Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 457 592 | 582 767 | 685 542 | 855 349 | 936 082 | 1 037 414 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 730 153 | 647 453 | 1 277 012 | 1 520 556 | 1 713 516 | 2 501 271 | 2 363 479 |
Current Assets | 728 475 | 877 451 | 1 222 960 | 1 425 237 | 1 261 705 | 1 451 786 | 1 891 004 | 2 087 327 | 1 842 763 | 2 928 834 | 3 650 945 | 3 399 779 |
Debtors | 336 141 | 328 363 | 447 252 | 509 916 | 685 634 | 721 633 | 1 243 551 | 810 315 | 322 207 | 1 214 889 | 1 149 675 | 1 036 300 |
Net Assets Liabilities | | | | | | 1 037 414 | 1 320 925 | 1 483 751 | 1 590 385 | 1 991 369 | 2 045 816 | 2 061 019 |
Other Debtors | | | | 153 260 | 246 053 | 281 157 | 840 817 | 578 367 | 285 890 | 596 349 | 521 695 | 420 280 |
Property Plant Equipment | | | | | | 9 628 | 18 749 | 6 934 | 8 975 | 9 777 | 12 802 | 11 456 |
Cash Bank In Hand | 336 785 | 446 221 | 724 238 | 754 927 | 453 806 | 730 153 | | | | | | |
Stocks Inventory | 55 549 | 102 867 | 51 470 | 160 394 | 122 265 | | | | | | | |
Tangible Fixed Assets | 14 987 | 9 645 | 3 941 | 12 494 | 6 674 | 9 629 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | 685 542 | 855 349 | 936 082 | 1 037 414 | | | | | | |
Trade Debtors | | | | 356 656 | 439 581 | 440 476 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 457 588 | 582 763 | 685 538 | 855 345 | 936 078 | 1 037 410 | | | | | | |
Shareholder Funds | 457 592 | 582 767 | 685 542 | 855 349 | 936 082 | 1 037 414 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | | 112 352 | 54 815 | 205 141 | | |
Accrued Liabilities Deferred Income | | | | | | | | | | 205 141 | 282 755 | 216 157 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 32 895 | 38 174 | 41 734 | 44 715 | 48 313 | 18 110 | 13 636 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 14 400 | | 5 022 | 4 400 | | |
Administrative Expenses | | | | 427 140 | 437 301 | 571 207 | 579 272 | | | | 917 870 | 946 709 |
Average Number Employees During Period | | | | | | 12 | 9 | 9 | 11 | 10 | 9 | 10 |
Balances Amounts Owed To Related Parties | | | | | | | | 19 957 | 13 899 | 17 898 | | |
Comprehensive Income Expense | | | | | | 182 132 | 362 811 | | | | | |
Cost Sales | | | | 2 129 514 | 2 014 457 | 2 428 959 | 2 719 610 | | | | 4 503 105 | 4 184 227 |
Creditors | | | | | | 423 208 | 587 938 | 610 210 | 260 527 | 946 069 | 1 615 470 | 1 347 957 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | | | -302 682 | | | | |
Depreciation Expense Property Plant Equipment | | | | | | 3 950 | 5 279 | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 34 434 | 9 647 |
Disposals Property Plant Equipment | | | | | | | | | | | 35 918 | 9 846 |
Dividends Paid | | | | | | -80 800 | -79 300 | | | 82 000 | 828 000 | |
Financial Commitments Other Than Capital Commitments | | | | | | 8 076 | 5 581 | | | | | |
Fixed Assets | | | 3 941 | 12 494 | | | | | | 9 778 | 12 802 | 11 456 |
Gross Profit Loss | | | | 708 408 | 619 953 | 789 908 | 1 018 757 | | | | 1 976 848 | 1 642 990 |
Income From Related Parties | | | | | | | | 4 646 | 4 646 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 5 279 | | 2 981 | 3 598 | 4 232 | 5 173 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | | | | | 4 080 | | |
Interest Payable Similar Charges Finance Costs | | | | | | 19 | | | | | | |
Loans Owed By Related Parties | | | | | | | | 90 492 | 90 492 | 94 572 | | |
Net Current Assets Liabilities | 442 605 | 573 122 | 681 601 | 845 411 | 930 743 | 1 028 578 | 1 303 066 | 1 477 117 | 1 582 236 | 1 982 765 | 2 035 476 | 2 051 822 |
Net Deferred Tax Liability Asset | | | | | | | | | | 1 174 | 2 462 | 2 259 |
Number Shares Issued Fully Paid | | | | | | | | 2 | 2 | 2 | | |
Operating Profit Loss | | | | 290 074 | 188 628 | 223 832 | 445 066 | | | | | |
Other Creditors | | | | | | 19 146 | 95 059 | 5 099 | 28 079 | 28 777 | 799 721 | 479 511 |
Other Interest Receivable Similar Income Finance Income | | | | | | 3 788 | 5 569 | | | | 360 | 19 665 |
Other Operating Income Format1 | | | | | | 5 131 | 5 581 | | | | 28 898 | -1 646 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | 1 | 1 | | |
Payments To Related Parties | | | | | | | | 89 180 | 91 486 | 256 015 | | |
Prepayments | | | | | | | | 32 861 | 21 754 | 18 030 | | |
Prepayments Accrued Income | | | | | | | | | | 104 219 | 497 360 | 323 626 |
Profit Loss | | | | | | 182 132 | 362 811 | | | | 882 447 | 536 505 |
Profit Loss On Ordinary Activities Before Tax | | | | 291 479 | 183 025 | 227 601 | 450 635 | | | | 1 088 236 | 714 300 |
Property Plant Equipment Gross Cost | | | | | | 42 523 | 56 923 | 48 668 | 53 690 | 58 090 | 30 912 | 25 092 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 793 | 890 | 300 | 826 | 1 174 | 2 462 | 2 259 |
