Profit & Loss |
Date of Accounts |
2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 54 579 | 44 284 | 20 162 |
Current Assets | 120 827 | 114 730 | 56 544 |
Debtors | 66 248 | 70 446 | 36 382 |
Net Assets Liabilities | | 7 603 841 | 8 575 434 |
Other Debtors | 66 248 | 219 | 31 257 |
Property Plant Equipment | | | 35 892 |
Total Inventories | 4 273 952 | 6 500 531 | 7 787 017 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 2 000 | 539 800 | 474 385 |
Accumulated Amortisation Impairment Intangible Assets | 1 394 198 | 2 788 396 | 67 297 |
Accumulated Depreciation Impairment Property Plant Equipment | 321 637 | 361 588 | 417 256 |
Additions Other Than Through Business Combinations Intangible Assets | | 189 907 | 290 440 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 46 400 | 36 500 |
Administrative Expenses | 6 416 521 | 10 284 290 | 11 313 175 |
Amounts Owed To Group Undertakings | | | 677 387 |
Average Number Employees During Period | | 3 | 3 |
Bank Borrowings Overdrafts | 17 063 062 | | |
Cash Cash Equivalents | 54 579 | 44 284 | 601 758 |
Cash Cash Equivalents Cash Flow Value | | 44 284 | 20 162 |
Comprehensive Income Expense | | 3 164 503 | |
Corporation Tax Payable | 849 397 | 1 180 519 | 1 589 296 |
Cost Sales | 4 125 104 | 7 121 133 | 8 424 633 |
Creditors | 17 065 062 | 14 123 316 | 13 122 047 |
Current Tax For Period | 540 835 | 1 001 502 | 787 797 |
Deferred Tax Asset Debtors | 3 810 | 11 289 | 13 574 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | -28 299 | 52 042 | -24 183 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 5 728 | -706 | 2 709 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -32 827 | 45 766 | 51 602 |
Dividends Paid Classified As Financing Activities | -333 333 | -700 000 | -700 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | -700 000 | -700 000 |
Dividends Received Classified As Investing Activities | | -4 250 000 | -2 380 000 |
Finished Goods Goods For Resale | 3 380 320 | 5 116 254 | 6 490 858 |
Fixed Assets | | 21 612 427 | 21 648 319 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | 244 010 |
Further Item Tax Increase Decrease Component Adjusting Items | 2 860 | | 264 898 |
Gain Loss From Sales Investment Properties 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 | 7 121 596 | 14 526 197 | |
Impairment Loss Reversal On Investments | | | -61 746 |
Income Taxes Paid Refund Classified As Operating Activities | | -593 708 | -469 923 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 68 403 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 2 462 | -76 672 | 22 500 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 394 198 | 67 297 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 50 102 | 55 668 |
Intangible Assets | 12 547 786 | 189 907 | 413 050 |
Intangible Assets Gross Cost | 13 941 984 | 189 907 | 480 347 |
Interest Expense On Convertible Borrowings | 343 819 | 470 970 | 471 844 |
Interest Income On Bank Deposits | 14 128 | 150 | 280 |
Interest Paid Classified As Operating Activities | -21 472 | -331 | |
Interest Paid To Group Undertakings | 21 472 | | |
Interest Payable Similar Charges Finance Costs | 343 819 | 470 970 | 471 844 |
Interest Received Classified As Investing Activities | -14 777 | -1 130 | -16 045 |
Investment Property | 322 264 | 333 254 | 395 000 |
Investments Fixed Assets | 21 612 427 | 21 612 427 | 21 612 427 |
Investments In Subsidiaries | 21 612 427 | 21 612 427 | 21 612 427 |
Issue Equity Instruments | 100 | | |
Loans From Group Undertakings Participating Interests | 83 310 | | |
Net Assets Liabilities Subsidiaries | | | 100 |
Net Cash Generated From Operations | 21 | -5 170 999 | -657 710 |
Net Current Assets Liabilities | -16 944 235 | | |
Net Finance Income Costs | 3 576 929 | 4 250 980 | 2 380 000 |
Operating Profit Loss | 1 413 708 | 4 604 564 | |
Other Creditors | 345 863 | 380 370 | 171 733 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 151 | |
Other Disposals Property Plant Equipment | | 15 796 | |
Other Interest Receivable Similar Income Finance Income | 14 777 | 1 130 | 16 045 |
Other Provisions Balance Sheet Subtotal | 310 343 | 45 000 | 45 000 |
Other Remaining Borrowings | 17 063 062 | 14 110 664 | 12 257 176 |
Payments To Acquire Own Shares | -21 | -1 000 170 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 84 936 | 898 | 1 037 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 |
Prepayments Accrued Income | 392 390 | 387 709 | 578 963 |
Profit Loss | 3 231 089 | 3 635 649 | 1 671 593 |
Profit Loss On Ordinary Activities Before Tax | 1 063 194 | 4 134 393 | |
Profit Loss Subsidiaries | 4 118 244 | | 4 149 865 |
Property Plant Equipment Gross Cost | 1 016 753 | 1 047 357 | 1 047 357 |
Purchase Property Plant Equipment | | | -36 500 |
Raw Materials Consumables | 893 632 | 1 384 277 | 1 296 159 |
Redeemable Preference Shares Liability | 16 979 752 | 14 110 664 | 12 257 176 |
Redemption Shares Decrease In Equity | -21 | -1 000 170 | -2 000 000 |
Social Security Costs | 256 187 | 9 556 | 18 390 |
Staff Costs Employee Benefits Expense | 3 148 220 | 86 231 | 100 122 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 573 | 54 112 | 7 382 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -109 067 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 58 371 | -68 955 | -25 779 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 172 | 386 510 | 2 871 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 516 198 | 969 890 | 7 382 |
Total Assets Less Current Liabilities | 4 668 192 | | |
Total Borrowings | 16 979 752 | 14 110 664 | 12 257 176 |
Total Current Tax Expense Credit | 543 297 | 924 830 | 810 297 |
Total Deferred Tax Expense Credit | -27 099 | 45 060 | 54 311 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 1 251 263 |
Trade Creditors Trade Payables | 1 583 825 | 1 314 | 2 617 570 |
Trade Debtors Trade Receivables | 1 049 268 | 1 487 468 | 1 691 740 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | 150 000 |
Turnover Revenue | 11 246 700 | 21 647 330 | 23 045 872 |
Wages Salaries | 2 807 097 | 75 777 | 80 695 |