Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 628 551 | 3 193 258 | 3 680 788 | 4 132 379 | 5 603 931 |
Current Assets | 7 813 749 | 6 889 026 | 7 140 586 | 6 814 562 | 9 013 888 |
Debtors | 3 886 133 | 3 590 141 | 3 360 836 | 2 554 335 | 3 260 721 |
Net Assets Liabilities | 10 219 143 | 9 214 392 | 8 234 136 | 7 896 732 | 8 540 789 |
Other Debtors | 386 039 | 310 251 | 496 323 | 165 688 | 320 131 |
Property Plant Equipment | 5 495 065 | 4 314 249 | 3 647 646 | 2 719 887 | 2 386 958 |
Total Inventories | 299 065 | 105 627 | 98 962 | 127 848 | 149 236 |
|
Other Financial Data |
Audit Fees Expenses | 50 000 | 57 500 | 25 000 | 25 000 | 27 750 |
Accrued Liabilities Deferred Income | 319 484 | 267 084 | 169 655 | 181 947 | 155 369 |
Accumulated Depreciation Impairment Property Plant Equipment | 9 322 949 | 10 714 721 | 11 845 853 | 12 742 162 | 13 486 236 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 250 682 | 495 220 | | 411 145 |
Administrative Expenses | 5 035 446 | 5 090 260 | 4 397 755 | 3 308 755 | 3 561 431 |
Amortisation Government Grants | | | -543 118 | -330 173 | -347 |
Amounts Owed By Group Undertakings | | | 673 180 | | |
Amounts Owed To Directors | 448 692 | 727 419 | 537 804 | 138 877 | 136 801 |
Amounts Owed To Group Undertakings | 873 949 | 938 753 | 2 871 933 | 2 198 051 | 2 163 102 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 147 | 148 | 131 | 102 | 108 |
Cash Cash Equivalents Cash Flow Value | 3 628 551 | 3 193 258 | 3 680 788 | 4 132 379 | 5 603 931 |
Commitments For Acquisition Property Plant Equipment | | | | | -312 950 |
Comprehensive Income Expense | 3 149 766 | 2 495 249 | 2 019 744 | 2 167 596 | 1 644 057 |
Corporation Tax Payable | 459 995 | | | 20 546 | 303 556 |
Cost Inventories Recognised As Expense Gross | 7 131 726 | 7 138 911 | | | |
Cost Sales | 10 984 285 | 10 877 424 | 8 283 874 | 7 970 235 | 10 468 765 |
Creditors | 5 615 914 | 4 637 807 | 5 314 445 | 4 823 682 | 5 662 371 |
Current Tax For Period | 699 461 | 601 746 | 425 786 | 479 822 | 413 878 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -15 752 | -11 147 | | | |
Deferred Tax Liabilities | 11 147 | | | | |
Depreciation Expense Property Plant Equipment | 1 512 684 | 1 405 060 | 1 152 842 | 907 069 | 744 073 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 13 288 | 21 710 | 10 760 | |
Disposals Property Plant Equipment | | 39 726 | 30 691 | 31 450 | |
Distribution Costs | 950 264 | 868 102 | 721 737 | 659 831 | 865 215 |
Dividends Paid | 3 625 000 | 3 500 000 | 3 000 000 | 2 505 000 | 1 000 000 |
Dividends Paid Classified As Financing Activities | 3 625 000 | 3 500 000 | 3 000 000 | 2 505 000 | 1 000 000 |
Dividends Paid On Shares | 3 625 000 | 3 500 000 | 3 000 000 | 2 505 000 | 1 000 000 |
Finance Lease Liabilities Present Value Total | 191 036 | | | | 95 000 |
Finance Lease Payments Owing Minimum Gross | 191 036 | | | | |
Fixed Assets | 8 039 344 | 6 963 173 | 6 407 995 | 5 905 852 | 5 213 022 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | 425 616 | -359 901 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 312 | | | | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | 158 517 | 104 645 | 111 425 | 425 616 | |
