Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 761 193 | 1 278 629 | 651 501 | 504 129 |
Current Assets | 8 509 633 | 8 360 969 | 10 239 770 | 12 516 656 |
Debtors | 2 589 222 | 2 810 864 | 3 090 226 | 4 227 998 |
Net Assets Liabilities | 5 742 052 | 6 283 367 | 7 178 831 | 10 199 959 |
Other Debtors | 137 265 | 165 637 | 191 518 | 301 670 |
Property Plant Equipment | 1 223 652 | 1 108 024 | 1 329 938 | 2 459 991 |
Total Inventories | 4 159 218 | 4 271 476 | 6 498 043 | 7 784 529 |
|
Other Financial Data |
Audit Fees Expenses | 25 990 | 14 100 | 18 500 | 15 850 |
Other Non-audit Services Fees | | 3 500 | 3 500 | 3 350 |
Taxation Compliance Services Fees | 8 300 | 3 500 | 3 500 | 6 000 |
Accrued Liabilities Deferred Income | | 299 528 | 523 968 | 448 403 |
Accumulated Amortisation Impairment Intangible Assets | | | | 67 297 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 078 164 | 1 654 544 | 2 065 352 | 2 728 803 |
Additions From Acquisitions Investment Property Fair Value Model | | | 10 990 | |
Additions Other Than Through Business Combinations Intangible Assets | | | 189 907 | 290 440 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 460 752 | 1 014 591 | 542 241 |
Administrative Expenses | 7 929 570 | 7 662 400 | 8 669 824 | 9 716 795 |
Amortisation Expense Intangible Assets | | | | 67 297 |
Amounts Owed By Group Undertakings | 1 216 687 | 1 249 997 | 1 042 961 | 1 675 921 |
Amounts Owed To Group Undertakings | | | 67 228 | |
Average Number Employees During Period | 126 | 147 | 117 | 118 |
Balances Amounts Owed By Related Parties | 92 961 | 83 310 | 92 961 | 677 387 |
Balances Amounts Owed To Related Parties | | | 67 228 | |
Capital Reduction Decrease In Equity | | 422 500 | | |
Comprehensive Income Expense | | | 5 145 464 | |
Corporation Tax Payable | 220 338 | 824 335 | 1 152 832 | 1 583 747 |
Cost Sales | 5 599 713 | 6 753 649 | 7 121 078 | 8 424 633 |
Creditors | 2 984 187 | 3 195 974 | 4 814 926 | 5 436 412 |
Current Tax For Period | 526 842 | 962 301 | 990 169 | 782 248 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | -28 299 | 52 042 | -19 189 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -3 036 | 5 652 | 497 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 28 845 | -28 299 | 52 042 | 49 214 |
Depreciation Expense Property Plant Equipment | 375 790 | 576 380 | 774 147 | 663 451 |
Dividend Per Share Interim | 3 | 4 | 5 | 3 |
Dividends Paid | 1 080 000 | 3 576 929 | 4 250 000 | 2 380 000 |
Dividends Paid On Shares Interim | 1 080 000 | 3 576 929 | 4 250 000 | 2 380 000 |
Finished Goods Goods For Resale | 4 159 218 | 3 377 844 | 5 113 766 | 6 488 370 |
Fixed Assets | 1 545 916 | 1 430 288 | 1 853 099 | 3 268 041 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 12 296 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 244 010 |
Further Item Interest Expense Component Total Interest Expense | | | | 5 707 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 68 403 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 913 839 | 4 341 291 | 3 614 162 | 3 122 476 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 31 937 | 55 664 | 9 909 | 49 817 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | 61 746 |
Gain Loss On Disposals Property Plant Equipment | | | 10 652 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 1 251 263 |
Government Grant Income | | 699 220 | 310 566 | |
Gross Profit Loss | 10 788 586 | 12 010 131 | 14 418 666 | 14 528 126 |
Impairment Loss Reversal On Investments | | | | -61 746 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 68 403 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | 61 746 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -2 960 | 2 462 | -76 672 | 22 500 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 67 297 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 576 380 | 774 147 | 663 451 |
