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 | 36 294 | 1 595 | 10 343 | 687 | 66 394 | 665 | 16 217 |
Current Assets | 8 170 191 | 7 152 811 | 6 792 938 | 6 123 570 | 5 367 270 | 4 394 079 | 3 366 201 |
Debtors | 8 133 897 | 6 868 812 | 6 489 514 | 5 693 190 | 4 957 289 | 3 812 430 | 3 349 984 |
Net Assets Liabilities | 1 484 051 | 1 604 406 | 1 641 366 | 1 613 482 | 2 342 731 | 2 449 161 | 1 497 453 |
Other Debtors | 211 934 | 298 023 | 78 155 | 74 164 | 72 160 | 129 566 | 112 276 |
Property Plant Equipment | 135 407 | 139 999 | 184 055 | 144 825 | 104 540 | 49 895 | 26 095 |
Total Inventories | | 282 404 | 293 081 | 429 693 | 343 587 | 564 984 | |
|
Other Financial Data |
Audit Fees Expenses | 8 500 | 9 469 | 11 000 | 11 000 | 17 750 | 17 750 | |
Amount Specific Advance Or Credit Directors | | 13 984 | 17 | 17 | 542 | 647 | 162 |
Amount Specific Advance Or Credit Made In Period Directors | | | 17 | 150 259 | 13 195 | | 485 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 60 750 | 118 500 | 559 | 105 | 12 000 |
Company Contributions To Money Purchase Plans Directors | 3 200 | 3 200 | 2 131 | 27 911 | 48 052 | 28 167 | 20 834 |
Director Remuneration | 293 296 | 276 668 | 81 499 | 67 000 | 59 253 | 67 773 | 132 570 |
Dividend Recommended By Directors | | 307 000 | 60 000 | 118 500 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | 1 070 284 | 901 389 | 636 298 | 337 983 | 458 471 | 237 317 | 227 555 |
Accumulated Depreciation Impairment Property Plant Equipment | 981 179 | 1 007 526 | 1 064 933 | 1 106 626 | 1 102 100 | 1 069 219 | 1 007 876 |
Additional Provisions Increase From New Provisions Recognised | | -543 | | -5 276 | -4 594 | -3 752 | |
Administrative Expenses | 3 309 836 | 3 117 463 | 1 985 290 | 3 068 377 | 2 240 555 | 2 247 383 | 2 062 473 |
Amounts Owed By Group Undertakings | 1 199 068 | 1 436 988 | 2 242 323 | 2 427 018 | 2 261 020 | 2 189 692 | 2 080 224 |
Amounts Owed To Group Undertakings | 4 073 | | 259 486 | 423 646 | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 120 | 117 | 162 | 109 | 101 | 96 | 66 |
Bank Borrowings | 100 000 | 100 000 | | 262 500 | 38 254 | 120 726 | 145 672 |
Bank Borrowings Overdrafts | 100 000 | 372 338 | 13 525 | 143 719 | 211 746 | 110 307 | 190 071 |
Bank Overdrafts | | 272 338 | 13 525 | 57 916 | | 71 524 | |
Cash Cash Equivalents Cash Flow Value | 36 294 | -270 743 | -3 182 | -57 229 | 66 394 | -70 859 | |
Comprehensive Income Expense | 470 019 | 427 354 | 96 960 | 90 616 | 729 249 | 279 430 | -947 708 |
Corporation Tax Payable | 129 495 | 107 657 | | 29 040 | 189 147 | 65 435 | 65 435 |
Corporation Tax Recoverable | | | 73 291 | | | | 65 435 |
Cost Sales | 11 609 415 | 9 416 131 | 9 839 427 | 10 259 289 | 7 806 557 | 8 035 397 | 5 199 909 |
Creditors | 116 972 | 3 594 | 60 581 | 197 183 | 211 746 | 110 307 | 190 071 |
Current Tax For Period | 128 703 | 107 657 | -73 008 | 26 905 | 157 755 | 55 628 | -65 435 |
Depreciation Amortisation Expense | 119 374 | 40 577 | 57 407 | 41 713 | 30 700 | 17 500 | 10 511 |
Depreciation Expense Property Plant Equipment | 110 647 | 35 514 | 57 407 | 41 693 | 30 701 | 17 499 | 10 510 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 14 230 | | | 35 227 | 50 380 | 71 853 |
Disposals Property Plant Equipment | | 28 659 | 5 573 | | 48 405 | 94 937 | 89 404 |
Dividends Paid | | 307 000 | 60 000 | 118 500 | | 189 000 | 4 000 |
Dividends Paid Classified As Financing Activities | | -307 000 | -60 000 | -118 500 | | -189 000 | -4 000 |
Dividends Paid On Shares Interim | | 307 000 | 60 000 | 118 500 | | | |
