Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Current Assets | 2 881 335 | 3 638 364 | 4 486 101 | 6 545 526 | 6 321 569 | 7 855 278 |
Debtors | 824 353 | 1 940 538 | 2 291 876 | 3 826 885 | 3 052 565 | 4 404 298 |
Net Assets Liabilities | | | | 4 428 251 | 5 640 234 | 7 835 999 |
Other Debtors | 122 725 | 164 232 | 249 389 | 378 859 | 70 030 | 384 571 |
Property Plant Equipment | 3 602 137 | 2 933 872 | 2 731 616 | 3 106 766 | 2 988 456 | 3 223 844 |
Total Inventories | 2 056 982 | 1 697 826 | 2 194 225 | 2 718 641 | 3 269 004 | |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 5 600 | 5 278 | 5 465 | 5 936 | 6 598 |
Accumulated Amortisation Impairment Intangible Assets | 70 182 | 70 880 | 70 880 | 70 880 | 70 880 | |
Accumulated Depreciation Impairment Property Plant Equipment | 9 539 842 | 10 179 170 | 10 672 608 | 11 148 466 | 11 731 333 | 12 115 081 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 209 381 | 302 882 | 880 508 | 521 189 | 895 662 |
Administrative Expenses | 1 618 893 | 1 694 952 | 1 479 625 | 2 067 099 | 2 359 191 | 2 813 322 |
Amortisation Expense Intangible Assets | 2 885 | 698 | | | | |
Amortisation Impairment Expense Intangible Assets | | 698 | | | | |
Amounts Owed By Group Undertakings | | 813 410 | 1 346 038 | 2 664 919 | 1 835 440 | 3 616 226 |
Amounts Owed To Group Undertakings | 2 302 027 | 1 505 301 | 1 495 117 | 1 341 887 | 182 058 | |
Average Number Employees During Period | 49 | 45 | 40 | 60 | 71 | 68 |
Corporation Tax Payable | | | | | 66 242 | 584 860 |
Corporation Tax Recoverable | | | | 46 973 | | |
Cost Sales | 8 910 176 | 8 080 388 | 6 843 701 | 13 403 750 | 17 091 620 | 16 607 517 |
Creditors | 3 360 975 | 2 956 970 | 3 485 128 | 4 017 599 | 3 362 324 | 2 871 336 |
Current Tax For Period | | | | | 66 242 | 584 860 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 307 467 | 64 320 |
Depreciation Expense Property Plant Equipment | 957 144 | 690 844 | 500 863 | 492 329 | 607 598 | |
Depreciation Impairment Expense Property Plant Equipment | | 690 844 | 500 863 | 492 329 | 607 598 | 604 995 |
Fixed Assets | 3 602 835 | 2 933 872 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 307 467 | 64 320 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 1 218 | | 20 825 | | 32 326 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -12 720 | -2 631 | -13 934 | -2 637 | 4 064 | -30 233 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 404 005 | -528 158 | -532 471 | 721 517 | 1 009 606 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 1 116 185 | 351 338 | 281 594 | 479 095 | 1 351 733 |
Gain Loss In Cash Flows From Change In Inventories | | -359 156 | 496 399 | 524 416 | 550 363 | 181 976 |
Gain Loss On Disposals Property Plant Equipment | | -186 802 | 225 | -1 029 | -4 399 | |
Gross Profit Loss | 1 943 852 | 2 203 048 | 1 626 436 | 2 819 196 | 4 006 234 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -46 973 | 46 973 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -66 242 |
Increase From Amortisation Charge For Year Intangible Assets | | 698 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 690 844 | 500 863 | 492 329 | 607 598 | 604 995 |
Intangible Assets | 698 | | | | | |
Intangible Assets Gross Cost | 70 880 | 70 880 | 70 880 | 70 880 | 70 880 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 28 750 | 39 183 | 30 242 | 20 766 | 25 466 | |
Interest Income On Bank Deposits | 75 | | 927 | 287 | | 10 885 |
Interest Paid Classified As Operating Activities | | | | -56 722 | -61 518 | -74 899 |
Interest Paid To Group Undertakings | 66 070 | 36 052 | 36 148 | 35 956 | 36 052 | 35 952 |