Gain Loss In Cash Flows From Change In Accrued Items | -11 070 | -52 400 | -97 429 | 12 292 | -26 578 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 900 702 | -625 096 | -969 498 | 549 208 | 524 282 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 251 359 | 295 992 | 229 305 | 806 500 | -706 385 |
Gain Loss In Cash Flows From Change In Inventories | -201 598 | 193 438 | 6 665 | -28 886 | -21 388 |
Gain Loss On Disposals Property Plant Equipment | 59 351 | 30 812 | -2 037 | -13 190 | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | 425 616 | -359 901 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 8 910 | -39 867 | | | 561 |
Government Grant Income | | | 543 118 | 330 173 | 347 |
Gross Profit Loss | 9 689 595 | 8 832 387 | 6 932 699 | 6 236 079 | 6 839 741 |
Income Expense Recognised Directly In Equity | -3 625 000 | -3 500 000 | -3 000 000 | -2 505 000 | -1 000 000 |
Income Taxes Paid Refund Classified As Operating Activities | 727 998 | 992 797 | 601 648 | 32 634 | 123 110 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -377 709 | -435 293 | 487 530 | 451 591 | 1 471 552 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -83 312 | -190 607 | -77 602 | -51 515 | -7 758 |
Increase Decrease In Existing Provisions | | -11 147 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 405 060 | 1 152 842 | 907 069 | 744 074 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 42 509 | 10 026 | | | |
Interest Income On Bank Deposits | 32 939 | 20 963 | 14 619 | 1 103 | 1 723 |
Interest Paid Classified As Operating Activities | 131 002 | 95 690 | 78 443 | 79 943 | 78 890 |
Interest Payable Similar Charges Finance Costs | 131 002 | 95 690 | 78 443 | 79 943 | 78 890 |
Interest Received Classified As Operating Activities | 39 104 | 20 963 | 16 267 | 3 737 | 2 083 |
Investments | 2 544 279 | 2 648 924 | 2 760 349 | 3 185 965 | 2 826 064 |
Investments Fixed Assets | 2 544 279 | 2 648 924 | 2 760 349 | 3 185 965 | 2 826 064 |
Net Cash Flows From Used In Financing Activities | -4 247 506 | -3 347 505 | -713 317 | -3 247 636 | -917 928 |
Net Cash Flows From Used In Investing Activities | -1 386 579 | -193 432 | -488 276 | 7 500 | -411 145 |
Net Cash Flows From Used In Operating Activities | 5 256 376 | 3 105 644 | 1 689 123 | 3 691 727 | 2 800 625 |
Net Cash Generated From Operations | 6 076 272 | 4 173 168 | 2 352 947 | 3 800 567 | 3 000 542 |
Net Current Assets Liabilities | 2 197 835 | 2 251 219 | 1 826 141 | 1 990 880 | 3 351 517 |
Net Deferred Tax Liability Asset | 11 147 | | | | |
Operating Profit Loss | 3 842 061 | 2 969 968 | 2 430 104 | 2 672 109 | 2 486 885 |
Other Creditors | 6 886 | 5 875 | 1 792 | 3 794 | 5 189 |
Other Departments Average Number Employees | 109 | 106 | 93 | 74 | 82 |
Other Finance Costs | 88 493 | 85 664 | 78 443 | 79 943 | 78 890 |
Other Finance Income | | 6 165 | 1 648 | 2 634 | 360 |
Other Interest Receivable Similar Income Finance Income | 39 104 | 20 963 | 16 267 | 3 737 | 2 083 |
Other Investments Other Than Loans | 2 544 279 | 2 648 924 | 2 760 349 | 3 185 965 | 2 826 064 |
Other Operating Income Format1 | 138 176 | 95 943 | 616 897 | 404 616 | 73 790 |
Other Remaining Operating Income | 138 176 | 95 943 | 73 779 | 74 443 | 73 443 |
Other Revenue | 605 | | 216 442 | 226 628 | 320 905 |
Other Taxation Social Security Payable | 93 789 | 98 232 | 73 411 | 75 551 | 78 434 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 880 238 | 191 036 | | | -118 750 |