Intangible Assets | | | 189 907 | 413 050 |
Intangible Assets Gross Cost | | | 189 907 | 480 347 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 70 | | | |
Interest Income On Bank Deposits | 5 256 | 14 024 | 1 | 280 |
Interest Paid To Group Undertakings | 7 936 | 21 472 | | |
Interest Payable Similar Charges Finance Costs | 8 006 | 21 472 | | 5 707 |
Investment Property | 322 264 | 322 264 | 333 254 | 395 000 |
Investment Property Fair Value Model | 322 264 | 322 264 | 333 254 | 395 000 |
Issue Equity Instruments | | 422 500 | | |
Net Current Assets Liabilities | 5 525 446 | 5 164 995 | 5 424 844 | 7 080 244 |
Net Finance Income Costs | 5 256 | 14 673 | 1 | 16 045 |
Operating Profit Loss | 2 859 016 | 5 067 159 | 6 111 499 | 4 931 743 |
Other Creditors | 473 992 | 345 282 | 376 795 | 245 594 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 363 339 | |
Other Disposals Property Plant Equipment | | | 381 869 | |
Other Interest Income | | 649 | | 15 765 |
Other Interest Receivable Similar Income Finance Income | 5 256 | 14 673 | 1 | 16 045 |
Other Operating Income Format1 | | 719 428 | 362 657 | 120 412 |
Other Provisions Balance Sheet Subtotal | 1 305 090 | 310 343 | 45 000 | 45 000 |
Other Taxation Social Security Payable | 159 022 | 145 092 | 723 469 | 545 807 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 75 384 | 84 936 | 77 562 | 62 345 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments Accrued Income | 229 207 | 364 533 | 368 673 | 559 062 |
Profit Loss | 2 306 575 | 4 118 244 | 5 145 464 | 4 149 865 |
Profit Loss On Ordinary Activities Before Tax | 2 856 266 | 5 060 360 | 6 111 500 | 5 003 827 |
Property Plant Equipment Gross Cost | 2 301 816 | 2 762 568 | 3 395 290 | 5 188 794 |
Raw Materials Consumables | | 893 632 | 1 384 277 | 1 296 159 |
Social Security Costs | 307 700 | 256 187 | 226 317 | 264 511 |
Staff Costs Employee Benefits Expense | 3 559 850 | 3 142 843 | 3 316 940 | 3 126 493 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 24 220 | 1 573 | 54 112 | 103 326 |
Tax Expense Credit Applicable Tax Rate | 542 691 | 961 468 | 1 161 185 | 950 727 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -65 710 | -109 067 | -139 020 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 58 371 | -68 955 | -31 336 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -3 036 | 5 652 | 497 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 12 996 | 8 172 | 7 006 | 1 877 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 549 691 | 942 116 | 966 036 | 853 962 |
Total Assets Less Current Liabilities | 7 071 362 | 6 595 283 | 7 277 943 | 10 348 285 |
Total Current Tax Expense Credit | 511 586 | 964 763 | 913 497 | 804 748 |
Total Deferred Tax Expense Credit | 38 105 | -22 647 | 52 539 | 49 214 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 1 251 263 |
Trade Creditors Trade Payables | 2 130 835 | 1 581 737 | 1 970 634 | 2 612 861 |
Trade Debtors Trade Receivables | 1 006 063 | 1 030 697 | 1 487 074 | 1 691 345 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 150 000 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | -175 607 |
Turnover Revenue | 16 388 299 | 18 763 780 | 21 539 744 | 22 952 759 |
Wages Salaries | 3 176 766 | 2 801 720 | 3 013 061 | 2 799 637 |
Company Contributions To Defined Benefit Plans Directors | 49 167 | 10 219 | 7 379 | 1 321 |
Director Remuneration | 441 759 | 269 879 | 315 860 | 262 384 |
Director Remuneration Benefits Including Payments To Third Parties | 490 926 | 280 098 | 323 239 | 263 705 |