Interest Payable Similar Charges Finance Costs | 94 820 | 75 235 | 66 390 | 56 722 | 61 518 | 74 899 |
Interest Received Classified As Investing Activities | -75 | | -927 | -287 | | -22 537 |
Net Cash Flows From Used In Investing Activities | | 209 381 | 297 455 | 868 221 | | |
Net Cash Flows From Used In Operating Activities | | -209 381 | -297 455 | -868 221 | | |
Net Cash Generated From Operations | -466 762 | -284 616 | -363 845 | -971 916 | -508 232 | -906 386 |
Net Current Assets Liabilities | -479 640 | 681 394 | 1 000 973 | 1 321 485 | 2 959 245 | 4 983 942 |
Net Finance Income Costs | 75 | | 927 | 287 | | 22 537 |
Net Interest Paid Received Classified As Operating Activities | -94 820 | -75 235 | -66 390 | -56 722 | | |
Operating Profit Loss | 391 786 | 567 306 | 182 786 | 752 097 | 1 647 210 | |
Other Creditors | 75 455 | 47 029 | 621 254 | 1 401 139 | 180 805 | 210 044 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 51 516 | 7 425 | 16 471 | 24 731 | 221 247 |
Other Disposals Property Plant Equipment | | 238 318 | 11 700 | 29 500 | 56 632 | 276 526 |
Other Interest Income | | | | | | 11 652 |
Other Interest Receivable Similar Income Finance Income | 75 | | 927 | 287 | | 22 537 |
Other Operating Income Format1 | 66 827 | 59 210 | 35 975 | | 167 | |
Other Taxation Social Security Payable | 149 739 | 358 766 | 358 016 | 579 861 | 964 926 | 342 964 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 686 | 35 960 | 41 646 | 61 025 | 71 652 | 75 352 |
Proceeds From Sales Property Plant Equipment | | | -4 500 | -12 000 | -27 502 | -41 638 |
Profit Loss | 297 041 | 492 071 | 117 323 | 695 662 | 1 211 983 | 2 195 765 |
Profit Loss On Ordinary Activities Before Tax | 297 041 | 492 071 | 117 323 | 695 662 | 1 585 692 | 2 778 703 |
Property Plant Equipment Gross Cost | 13 141 979 | 13 113 042 | 13 404 224 | 14 255 232 | 14 719 789 | 15 338 925 |
Purchase Property Plant Equipment | -372 017 | -209 381 | -302 882 | -880 508 | -521 189 | -895 662 |
Raw Materials Consumables | 2 056 982 | 1 697 826 | 2 194 225 | 2 718 641 | 3 269 004 | |
Research Development Expense Recognised In Profit Or Loss | | 3 500 | 55 | 2 295 | | |
Social Security Costs | 162 880 | 140 289 | 131 612 | 199 554 | 222 822 | |
Staff Costs Employee Benefits Expense | 1 867 403 | 1 634 536 | 1 547 729 | 2 954 077 | 3 385 582 | 3 343 931 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 307 467 | 371 787 |
Tax Decrease From Utilisation Tax Losses | 153 948 | | | | 147 205 | |
Tax Expense Credit Applicable Tax Rate | | 93 493 | 22 291 | 132 176 | 301 281 | 611 537 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -146 235 | -72 | | -48 167 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 97 469 | 49 755 | -22 320 | -157 923 | -39 667 | -26 714 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 41 | 2 987 | 101 | 187 | | 37 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 25 560 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 373 709 | 582 938 |
Total Assets Less Current Liabilities | 3 123 195 | 3 615 266 | 3 732 589 | 4 428 251 | 5 947 701 | 8 207 786 |
Total Current Tax Expense Credit | | | | | 66 242 | 518 618 |
Total Operating Lease Payments | 4 112 | 5 270 | 3 866 | 6 716 | 6 072 | |
Trade Creditors Trade Payables | 833 754 | 1 045 874 | 1 010 741 | 1 901 154 | 1 968 293 | 1 733 468 |
Trade Debtors Trade Receivables | 701 628 | 962 896 | 696 449 | 736 134 | 1 147 095 | 403 501 |
Turnover Revenue | 10 854 028 | 10 283 436 | 8 470 137 | 16 222 946 | 21 097 854 | |
Wages Salaries | 1 673 837 | 1 458 287 | 1 374 471 | 2 693 498 | 3 091 108 | 3 006 235 |