Profit & Loss |
Date of Accounts |
2014-09-30 | 2015-09-29 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | | |
Net Worth | 227 128 | 271 343 | 271 343 | 292 453 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 195 104 | 1 931 717 | 1 835 766 | 2 962 722 | 132 793 | 586 498 | 1 556 627 |
Current Assets | 1 663 472 | 1 992 851 | 1 992 851 | 1 726 740 | 3 396 215 | 4 343 215 | 5 188 888 | 988 559 | 1 793 034 | 3 406 441 |
Debtors | 1 637 189 | 1 812 602 | 1 812 602 | 1 522 770 | 1 456 484 | 2 493 539 | 2 207 140 | 852 366 | 1 199 345 | 1 833 028 |
Net Assets Liabilities | | | | 292 452 | 1 316 494 | 1 428 234 | 1 580 079 | -154 750 | -954 479 | |
Other Debtors | 1 188 971 | 1 391 590 | 1 391 590 | 1 395 195 | 1 366 109 | 2 325 973 | 2 007 409 | 837 722 | 1 179 814 | 1 633 945 |
Property Plant Equipment | | | | 446 330 | 334 146 | 272 195 | 206 213 | 149 923 | 90 863 | 75 421 |
Total Inventories | | | | 8 866 | 8 014 | 13 910 | 19 026 | 3 400 | 7 191 | 16 786 |
Cash Bank In Hand | 19 509 | 174 183 | 174 183 | 195 104 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 227 128 | 271 343 | 271 343 | 292 453 | | | | | | |
Stocks Inventory | 6 774 | 6 066 | 6 066 | 8 866 | | | | | | |
Tangible Fixed Assets | 550 562 | 525 582 | 525 582 | 446 330 | | | | | | |
Trade Debtors | 423 840 | 419 699 | 419 699 | 127 575 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 227 028 | 271 243 | 271 243 | 292 353 | | | | | | |
Shareholder Funds | 227 128 | 271 343 | 271 343 | 292 453 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 22 000 | 23 150 | 23 150 | 26 400 | | 55 000 | 55 170 | 40 230 | 40 320 | 45 375 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 675 792 | 1 891 170 | 2 137 707 | 2 280 934 | 2 433 443 | 2 503 498 | 2 571 540 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 103 194 | | 119 245 | 73 973 | 10 995 | |
Administration Support Average Number Employees | | | | | | 52 | 59 | 62 | | |
Administrative Expenses | 5 060 460 | 4 816 315 | | 4 950 184 | 5 548 380 | 9 322 891 | 9 978 752 | 5 849 172 | 2 422 466 | 6 842 378 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 159 808 | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | 90 192 | 849 663 | |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | | |
Average Number Employees During Period | | | | 38 | 36 | 58 | 65 | 62 | 42 | 63 |
Corporation Tax Payable | | | | 21 554 | 270 058 | 47 486 | 11 657 | | | |
Cost Sales | 2 620 615 | 2 642 598 | | 3 275 570 | 4 132 580 | 6 998 336 | 7 510 348 | 4 085 705 | 1 730 828 | 6 119 576 |
Creditors | | | | 1 870 844 | 2 400 646 | 3 166 675 | 3 793 774 | 1 281 754 | 2 838 376 | 3 339 381 |
Current Tax For Period | | | | | | 47 486 | 47 271 | -364 816 | | |
Deferred Tax Asset Debtors | | | | | | | | | 212 753 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 7 280 | 747 | -9 770 | | |
Deferred Tax Liabilities | | | | | 13 221 | 20 501 | 21 248 | 11 478 | -212 753 | |
Depreciation Expense Property Plant Equipment | | | | | | 258 162 | 185 227 | 152 509 | 70 055 | 68 042 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 5 700 000 | 5 700 000 | 4 870 834 | 5 700 000 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 7 170 | | | | |
Gross Profit Loss | 5 182 519 | 4 899 300 | | 4 988 891 | 6 816 019 | 9 447 285 | 10 145 966 | 3 450 351 | 858 372 | 8 193 130 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -270 058 | -83 100 | 353 159 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -95 951 | 1 126 956 | -2 829 929 | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | 7 280 | 747 | -9 770 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 215 378 | | 132 556 | 133 514 | 58 929 | 68 042 |
Interest Payable Similar Charges Finance Costs | | | | 92 | | | | | 717 | |
Investment Income Net Amounts Written Off Back To Investments | | | | | | | | -69 297 | | |
Key Management Personnel Compensation Total | | | | | | 94 000 | 98 000 | 94 834 | | |
Net Cash Flows From Used In Investing Activities | | | | | | -189 041 | -119 245 | -96 219 | | |
Net Cash Flows From Used In Operating Activities | | | | | | 93 090 | 1 246 201 | -2 733 710 | | |
Net Cash Generated From Operations | | | | | | 363 148 | 1 329 301 | -3 017 572 | | |
Net Current Assets Liabilities | 246 566 | -254 239 | -254 239 | -144 104 | 995 569 | 1 176 540 | 1 395 114 | -293 195 | -1 045 342 | 67 060 |
Nominal Value Allotted Share Capital | | | | | | 100 | 100 | 100 | 100 | |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | |
Operating Profit Loss | 128 307 | 85 080 | | 53 816 | 1 297 548 | 159 336 | 199 863 | -2 040 118 | -1 023 243 | 1 359 131 |
Other Creditors | | | | 461 354 | 886 324 | 1 270 841 | 1 170 432 | 648 268 | 1 268 861 | 627 984 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 42 000 | | | |
Other Disposals Property Plant Equipment | | | | | | | 42 000 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 26 | | | | | | |