Finance Lease Liabilities Present Value Total | 16 972 | 3 594 | 60 581 | 53 464 | 50 476 | 614 | |
Further Item Interest Expense Component Total Interest Expense | 3 608 | 31 584 | 31 376 | 21 268 | 41 757 | 23 | 24 943 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -10 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 209 525 | 251 707 | 272 176 | 215 812 | 195 173 | 117 892 | 140 967 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 2 811 | -766 | -1 206 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 3 714 123 | -1 276 138 | -220 238 | -1 134 269 | -1 177 545 | -1 013 353 | -132 057 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -3 705 146 | 1 499 184 | 1 257 941 | 910 181 | 586 999 | 1 071 567 | 408 909 |
Gain Loss On Disposal Assets Income Statement Subtotal | | -606 | | | -4 428 | 9 075 | -18 132 |
Gain Loss On Disposals Property Plant Equipment | | -606 | | | -4 428 | 9 075 | -18 132 |
Gross Profit Loss | 3 922 387 | 3 704 927 | 3 166 847 | 3 227 351 | 2 529 332 | 2 508 087 | 1 400 177 |
Income From Related Parties | | 187 606 | 738 246 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -174 208 | -129 495 | -107 940 | 75 426 | 2 352 | -179 340 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -59 799 | -307 037 | 267 561 | -54 047 | 123 623 | -137 253 | 87 076 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -792 | | -70 938 | -2 135 | 39 227 | -9 807 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 282 404 | 10 677 | 136 612 | -86 106 | 221 397 | -564 984 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 40 577 | 57 407 | 41 693 | 30 701 | 17 499 | 10 510 |
Interest Expense On Bank Loans Similar Borrowings | 10 791 | 12 954 | 2 571 | 23 356 | 58 726 | 4 129 | 29 112 |
Interest Expense On Bank Overdrafts | 2 982 | 2 819 | 1 656 | 2 084 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 907 | 2 426 | 2 490 | | | | |
Interest Paid Classified As Operating Activities | -53 383 | -48 129 | -35 671 | -46 729 | -100 938 | -43 606 | -54 103 |
Interest Payable Similar Charges Finance Costs | 55 290 | 50 555 | 38 161 | 46 729 | 100 938 | 43 606 | 54 103 |
Issue Equity Instruments | | 1 | | | | | |
Loans Owed By Related Parties | | 1 436 988 | 2 242 323 | 2 417 091 | 2 264 771 | 2 307 000 | |
Loans Owed To Related Parties | | | -259 486 | -423 646 | | | |
Merchandise | | 282 404 | 293 081 | 429 693 | 343 587 | 564 984 | |
Net Cash Flows From Used In Financing Activities | 547 524 | 648 060 | 631 421 | -79 732 | 296 984 | 180 681 | -234 582 |
Net Cash Flows From Used In Investing Activities | 56 490 | 45 775 | 101 180 | 2 463 | -5 156 | -46 221 | 4 842 |
Net Cash Flows From Used In Operating Activities | -544 215 | -386 798 | -1 000 162 | 131 316 | -415 451 | 2 793 | 142 664 |
Net Cash Generated From Operations | -773 713 | -566 848 | -1 146 263 | 160 013 | -514 037 | -220 153 | 88 561 |
Net Current Assets Liabilities | 1 472 111 | 1 473 953 | 1 523 844 | 1 666 516 | 2 449 937 | 2 509 573 | 1 661 429 |
Net Interest Received Paid Classified As Investing Activities | | | -283 | | | | |
Nominal Value Shares Issued Specific Share Issue | | 1 | | | | | |
Number Shares Issued But Not Fully Paid | | 1 | | | | | |
Number Shares Issued Fully Paid | | 1 | 1 | 1 | 1 | 1 | 1 |
Number Shares Issued Specific Share Issue | | 1 | | | | | |
Operating Profit Loss | 645 362 | 585 023 | 61 830 | 158 974 | 684 987 | 365 604 | -612 296 |
Other Creditors | 149 068 | 108 520 | 66 964 | 17 060 | 15 863 | 19 438 | 101 402 |
Other Deferred Tax Expense Credit | -8 650 | -543 | | -5 276 | -4 593 | -3 753 | |
Other Interest Receivable Similar Income Finance Income | | | 283 | | | | |
