Profit & Loss |
Date of Accounts |
2013-04-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | |
Net Worth | 1 | | | |
|
Balance Sheet |
Cash Bank On Hand | | 2 323 795 | 3 455 643 | 4 253 113 |
Current Assets | | 12 550 838 | 14 808 018 | 18 316 428 |
Debtors | | 1 774 642 | 1 137 464 | 395 709 |
Net Assets Liabilities | | 7 782 171 | 10 531 220 | 12 103 048 |
Other Debtors | | 118 004 | 158 017 | 239 375 |
Property Plant Equipment | | 166 908 | 196 985 | 158 298 |
Total Inventories | | 8 452 401 | 10 214 911 | |
Cash Bank In Hand | 1 | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | | | |
|
Other Financial Data |
Audit Fees Expenses | | 19 760 | 20 960 | 24 820 |
Accrued Liabilities Deferred Income | | 394 603 | 624 497 | 517 853 |
Accumulated Depreciation Impairment Property Plant Equipment | | 192 147 | 169 874 | 124 005 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 122 642 | 47 318 |
Administrative Expenses | | 610 430 | 718 287 | 726 410 |
Amounts Recoverable On Contracts | | 250 452 | 853 796 | 62 828 |
Average Number Employees During Period | | 18 | 18 | 18 |
Bank Borrowings | | 342 333 | | |
Bank Borrowings Overdrafts | | 342 333 | | |
Cash Cash Equivalents Cash Flow Value | | 2 323 795 | 3 455 643 | 4 253 113 |
Corporation Tax Payable | | 495 705 | 253 519 | 200 427 |
Cost Sales | | 12 056 278 | 12 390 152 | 8 398 028 |
Creditors | | 39 596 | 15 323 | 1 000 000 |
Current Tax For Period | | 495 705 | 652 518 | 445 427 |
Deferred Tax Asset Debtors | | 13 824 | 25 578 | 13 553 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -8 029 | 5 658 | 2 629 |
Depreciation Expense Property Plant Equipment | | 46 505 | 50 958 | |
Depreciation Impairment Expense Property Plant Equipment | | 46 505 | 50 958 | 52 036 |
Distribution Costs | | 201 263 | 198 004 | 155 689 |
Finance Lease Liabilities Present Value Total | | 39 596 | 15 323 | 15 323 |
Finance Lease Payments Owing Minimum Gross | | 59 831 | 20 273 | 15 323 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 2 496 870 | 342 333 | |
Further Item Interest Expense Component Total Interest Expense | | 7 | 5 616 | 36 718 |
Further Item Tax Increase Decrease Component Adjusting Items | | 210 | 210 | 243 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 1 761 175 | 848 799 | -628 747 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 1 392 699 | -648 932 | -729 730 |
Gain Loss In Cash Flows From Change In Inventories | | -2 305 841 | 1 762 510 | 3 452 695 |
Gain Loss On Disposals Property Plant Equipment | | 6 943 | 30 228 | |
Government Grant Income | | 14 687 | | |
Gross Profit Loss | | 3 416 075 | 4 330 795 | |
Income Taxes Paid Refund Classified As Operating Activities | | -142 271 | -894 704 | -498 519 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 872 236 | -1 131 848 | -797 470 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 50 958 | 52 036 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 67 579 | 4 753 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 073 | 765 | |
Interest Income On Bank Deposits | | 89 | 792 | 55 525 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 89 | 792 | 55 525 |
Interest Paid Classified As Operating Activities | | -68 659 | -11 134 | -36 718 |
Interest Payable Similar Charges Finance Costs | | 68 659 | 11 134 | 36 718 |
Interest Received Classified As Investing Activities | | -158 | -855 | -56 563 |
Net Cash Generated From Operations | | -1 863 158 | -1 369 529 | 106 688 |
Net Current Assets Liabilities | | 7 855 051 | 10 460 834 | 12 983 216 |
Net Finance Income Costs | | 158 | 855 | 56 563 |
Operating Profit Loss | | 2 622 069 | 3 417 504 | |
Other Creditors | | 2 176 121 | 1 101 875 | 2 015 677 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 73 231 | 97 905 |
Other Disposals Property Plant Equipment | | | 114 838 | 131 874 |
Other Interest Income | | 69 | 63 | 1 038 |
Other Interest Receivable Similar Income Finance Income | | 158 | 855 | 56 563 |
Other Operating Income Format1 | | 17 687 | 3 000 | 3 150 |
Other Provisions Balance Sheet Subtotal | | 169 742 | 63 414 | |
Other Remaining Borrowings | | | 1 100 000 | 2 500 000 |
Other Taxation Social Security Payable | | 30 000 | 37 892 | 17 957 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -21 216 | -39 558 | -4 950 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 85 458 | 135 916 | 87 696 |
Prepayments Accrued Income | | 56 463 | 75 664 | 67 074 |
Proceeds From Borrowings Classified As Financing Activities | | | -1 100 000 | -2 500 000 |
Proceeds From Sales Property Plant Equipment | | -27 860 | -71 835 | -35 100 |
Profit Loss | | 2 065 892 | 2 749 049 | 1 571 828 |
Profit Loss On Ordinary Activities Before Tax | | 2 553 568 | 3 407 225 | 2 019 884 |
Property Plant Equipment Gross Cost | | 359 055 | 366 859 | 282 303 |
Purchase Property Plant Equipment | | -34 396 | -122 642 | -47 318 |
Repayments Borrowings Classified As Financing Activities | | | | -1 100 000 |
Social Security Costs | | 57 858 | 66 670 | |
Staff Costs Employee Benefits Expense | | 706 014 | 830 798 | 741 140 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 30 450 | 47 862 | 38 466 |
Tax Expense Credit Applicable Tax Rate | | 485 178 | 647 373 | 444 374 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -517 | -4 851 | -328 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 7 999 | -2 587 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 805 | 7 445 | 6 354 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 487 676 | 658 176 | 448 056 |
Total Assets Less Current Liabilities | | 8 021 959 | 10 657 819 | 13 141 514 |
Total Borrowings | | 342 333 | 1 100 000 | 1 000 000 |
Total Increase Decrease In Provisions | | | 106 328 | 63 414 |
Trade Creditors Trade Payables | | 1 236 790 | 1 224 451 | 1 065 975 |
Trade Debtors Trade Receivables | | 1 335 899 | 24 409 | 12 879 |
Turnover Revenue | | 15 472 353 | 16 720 947 | |
Wages Salaries | | 562 698 | 628 212 | 590 778 |
Work In Progress | | 8 452 401 | 10 214 911 | |
Company Contributions To Defined Benefit Plans Directors | | 76 175 | 118 113 | |
Director Remuneration | | 186 182 | 182 864 | 185 716 |
Director Remuneration Benefits Including Payments To Third Parties | | 262 357 | 300 977 | 258 978 |
Number Shares Allotted | 1 | | | |
Par Value Share | 1 | | | |
Share Capital Allotted Called Up Paid | 1 | | | |