Taxation Social Security Payable | | | | | | 115 428 | 198 368 | 110 997 | 93 449 | 473 982 | 353 219 | 384 136 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 45 469 | 87 824 | | | | 205 789 | 177 795 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 8 740 | 4 026 |
Total Assets Less Current Liabilities | 457 592 | 582 767 | 685 542 | 857 905 | 937 417 | 1 038 207 | 1 321 815 | 1 484 051 | 1 591 211 | 1 992 543 | 2 048 277 | 2 063 278 |
Trade Creditors Trade Payables | | | | | | 288 634 | 294 511 | 381 762 | 84 184 | 237 740 | 179 775 | 268 153 |
Trade Debtors Trade Receivables | | | | | | 440 477 | 402 734 | 199 087 | 14 566 | 600 510 | 130 620 | 292 394 |
Turnover Revenue | | | | | | 3 218 867 | 3 738 367 | | | | 6 479 953 | 5 827 217 |
Advances Credits Directors | | 15 924 | 5 830 | | | | | | | | 319 585 | 320 957 |
Advances Credits Made In Period Directors | | | | | | | | | | | 21 514 | 46 901 |
Advances Credits Repaid In Period Directors | | | | | | | | | | | 21 518 | 45 529 |
Amount Specific Advance Or Credit Directors | | | | | | | | 86 630 | 87 434 | 319 589 | 319 585 | 320 957 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 5 102 | 3 204 | 366 300 | 21 514 | 46 901 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | -5 102 | -2 400 | -134 145 | 21 518 | 45 529 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 111 840 | | |
Director Remuneration | | | | 39 069 | 22 456 | 71 397 | | 14 070 | 12 361 | 9 176 | | |
Creditors Due Within One Year | 285 870 | 304 329 | 541 359 | 579 826 | 330 962 | 423 208 | | | | | | |
Number Shares Allotted | | 2 | 2 | 2 | 2 | 2 | | | | | | |
Other Reserves | | 2 | 2 | 2 | 2 | 2 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | | | | | | | | | |
Tangible Fixed Assets Additions | | 3 585 | 1 070 | | | 6 905 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 43 839 | 47 424 | 48 494 | 57 450 | 52 455 | 42 523 | | | | | | |
Tangible Fixed Assets Depreciation | 28 852 | 37 779 | 44 553 | 44 956 | 45 781 | 32 894 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 927 | 6 774 | | 219 | 2 224 | | | | | | |
Amount Due From To Related Party | | | | | 98 287 | 91 786 | | | | | | |
Bank Borrowings Overdrafts | | | | 3 454 | 31 892 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | | | 9 555 | 8 076 | | | | | | |
Corporation Tax Due Within One Year | | | | 57 162 | 39 865 | 46 061 | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | 7 586 | 5 820 | 3 950 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | 2 556 | 1 335 | 793 | | | | | | |
Dividends Withdrawn From Total Reserves | | | | | 63 700 | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | | 10 398 | | | | | | | |
Hire Property Other Lease Expenditure | | | | | 7 609 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | | 2 556 | -1 221 | | | | | | | |
Interest Payable Similar Charges | | | | | 8 421 | | | | | | | |
Interest Receivable On Bank Deposits | | | | | 613 | | | | | | | |
Interim Payment | | | | 62 000 | 63 700 | 80 800 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | | | | 33 490 | 33 490 | | | | | | |
Net Increase Decrease In Shareholders Funds | | | | | 80 733 | | | | | | | |
Operating Leases Expiring Between Two Five Years | | | | 41 915 | 43 045 | | | | | | | |
Other Borrowings Interest Payments Similar Charges | | | | | 8 421 | | | | | | | |
Other Creditors Due Within One Year | | | | 52 783 | 9 562 | 19 147 | | | | | | |
Other Interest Receivable | | | | | 2 205 | | | | | | | |
Other Interest Receivable Similar Income | | | | 1 405 | 2 818 | | | | | | | |
Other Operating Income | | | | 8 806 | 5 976 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | | | 9 555 | 3 640 | | | | | | |
Other Operating Leases Expiring Within One Year | | | | | | 4 436 | | | | | | |
Other Taxation Social Security Within One Year | | | | 86 234 | 52 056 | 69 366 | | | | | | |
Pension Costs Defined Contribution Scheme | | | | 10 174 | 12 312 | | | | | | | |
Profit Loss For Period | | | | 231 807 | 144 433 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | | -1 221 | -542 | | | | | | |
Provisions For Liabilities Charges | | | | 2 556 | 1 335 | 793 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 4 995 | 16 837 | | | | | | |
Tangible Fixed Assets Disposals | | | | | 4 995 | 16 837 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 59 672 | 38 592 | | | | | | | |
Trade Creditors Within One Year | | | | 380 193 | 197 587 | 288 634 | | | | | | |
Turnover Gross Operating Revenue | | | | 2 837 922 | 2 634 410 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | 57 116 | 39 813 | | | | | | | |
Value Shares Allotted | | | 2 | 2 | 2 | 2 | | | | | | |