Other Operating Income Format1 | 32 811 | -2 441 | -1 119 727 | -1 562 439 | 396 210 | 104 900 | 50 000 |
Other Taxation Social Security Payable | 851 937 | 531 953 | 326 384 | 203 431 | 461 466 | 185 950 | 130 354 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -2 304 | -16 873 | 59 123 | -11 954 | -14 200 | -49 862 | -151 289 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 66 980 | 21 775 | 12 800 | 27 911 | 48 052 | 28 167 | 20 834 |
Prepayments Accrued Income | 144 111 | 149 885 | 214 631 | 161 242 | 120 979 | 124 783 | 84 419 |
Proceeds From Borrowings Classified As Financing Activities | | | | -369 250 | 12 500 | | -255 385 |
Proceeds From Issuing Shares | | -1 | | | | | |
Proceeds From Sales Property Plant Equipment | | -13 823 | -5 573 | | -8 750 | -53 632 | 581 |
Profit Loss | 470 019 | 427 354 | 96 960 | 90 616 | 729 249 | 279 430 | -947 708 |
Profit Loss On Ordinary Activities Before Tax | 590 072 | 534 468 | 23 952 | 112 245 | 882 411 | 331 305 | -1 013 143 |
Property Plant Equipment Gross Cost | 1 116 586 | 1 147 525 | 1 248 988 | 1 251 451 | 1 206 640 | 1 119 114 | 1 033 971 |
Provisions | 6 495 | 5 952 | 5 952 | 676 | -3 918 | -7 670 | -7 670 |
Provisions For Liabilities Balance Sheet Subtotal | 6 495 | 5 952 | 5 952 | 676 | | | |
Purchase Property Plant Equipment | -56 500 | -59 598 | -107 036 | -2 463 | -3 594 | -7 411 | -4 261 |
Repayments Borrowings Classified As Financing Activities | -100 000 | -100 000 | -100 000 | -106 750 | | -18 967 | |
Social Security Costs | 196 773 | 178 684 | 92 715 | 14 621 | 6 935 | 8 026 | 16 736 |
Staff Costs Employee Benefits Expense | 3 818 149 | 5 790 008 | 5 107 879 | 3 564 055 | 2 693 654 | 2 730 540 | 2 180 413 |
Tax Decrease From Utilisation Tax Losses | | 854 | | | | | 74 935 |
Tax Expense Credit Applicable Tax Rate | 118 014 | 106 894 | 4 551 | 21 327 | 167 658 | 62 948 | -192 497 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 8 280 | -2 881 | -12 097 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 201 | 7 146 | 5 476 | 2 437 | 2 966 | -1 266 | 70 358 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 120 053 | 107 114 | -73 008 | 21 629 | 153 162 | 51 875 | -65 435 |
Total Additions Including From Business Combinations Property Plant Equipment | | 59 598 | 107 036 | 2 463 | 3 594 | 7 411 | 4 261 |
Total Assets Less Current Liabilities | 1 607 518 | 1 613 952 | 1 707 899 | 1 811 341 | 2 554 477 | 2 559 468 | 1 687 524 |
Total Borrowings | 2 144 049 | 117 507 | 2 688 717 | 2 027 663 | 38 254 | 192 250 | 145 672 |
Total Operating Lease Payments | 147 225 | 135 458 | 123 122 | 105 370 | 128 797 | 39 931 | 91 384 |
Trade Creditors Trade Payables | 2 266 146 | 1 843 527 | 1 308 995 | 1 557 498 | 817 185 | 725 051 | 468 628 |
Trade Debtors Trade Receivables | 6 574 963 | 5 019 663 | 3 881 097 | 3 038 978 | 2 413 490 | 1 361 469 | 1 023 179 |
Turnover Revenue | 15 531 802 | 13 121 058 | 13 006 274 | 13 486 640 | 10 335 889 | 10 543 484 | 6 600 086 |
Wages Salaries | 3 554 396 | 5 589 549 | 5 002 364 | 3 521 523 | 2 638 667 | 2 694 347 | 2 142 843 |
Amounts Recoverable On Contracts | | | | | 80 756 | | |
Deferred Tax Asset Debtors | | | | | 3 918 | 7 670 | 7 670 |
Government Grant Income | | | | | 350 377 | 54 900 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -22 480 |
Payments Received On Account | | | | | 224 151 | | |
Rental Leasing Income | | | | | 45 833 | 50 000 | 50 000 |
Restructuring Costs | | | | | -298 362 | -9 307 | 346 744 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 56 689 | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | -1 424 |