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | 3 172 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 45 | 1 072 | -968 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -60 | 1 043 | -1 460 | | |
Gain Loss In Cash Flows From Change In Inventories | | 189 | 313 | -422 | | |
Gain Loss On Disposals Property Plant Equipment | | 14 | | 196 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -36 | -42 | -47 | | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | 1 249 | -131 | | |
Gross Profit Loss | | 5 257 | 1 071 | 485 | | |
Income Taxes Paid Refund Classified As Operating Activities | | 314 | -150 | 83 | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | 690 | | | |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | -370 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -264 | 14 | 253 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -3 | -321 | -2 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 250 | 250 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 50 | 3 | 1 | 1 |
Intangible Assets | | 3 153 | 2 905 | 1 916 | | |
Intangible Assets Gross Cost | | 5 001 | 5 003 | 3 603 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 148 | 144 | 169 | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 78 | 51 | 120 | | |
Interest Expense On Preference Shares Classified As Debt | | 50 | 50 | 50 | | |
Interest Paid Classified As Financing Activities | | -226 | -195 | -289 | | |
Interest Paid Classified As Operating Activities | | 276 | 245 | 339 | | |
Interest Payable Similar Charges Finance Costs | | 276 | 109 | 119 | | |
Interest Received Classified As Investing Activities | | | | 1 | | |
Interest Received Classified As Operating Activities | | | 33 | 1 | | |
Investment Property | | 5 991 | 6 681 | | | |
Investment Property Fair Value Model | | 5 991 | 6 681 | | | |
Investments Fixed Assets | | 11 093 | 11 095 | 6 095 | 6 095 | 6 095 |
Investments In Subsidiaries | | 11 093 | 11 095 | 6 095 | 6 095 | 6 095 |
Loans Advances Granted Classified As Investing Activities | | 75 | | | | |
Net Cash Flows From Used In Financing Activities | | -840 | -628 | -1 926 | | |
Net Cash Flows From Used In Investing Activities | | -378 | -444 | 1 195 | | |
Net Cash Flows From Used In Operating Activities | | 954 | 1 086 | 984 | | |
Net Cash Generated From Operations | | 1 268 | 936 | 1 067 | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 1 352 | 1 220 | 153 | | |
Net Current Assets Liabilities | | 1 797 | 1 793 | 1 528 | 1 243 | 1 350 |
Number Shares Issued Fully Paid | | | | 5 000 | 5 000 | 5 000 |
Operating Profit Loss | | | 968 | -7 483 | -184 | |
Other Comprehensive Income Expense Net Tax | | | 1 249 | -131 | | |
Other Creditors | | 174 | 82 | 62 | | |
Other Interest Receivable Similar Income Finance Income | | | 33 | 1 | 388 | |
Other Operating Income Format1 | | 155 | 221 | 25 | 8 | |
Other Payables Accrued Expenses | | 301 | 328 | 387 | 294 | 298 |
Other Remaining Borrowings | | 3 095 | 3 411 | 2 785 | | |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 | 100 | 100 |
Par Value Share | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -14 | -99 | -199 | | |
Pension Costs Defined Contribution Plan | | 419 | 143 | 525 | | |
Prepayments | | 30 | 37 | 102 | 61 | 68 |
Proceeds From Government Grants Classified As Financing Activities | | 452 | | | | |
Proceeds From Sales Property Plant Equipment | | | | 1 737 | | |
Production Average Number Employees | | 159 | 174 | 168 | | |
Profit Loss | | 357 | 548 | -7 482 | 204 | |
Profit Loss On Ordinary Activities Before Tax | | 557 | 859 | -7 482 | 204 | |
Property Plant Equipment Gross Cost | | 1 225 | 1 636 | 5 | 145 | 7 |
Provisions For Liabilities Balance Sheet Subtotal | | 500 | 661 | 210 | | |
Purchase Intangible Assets | | | -2 | | | |
Purchase Property Plant Equipment | | -453 | -442 | -418 | | |
Redeemable Preference Shares Liability | | 2 475 | 2 475 | 2 475 | | |
Revenue From Sale Goods | | 23 439 | 26 470 | 24 266 | | |
Social Security Costs | | 430 | 475 | 400 | | |
Staff Costs Employee Benefits Expense | | 5 277 | 5 262 | 5 579 | | |
Taxation Social Security Payable | | 32 | 5 | 276 | 62 | 14 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 466 | | |
Tax Expense Credit Applicable Tax Rate | | 106 | 73 | -711 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 68 | 66 | 182 | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 27 | 18 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 2 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 200 | -164 | -65 | | |
Total Assets Less Current Liabilities | | 11 290 | 12 888 | 7 623 | 7 477 | 7 451 |
Total Borrowings | | 5 766 | 5 304 | 2 475 | | 951 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 300 | | | |
Total Operating Lease Payments | | | | 10 | | |
Trade Creditors Trade Payables | | 13 | 91 | 79 | 41 | 58 |
Trade Debtors Trade Receivables | | 4 292 | 5 707 | 3 642 | 49 | |
Turnover Revenue | | 16 294 | 17 827 | 447 | 287 | |
Wages Salaries | | 4 428 | 4 644 | 4 654 | | |
Company Contributions To Money Purchase Plans Directors | | 144 | | 390 | 41 | |
Director Remuneration | | 52 | 96 | 35 | 210 | |