Pension Costs Defined Contribution Plan | 10 463 | 10 847 | 11 625 | 24 206 | 27 237 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 463 | 10 847 | 11 625 | 24 206 | 27 237 |
Prepayments Accrued Income | 253 771 | 187 712 | 126 610 | 153 254 | 164 342 |
Proceeds From Borrowings Classified As Financing Activities | -88 776 | 278 727 | -189 615 | -398 927 | -2 076 |
Proceeds From Government Grants Classified As Financing Activities | | | 543 118 | 330 173 | 347 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | 346 508 | 64 804 | 1 933 180 | | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | 1 933 180 | -673 882 | -34 949 |
Proceeds From Sales Property Plant Equipment | 156 999 | 57 250 | 6 944 | 7 500 | |
Profit Loss | 3 149 766 | 2 495 249 | 2 019 744 | 2 167 596 | 1 644 057 |
Profit Loss On Ordinary Activities Before Tax | 3 750 163 | 2 895 241 | 2 367 928 | 2 595 903 | 2 050 177 |
Property Plant Equipment Gross Cost | 14 818 014 | 15 028 970 | 15 493 499 | 15 462 049 | 15 873 194 |
Provisions | 11 147 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 11 147 | | | | |
Purchase Property Plant Equipment | 1 543 578 | 250 682 | 495 220 | | 411 145 |
Raw Materials | 299 065 | 105 627 | 98 962 | 127 848 | 149 236 |
Revenue Arising From Exchanges Goods Or Services Other Revenue | | 322 588 | 216 442 | | |
Revenue From Commissions | | 46 312 | 59 753 | 71 845 | 127 735 |
Revenue From Sale Goods | 20 673 275 | 19 709 811 | 14 940 378 | 13 907 841 | 16 859 866 |
Selling Average Number Employees | 38 | 42 | 38 | 28 | 26 |
Staff Costs Employee Benefits Expense | 4 437 241 | 4 500 200 | 4 000 881 | 3 297 235 | 3 570 387 |
Tax Expense Credit Applicable Tax Rate | 712 531 | 550 096 | 449 906 | 493 222 | 389 534 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -111 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 27 028 | 808 | -23 800 | 50 175 | -60 609 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -40 098 | 50 842 | -320 | -63 464 | 84 953 |
Tax Increase Decrease From Other Short-term Timing Differences | -15 752 | -11 147 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 600 397 | 399 992 | 348 184 | 428 307 | 406 120 |
Total Assets Less Current Liabilities | 10 237 179 | 9 214 392 | 8 234 136 | 7 896 732 | 8 564 539 |
Total Current Tax Expense Credit | 616 149 | 411 139 | 348 184 | | |
Trade Creditors Trade Payables | 3 228 972 | 2 600 444 | 1 659 850 | 2 204 916 | 2 724 920 |
Trade Debtors Trade Receivables | 3 246 323 | 3 092 178 | 2 064 723 | 2 235 393 | 2 776 248 |
Turnover Revenue | 20 673 880 | 19 709 811 | 15 216 573 | 14 206 314 | 17 308 506 |
Wages Salaries | 4 426 778 | 4 489 353 | 3 989 256 | 3 273 029 | 3 543 150 |
Advances Credits Directors | 449 692 | 727 419 | 537 804 | 138 877 | 136 801 |
Advances Credits Made In Period Directors | 88 776 | 277 727 | 189 615 | 398 927 | 2 076 |
Company Contributions To Money Purchase Plans Directors | 9 294 | 10 494 | 10 494 | 10 494 | 10 494 |
Director Remuneration | 432 000 | 444 000 | 340 666 | 350 300 | 350 400 |
Director Remuneration Benefits Excluding Payments To Third Parties | 441 294 | 454 494 | 351 160 | 360 794 | 360 894 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |