Profit & Loss |
Date of Accounts |
2017-09-30 | 2018-09-30 | 2019-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 224 191 | 2 021 755 | 2 848 376 |
Current Assets | | 2 025 970 | 2 979 425 |
Debtors | | 4 215 | 131 049 |
Net Assets Liabilities | | 909 977 | 3 310 213 |
Other Debtors | | 886 796 | 128 304 |
Property Plant Equipment | | 1 908 532 | 1 866 956 |
Total Inventories | | 4 089 835 | 5 610 023 |
|
Other Financial Data |
Audit Fees Expenses | | 20 850 | 21 475 |
Other Non-audit Services Fees | | 9 220 | 9 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | 396 491 | 434 542 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 102 779 |
Administration Support Average Number Employees | | 65 | 65 |
Administrative Expenses | | 8 506 589 | 9 217 348 |
Amounts Owed To Related Parties | | 1 152 923 | |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 862 | 994 |
Balances With Banks | | 2 021 755 | 2 848 376 |
Bank Borrowings | | 1 049 047 | 886 719 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | 1 820 367 | 1 820 259 |
Cash Cash Equivalents | | 2 021 755 | 2 848 376 |
Cash On Hand | | 4 753 | 1 099 |
Comprehensive Income Expense | | 298 928 | 2 834 546 |
Comprehensive Income Expense Attributable To Owners Parent | | 2 941 183 | 3 626 200 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | 20 019 674 | 22 529 090 |
Cost Sales | | 44 769 745 | 51 872 206 |
Creditors | | 1 289 047 | 1 816 955 |
Current Tax For Period | | 850 105 | 892 934 |
Deferred Tax Asset Debtors | | 142 962 | 113 425 |
Deferred Tax Assets | | 6 183 | 9 929 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 4 251 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -62 521 | 29 537 |
Depreciation Amortisation Expense | | 1 604 269 | 1 509 287 |
Depreciation Expense Property Plant Equipment | | 1 604 269 | 1 509 287 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -13 326 |
Disposals Property Plant Equipment | | | -13 326 |
Distribution Costs | | 1 911 504 | 2 229 611 |
Dividends Paid | | -421 936 | -434 310 |
Dividends Paid Classified As Financing Activities | | -421 936 | -434 310 |
Finance Lease Liabilities Present Value Total | | 826 385 | 819 317 |
Finance Lease Payments Owing Minimum Gross | | 1 408 446 | 1 706 036 |
Financial Assets | | 9 522 551 | 10 224 805 |
Financial Liabilities | | -7 425 924 | -8 065 303 |
Fixed Assets | | 1 921 333 | 1 879 757 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -90 000 | -90 000 |
Further Revenue Item Component Total Revenue | | 1 456 889 | 1 293 515 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 507 427 | 704 775 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 571 177 | 1 126 960 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 536 646 | 1 640 361 |
Gain Loss In Cash Flows From Change In Inventories | | 419 957 | 1 520 188 |
Gain Loss In Cash Flows From Change In Provisions | | -87 849 | 135 234 |
Gain Loss On Disposals Property Plant Equipment | | 134 328 | 72 829 |
Government Grant Income | | 1 456 889 | |
Gross Profit Loss | | 14 165 746 | 16 031 598 |
Income Taxes Paid Refund Classified As Operating Activities | | 933 984 | 927 569 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 1 877 968 | 1 168 259 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -24 956 | |
Increase Decrease In Existing Provisions | | | 135 234 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 51 377 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 43 851 | 41 228 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 54 848 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 105 744 | 77 789 |
Interest Income On Bank Deposits | | | 18 560 |
Interest Paid Classified As Financing Activities | | -149 595 | -173 865 |
Interest Paid Classified As Operating Activities | | 149 595 | 173 865 |
Interest Payable Similar Charges Finance Costs | | 149 595 | 173 865 |
Interest Received Classified As Investing Activities | | 110 004 | 137 897 |
Interest Received Classified As Operating Activities | | 110 004 | 137 897 |
Investments Fixed Assets | | 12 801 | 12 801 |
Investments In Subsidiaries | | 12 801 | 12 801 |
Minimum Operating Lease Payments Recognised As Expense | | 523 631 | 636 981 |
Net Cash Flows From Used In Financing Activities | | -1 943 161 | -1 787 279 |
Net Cash Flows From Used In Investing Activities | | 10 794 | -239 635 |
Net Cash Flows From Used In Operating Activities | | 3 810 335 | 3 195 173 |
Net Cash Generated From Operations | | 4 744 319 | 4 122 742 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 5 217 594 | 6 021 097 |
Net Current Assets Liabilities | | 277 691 | 2 467 175 |
Number Shares Issued Fully Paid | | 6 832 | 6 832 |
Operating Profit Loss | | 3 747 653 | 4 584 639 |
Other Creditors | | 474 067 | 951 508 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | 1 764 | 21 514 |
Other Departments Average Number Employees | | 114 | 138 |
Other Interest Receivable Similar Income Finance Income | | 110 004 | 137 897 |
Other Payables Accrued Expenses | | 251 536 | 101 777 |
Other Remaining Borrowings | | 240 000 | 150 000 |
Other Revenue | | 110 004 | 119 337 |
Ownership Interest In Subsidiary Percent | | 100 | 100 |
Par Value Share | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -1 123 535 | -912 358 |
Pension Costs Defined Contribution Plan | | 332 397 | 486 605 |
Prepayments | | 4 215 | 2 745 |
Proceeds From Sales Property Plant Equipment | | 146 292 | 149 655 |
Production Average Number Employees | | 683 | 791 |
Profit Loss | | 298 928 | 2 834 546 |
Profit Loss Attributable To Owners Parent | | 2 941 183 | 3 626 200 |
Profit Loss On Ordinary Activities Before Tax | | 3 708 062 | 4 548 671 |
Property Plant Equipment Gross Cost | | 470 084 | 559 537 |
Provisions | | 849 680 | 984 914 |
Provisions For Liabilities Balance Sheet Subtotal | | 849 680 | 984 914 |
Purchase Property Plant Equipment | | -245 502 | -527 187 |
Raw Materials Consumables | | 1 777 014 | 2 207 828 |
Repayments Borrowings Classified As Financing Activities | | -158 095 | -176 746 |
Revenue From Rendering Services | | 57 436 434 | 66 564 483 |
Revenue From Sale Goods | | 42 168 | 45 806 |
Social Security Costs | | 2 376 513 | 2 859 353 |
Staff Costs Employee Benefits Expense | | 28 471 236 | 33 436 293 |
Taxation Social Security Payable | | 75 310 | 136 631 |
Tax Expense Credit Applicable Tax Rate | | 704 532 | 864 247 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 18 134 | 17 027 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 36 346 | 44 671 |
Tax Increase Decrease From Effect Unrelieved Loss On Disposal Operations | | 23 235 | |
Tax Increase Decrease From Effect Unrelieved Loss On Foreign Subsidiaries | | -24 956 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 9 588 | -3 474 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 766 879 | 922 471 |
Total Assets Less Current Liabilities | | 2 199 024 | 4 346 932 |
Total Borrowings | | 1 871 108 | 1 816 955 |
Total Deferred Tax Expense Credit | | -58 270 | 29 537 |
Total Operating Lease Payments | | 63 999 | 55 686 |
Trade Creditors Trade Payables | | 3 151 669 | 3 333 007 |
Trade Debtors Trade Receivables | | 8 635 755 | 10 135 594 |
Turnover Revenue | | 42 168 | 45 806 |
Unpaid Contributions To Pension Schemes | | 56 972 | 102 266 |
Wages Salaries | | 25 762 326 | 30 090 335 |
Work In Progress | | 2 312 821 | 3 402 195 |
Company Contributions To Money Purchase Plans Directors | | 599 | 1 061 |
Compensation For Loss Office Directors | | | 206 223 |
Director Remuneration | | 313 359 | 321 488 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 7 | 7 |