Profit & Loss |
Date of Accounts |
2021-09-30 | 2022-04-30 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 108 553 | 136 192 |
Current Assets | 128 663 | 186 227 |
Debtors | 20 110 | 50 035 |
Net Assets Liabilities | 6 546 | 8 801 |
Other Debtors | 110 | 110 |
Total Inventories | | 1 168 833 |
|
Other Financial Data |
Audit Fees Expenses | 1 250 | 6 562 |
Other Non-audit Services Entity Subsidiaries Fees | | 163 |
Accrued Liabilities Deferred Income | 106 250 | 167 500 |
Accumulated Amortisation Impairment Intangible Assets | | -66 688 |
Accumulated Depreciation Impairment Property Plant Equipment | | 4 427 124 |
Acquired Through Business Combinations Intangible Assets | | -1 143 216 |
Acquired Through Business Combinations Property Plant Equipment | | 6 639 525 |
Actuarial Gain Loss On Assets Defined Benefit Plan | | -548 000 |
Additional Provisions Increase From New Provisions Recognised | | 320 500 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 666 310 |
Administration Support Average Number Employees | | 12 |
Administrative Expenses | 138 813 | 670 340 |
Amortisation Expense Intangible Assets | | -66 688 |
Amortisation Rate Used For Intangible Assets | | 10 |
Amounts Owed By Group Undertakings | | 49 925 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 2 | 103 |
Bank Borrowings Overdrafts | | 372 300 |
Cash Cash Equivalents Cash Flow Value | 108 553 | 820 494 |
Cash Cash Equivalents Held In Defined Benefit Plan Fair Value | | 229 000 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | -1 082 558 |
Comprehensive Income Expense | 6 516 | 2 255 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | 273 047 |
Comprehensive Income Expense Attributable To Owners Parent | 6 516 | 324 181 |
Corporation Tax Payable | 1 528 | 2 057 |
Cost Sales | | 3 643 989 |
Creditors | 122 117 | 177 501 |
Current Tax For Period | 1 528 | 529 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | 498 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | | 1 789 000 |
Deferred Tax Liabilities | | -454 500 |
Deficit Surplus In Defined Benefit Plan | | 1 818 000 |
Depreciation Expense Property Plant Equipment | | 147 892 |
Depreciation Rate Used For Property Plant Equipment | | 25 |
Discount Rate Used Defined Benefit Plan | | 3 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 353 |
Disposals Property Plant Equipment | | 2 458 |
Distribution Costs | | 124 422 |
Equity Securities Held In Defined Benefit Plan Fair Value | | 4 795 000 |
Fair Value Assets Defined Benefit Plan | | 8 830 000 |
Finance Lease Liabilities Present Value Total | | 452 919 |
Finance Lease Payments Owing Minimum Gross | | 452 919 |
Finished Goods | | 124 757 |
Fixed Assets | | 1 799 725 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 81 067 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 120 589 | 271 495 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -20 110 | -224 684 |
Gain Loss In Cash Flows From Change In Inventories | | -336 187 |
Gain Loss In Cash Flows From Change In Retirement Benefit Obligations | | -100 000 |
Gain Loss On Disposals Property Plant Equipment | | -61 |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | 857 458 |
Government Grant Income | | 74 175 |
Gross Profit Loss | 146 857 | 797 688 |
Income Expense Recognised Directly In Equity | 30 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | 185 890 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 108 553 | 711 941 |
Increase Decrease In Finance Costs From Defined Benefit Plans | | -59 000 |
Increase Decrease In Net Debt From Cash Flows | | 854 461 |
Increase Decrease In Provisions Through Transfers Reclassifications | | -775 000 |
Increase From Amortisation Charge For Year Intangible Assets | | -66 688 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 147 892 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | 100 000 |
Increase In Assets Defined Benefit Plan From Return On Assets Net Interest Income | | 184 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | 243 000 |
Intangible Assets | | -1 076 528 |
Intangible Assets Gross Cost | | -1 143 216 |
Interest Expense On Liabilities Defined Benefit Plan | | 34 417 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 22 851 |
Interest Income On Cash Cash Equivalents | | 41 |
Interest Paid Classified As Operating Activities | | 57 268 |
Interest Payable Similar Charges Finance Costs | | 57 268 |
Interest Received Classified As Operating Activities | | 41 |
Investments | | 75 |
Investments Fixed Assets | | 75 |
Investments In Group Undertakings | | 75 |
Issue Equity Instruments | 30 | |
Liabilities Defined Benefit Plan Present Value | | 10 648 000 |
Net Cash Flows From Used In Financing Activities | 30 | 47 453 |
Net Cash Flows From Used In Investing Activities | | 891 100 |
Net Cash Flows From Used In Operating Activities | 108 523 | -226 612 |
Net Cash Generated From Operations | 108 523 | -169 385 |
Net Current Assets Liabilities | 6 546 | 8 726 |
Net Debt Funds | -108 553 | 271 055 |
Net Deferred Tax Liability Asset | | 165 169 |
New Finance Leases | | -474 853 |
Number Shares Issued Fully Paid | 30 | 30 |
Operating Profit Loss | 8 044 | 79 726 |
Other Comprehensive Income Expense Net Tax | | 536 958 |
Other Creditors | | 172 314 |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | 2 333 609 |
Other Interest Receivable Similar Income Finance Income | | 41 |
Other Operating Income Format1 | | 76 800 |
Other Remaining Operating Income | | 2 625 |
Other Taxation Social Security Payable | 14 339 | 7 944 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 100 153 |
Pension Costs Defined Contribution Plan | | 45 256 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 45 256 |
Prepayments Accrued Income | | 159 275 |
Proceeds From Borrowings Classified As Financing Activities | | 147 606 |
Proceeds From Issuing Shares | 30 | |
Production Average Number Employees | | 88 |
Profit Loss | 6 516 | 2 255 |
Profit Loss Attributable To Non-controlling Interests | | -9 224 |
Profit Loss Attributable To Owners Parent | 6 516 | 12 746 |
Profit Loss On Ordinary Activities Before Tax | 8 044 | 22 499 |
Property Held In Defined Benefit Plan Fair Value | | 221 000 |
Property Plant Equipment Gross Cost | | 7 930 |
Provisions | | -454 500 |
Provisions For Liabilities Balance Sheet Subtotal | | -454 500 |
Purchase Property Plant Equipment | | 191 458 |
Raw Materials | | 898 626 |
Retirement Benefit Obligations Surplus | | 1 818 000 |
Return On Assets Benefit Plan | | 364 000 |
Revenue From Rendering Services | 146 857 | 29 966 |
Revenue From Sale Goods | | 4 411 711 |
Social Security Costs | | 140 407 |
Staff Costs Employee Benefits Expense | | 1 729 398 |
Tax Expense Credit Applicable Tax Rate | 1 528 | 4 274 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 33 241 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -874 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 528 | 529 |
Total Assets Less Current Liabilities | 6 546 | 8 801 |
Trade Creditors Trade Payables | | 1 164 507 |
Trade Debtors Trade Receivables | 20 000 | 1 105 293 |
Turnover Revenue | 146 857 | 1 306 772 |
Wages Salaries | | 1 543 735 |
Work In Progress | | 145 450 |