Other Operating Income Format1 | | | | 15 109 | 29 909 | 34 942 | 32 649 | 358 703 | 540 851 | 8 379 |
Other Taxation Social Security Payable | | | | 291 736 | 233 224 | 404 992 | 512 737 | 219 312 | 21 520 | 406 506 |
Par Value Share | | | 1 | 1 | | | 1 | 1 | 1 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 13 448 | 25 814 | 19 489 | | |
Profit Loss | | | | 21 110 | 1 024 042 | 111 740 | 151 845 | -1 734 829 | -799 729 | 1 096 960 |
Profit Loss On Ordinary Activities Before Tax | 128 283 | 85 080 | | 53 750 | 1 297 548 | 166 506 | 199 863 | -2 109 415 | -1 023 960 | 1 359 131 |
Property Plant Equipment Gross Cost | | | | 2 122 122 | 2 225 316 | 2 409 902 | 2 487 147 | 2 583 366 | 2 594 361 | 2 646 961 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 9 773 | 13 221 | | | | | |
Purchase Property Plant Equipment | | | | | | 200 085 | 119 245 | 96 219 | | |
Raw Materials Consumables | | | | | | 13 910 | 19 026 | 3 400 | 7 191 | |
Revenue From Sale Goods | | | | | | 16 445 621 | 17 656 314 | 7 536 056 | | |
Selling Average Number Employees | | | | | | 6 | 6 | | | |
Social Security Costs | | | | | | 55 728 | 66 641 | 138 128 | | |
Staff Costs Employee Benefits Expense | | | | | | 594 100 | 657 460 | 1 707 920 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 20 501 | 21 248 | 11 478 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | -388 472 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 31 636 | 37 974 | -400 789 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 15 850 | 9 297 | 12 317 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 32 640 | 273 506 | 54 766 | 48 018 | -374 586 | -224 231 | 262 171 |
Total Assets Less Current Liabilities | 797 128 | 271 343 | 271 343 | 302 226 | 1 329 715 | 1 448 735 | 1 601 327 | -143 272 | -954 479 | 142 481 |
Total Current Tax Expense Credit | | | | | | 47 486 | 47 271 | -364 816 | | |
Trade Creditors Trade Payables | | | | 1 096 200 | 1 011 040 | 1 443 356 | 2 098 948 | 323 982 | 698 332 | 2 255 228 |
Trade Debtors Trade Receivables | | | | 127 574 | 90 375 | 167 566 | 39 923 | 14 644 | 19 531 | 199 083 |
Turnover Revenue | | | | 8 264 461 | 10 948 599 | 16 445 621 | 17 656 314 | 7 536 056 | 2 589 200 | 14 312 706 |
Wages Salaries | | | | | | 524 924 | 565 005 | 1 550 303 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 372 | 372 | | | |
Director Remuneration | 118 654 | 119 931 | 119 931 | 130 833 | | 94 000 | 2 722 | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 94 372 | 3 094 | | | |
Amounts Owed To Group Undertakings | | | | | | | | | 849 663 | 49 663 |
Comprehensive Income Expense | | | | | | | | | -799 729 | 1 096 960 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 52 600 |
Corporation Tax Due Within One Year | 32 848 | 17 800 | 17 800 | 21 554 | | | | | | |
Creditors Due After One Year | 570 000 | | | | | | | | | |
Creditors Due Within One Year | 1 416 906 | 2 247 090 | 2 247 090 | 1 870 844 | | | | | | |
Deferred Tax Current Asset | 24 378 | 1 313 | 1 313 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 157 280 | 190 160 | 190 160 | 210 020 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -24 378 | -1 313 | -1 313 | 9 773 | | | | | | |
Interest Payable Similar Charges | 24 | | | | | | | | | |
Number Shares Allotted | | | 100 | 100 | | | | | | |
Number Shares Allotted Increase Decrease During Period | | | 100 | | | | | | | |
Operating Leases Expiring Between Two Five Years | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 | | | | | | |
Other Creditors After One Year | 570 000 | | | | | | | | | |
Other Creditors Due Within One Year | 137 252 | 542 581 | 542 581 | 461 354 | | | | | | |
Other Operating Income | 6 248 | 2 095 | | | | | | | | |
Other Taxation Social Security Within One Year | 236 860 | 235 457 | 235 457 | 291 736 | | | | | | |
Profit Loss For Period | 75 290 | 44 215 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 20 145 | 23 065 | 23 065 | 11 086 | | | | | | |
Provisions For Liabilities Charges | -24 378 | -1 313 | -1 313 | 9 773 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | | 149 681 | 130 768 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 839 856 | | 1 991 354 | 2 122 122 | | | | | | |
Tangible Fixed Assets Depreciation | 1 289 294 | | 1 465 772 | 1 675 792 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 81 585 | 101 445 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 13 682 | | | | | | | |
Tangible Fixed Assets Disposals | | | 13 682 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 52 993 | 40 865 | | | | | | | | |
Trade Creditors Within One Year | 1 009 946 | 1 451 252 | 1 451 252 | 1 096 200 | | | | | | |
Turnover Gross Operating Revenue | 7 803 134 | 7 541 898 | | | | | | | | |
U K Current Corporation Tax | 32 848 | 17 800 | | | | | | | | |
U K Deferred Tax | 20 145 | 23 065 | | | | | | | | |
Value Shares Allotted Increase Decrease During Period | | | 100 | | | | | | | |