Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 448 468 | 336 502 | 102 085 | 260 069 | 69 600 |
Current Assets | 1 825 277 | 1 771 678 | 2 891 721 | 2 801 153 | 3 783 054 |
Debtors | 1 285 642 | 1 301 009 | 2 652 363 | 2 487 153 | 3 582 078 |
Net Assets Liabilities | 1 080 758 | 961 242 | 1 143 588 | 1 744 028 | 1 934 517 |
Other Debtors | | 13 897 | 77 380 | 250 818 | 151 768 |
Property Plant Equipment | 4 385 991 | 4 143 963 | 4 710 355 | 5 835 833 | 6 039 785 |
Total Inventories | 91 167 | 134 167 | 137 273 | 53 931 | 131 376 |
|
Other Financial Data |
Audit Fees Expenses | | | | 2 500 | 6 500 |
Accrued Liabilities Deferred Income | | | | 86 078 | 19 733 |
Accumulated Amortisation Impairment Intangible Assets | | | 266 036 | 321 515 | 376 160 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 024 887 | 2 093 957 | 2 511 945 | 2 221 195 | 2 288 586 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 837 506 |
Administrative Expenses | | | | 2 406 766 | 2 934 519 |
Amortisation Expense Intangible Assets | | | | 55 479 | 54 645 |
Amortisation Impairment Expense Intangible Assets | | | | 55 479 | 54 645 |
Amounts Owed By Group Undertakings | | | | 844 500 | 1 295 081 |
Amounts Owed By Related Parties | | | 352 833 | | |
Amounts Owed To Group Undertakings | | | | 119 548 | 119 548 |
Average Number Employees During Period | | | | 68 | 69 |
Bank Borrowings | | | | 1 684 847 | 1 372 793 |
Bank Borrowings Overdrafts | | 956 197 | 826 622 | 1 482 163 | 1 165 766 |
Cash Cash Equivalents Cash Flow Value | | | -1 626 565 | 260 069 | 69 600 |
Corporation Tax Payable | | 24 | 24 | 24 | 24 |
Cost Sales | | | | 3 977 404 | 5 188 952 |
Creditors | 2 338 720 | 2 251 586 | 2 323 213 | 4 489 416 | 4 035 614 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -25 737 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 176 493 | 318 377 |
Depreciation Expense Property Plant Equipment | | | | 437 399 | 525 580 |
Depreciation Impairment Expense Property Plant Equipment | | | | 437 399 | 525 580 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 361 304 | | | |
Disposals Property Plant Equipment | | 361 304 | | | |
Dividends Paid | | | | 161 656 | 211 271 |
Dividends Paid Classified As Financing Activities | | | | -161 656 | -211 271 |
Dividends Paid On Shares Interim | | | | 161 656 | 211 271 |
Finance Lease Liabilities Present Value Total | | | | 3 007 253 | 2 869 848 |
Finance Lease Payments Owing Minimum Gross | | | | 3 406 796 | 3 640 835 |
Fixed Assets | 4 385 991 | 4 143 963 | 4 873 508 | 5 943 507 | 6 092 814 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -765 085 | 312 054 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 46 930 | 20 783 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 178 648 | -700 357 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -165 210 | 1 094 925 |
Gain Loss In Cash Flows From Change In Inventories | | | | -83 342 | 77 445 |
Gain Loss On Disposals Property Plant Equipment | | | | 687 720 | 16 127 |
Government Grant Income | | | | 667 533 | 452 614 |
Gross Profit Loss | | | | 2 917 867 | 3 627 099 |
Increase From Amortisation Charge For Year Intangible Assets | | | 55 299 | | 54 645 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 430 374 | 551 254 | | 525 580 |
Intangible Assets | | | 163 153 | 107 674 | 53 029 |
Intangible Assets Gross Cost | | | 429 189 | 429 189 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 90 826 | 51 530 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 181 923 | 373 527 |
Interest Payable Similar Charges Finance Costs | | | | 272 749 | 425 057 |
Net Cash Flows From Used In Operating Activities | | | | -813 651 | -812 222 |
Net Cash Generated From Operations | | | | -1 086 400 | -1 237 279 |
Net Current Assets Liabilities | -513 443 | -479 908 | -1 145 387 | 727 750 | 633 507 |
Net Interest Paid Received Classified As Operating Activities | | | | -272 749 | -425 057 |
Operating Profit Loss | | | | 1 211 338 | 1 145 194 |
Other Creditors | | 1 521 093 | 1 496 591 | 71 125 | 593 758 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 133 266 | | 458 189 |
Other Disposals Property Plant Equipment | | | 155 838 | | 566 163 |
Other Operating Income Format1 | | | | 700 237 | 452 614 |
Other Taxation Social Security Payable | | 41 552 | 65 739 | 229 142 | 58 097 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 1 344 711 | 234 039 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 47 447 | 48 481 |
Proceeds From Sales Property Plant Equipment | | | | -1 699 685 | -124 101 |
Profit Loss | | | | 762 096 | 401 760 |
Profit Loss On Ordinary Activities Before Tax | | | | 938 589 | 720 137 |
Property Plant Equipment Gross Cost | 6 410 878 | 6 237 920 | 7 222 300 | 8 057 028 | 8 328 371 |
Provisions For Liabilities Balance Sheet Subtotal | 230 577 | 225 523 | 261 320 | | |
Purchase Property Plant Equipment | | | | -2 574 842 | -837 506 |
Raw Materials Consumables | | | | 45 731 | 123 176 |
Social Security Costs | | | | 215 638 | 209 282 |
Staff Costs Employee Benefits Expense | | | | 2 385 827 | 2 318 006 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 437 813 | 756 190 |
Tax Expense Credit Applicable Tax Rate | | | | 178 332 | 136 826 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | 20 187 | 13 131 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 2 611 | -13 854 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | 181 485 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 100 | 789 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 176 493 | 318 377 |
Total Additions Including From Business Combinations Property Plant Equipment | | 188 346 | 718 135 | | |
Total Assets Less Current Liabilities | 3 872 548 | 3 664 055 | 3 728 121 | 6 671 257 | 6 726 321 |
Total Borrowings | | | | 1 482 163 | 1 165 766 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 422 083 | | |
Trade Creditors Trade Payables | | 862 213 | 1 389 022 | 965 259 | 1 380 373 |
Trade Debtors Trade Receivables | | 1 287 112 | 2 222 150 | 1 391 835 | 2 135 229 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | -427 390 | | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | -210 737 | | |
Turnover Revenue | | | | 6 895 271 | 8 816 051 |
Wages Salaries | | | | 2 122 742 | 2 060 243 |
Work In Progress | | | | 8 200 | 8 200 |
Company Contributions To Defined Benefit Plans Directors | | | | | 2 791 |
Director Remuneration | | | | 66 548 | 151 298 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 66 548 | 154 089 |