Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 16 351 825 | 17 042 699 | 25 708 393 | 58 773 792 | 74 002 306 |
Current Assets | 17 301 304 | 17 938 871 | 26 957 088 | 60 639 587 | 76 590 346 |
Debtors | 863 438 | 757 273 | 896 333 | 1 504 412 | 2 194 001 |
Net Assets Liabilities | 1 231 952 | 1 277 952 | 1 307 521 | 2 103 452 | 2 059 341 |
Other Debtors | 82 | | 47 678 | 301 | |
Property Plant Equipment | 291 212 | 1 363 747 | 1 335 892 | 2 031 556 | 2 395 059 |
Total Inventories | 86 041 | 138 899 | 352 362 | 361 383 | 394 039 |
|
Other Financial Data |
Audit Fees Expenses | 1 750 | 1 750 | 2 000 | 2 000 | 5 000 |
Amount Specific Advance Or Credit Directors | 4 579 | 4 579 | 4 579 | 4 579 | 2 021 |
Amount Specific Advance Or Credit Made In Period Directors | 4 579 | 1 000 | 290 | 6 333 | |
Amount Specific Advance Or Credit Repaid In Period Directors | 5 000 | 396 752 | 11 050 | 1 000 | 6 333 |
Director Remuneration | 125 655 | 127 677 | 118 241 | 144 924 | 184 843 |
Accrued Liabilities Deferred Income | 12 000 | 12 000 | 37 400 | 770 607 | 525 331 |
Accumulated Amortisation Impairment Intangible Assets | 320 436 | 355 647 | 395 026 | 434 404 | 473 782 |
Accumulated Depreciation Impairment Property Plant Equipment | 156 791 | 221 972 | 288 536 | 366 550 | 454 182 |
Administrative Expenses | 6 984 385 | 8 407 936 | 10 383 815 | 17 395 788 | 19 997 635 |
Amortisation Expense Intangible Assets | 35 211 | 35 211 | 39 379 | 39 378 | 39 378 |
Amounts Owed By Associates Joint Ventures Participating Interests | | 5 309 | | | |
Amounts Owed By Directors | 44 426 | 70 814 | | | |
Amounts Owed By Other Related Parties Other Than Directors | 17 858 | 14 108 | | | |
Amounts Owed To Associates Joint Ventures Participating Interests | 1 930 | | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 154 | 173 | 201 | 262 | 347 |
Bank Borrowings | | 215 050 | 80 050 | 96 790 | 596 790 |
Bank Borrowings Overdrafts | | 587 105 | 525 046 | 846 369 | 767 986 |
Comprehensive Income Expense | 655 617 | 659 753 | 814 469 | 2 263 788 | 1 357 664 |
Corporation Tax Payable | 134 535 | 162 664 | 212 207 | 509 109 | 303 579 |
Creditors | 16 733 349 | 587 105 | 525 046 | 846 369 | 767 986 |
Current Tax For Period | 134 549 | 162 664 | 212 208 | 509 109 | 303 580 |
Depreciation Amortisation Expense | 78 555 | 100 392 | 105 942 | 117 393 | 144 040 |
Depreciation Expense Property Plant Equipment | 41 291 | 65 181 | 66 564 | 78 014 | 104 661 |
Dividends Paid | 551 249 | 615 753 | 784 900 | 1 467 857 | 1 401 775 |
Dividends Paid Classified As Financing Activities | -551 249 | -615 753 | -784 900 | -1 467 857 | -1 401 775 |
Fixed Assets | 713 747 | 1 751 071 | 1 696 337 | 2 352 623 | 2 716 748 |
Further Item Interest Expense Component Total Interest Expense | 16 309 | 26 160 | 20 645 | 23 663 | 67 802 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 188 339 | 188 339 | 200 337 | 240 710 | 315 845 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 095 828 | 1 000 175 | 9 085 900 | 32 870 799 | 16 363 300 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -432 982 | -106 165 | -93 592 | -418 486 | -1 181 153 |
Income Taxes Paid Refund Classified As Operating Activities | -237 757 | -134 535 | -162 665 | -212 207 | -509 110 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 339 514 | 690 874 | 8 665 694 | 33 065 399 | 15 228 514 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 5 211 | 52 858 | 213 463 | 9 021 | 32 656 |
Increase From Amortisation Charge For Year Intangible Assets | | 35 211 | 39 379 | 39 378 | 39 378 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 65 181 | 66 564 | 78 014 | 104 661 |
Intangible Assets | 422 535 | 387 324 | 360 445 | 321 067 | 321 689 |
Intangible Assets Gross Cost | 742 971 | 742 971 | 755 471 | 755 471 | 795 471 |
Interest Expense | 17 927 | 35 390 | | | |
Interest Expense On Bank Loans Similar Borrowings | 1 670 | 9 030 | 20 864 | 21 800 | 31 200 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | -52 | | | | |
Interest Income | 91 918 | 150 766 | | | |
Interest Paid Classified As Operating Activities | -16 374 | -26 360 | -20 645 | -24 263 | -99 002 |
Interest Payable Similar Charges Finance Costs | 17 927 | 35 390 | 41 509 | 45 463 | 99 002 |
Issue Equity Instruments | | 2 000 | | | |
Net Cash Flows From Used In Financing Activities | 768 151 | -188 402 | 1 048 291 | 1 340 588 | 778 941 |
Net Cash Flows From Used In Investing Activities | 121 117 | 986 950 | -169 546 | 738 946 | 122 449 |
Net Cash Flows From Used In Operating Activities | -2 228 782 | -1 489 422 | -9 544 439 | -35 144 933 | -16 129 904 |
Net Cash Generated From Operations | -2 482 861 | -1 659 347 | -9 727 749 | -35 381 403 | -16 738 016 |
Net Current Assets Liabilities | 567 955 | 174 498 | 192 273 | 690 331 | 273 667 |
Net Interest Received Paid Classified As Investing Activities | -91 918 | -150 766 | -220 755 | -34 732 | -385 715 |
Operating Profit Loss | 746 671 | 717 803 | 842 962 | 2 820 718 | 1 444 485 |
Other Creditors | 10 212 | 11 738 | 18 800 | 5 977 | 52 586 |
Other Deferred Tax Expense Credit | 30 496 | 10 762 | -4 469 | 37 090 | 69 954 |
Other Interest Receivable Similar Income Finance Income | 91 918 | 150 766 | 220 755 | 34 732 | 385 715 |
Other Taxation Social Security Payable | 193 716 | 204 154 | 276 966 | 1 109 783 | 352 600 |
Payments Finance Lease Liabilities Classified As Financing Activities | -216 902 | | | | |
Payments Received On Account | 16 233 477 | 16 865 826 | 25 369 786 | 54 444 794 | 72 426 485 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 936 | 61 878 | 81 061 | 138 583 | 173 496 |
Prepayments | 181 242 | 234 327 | 364 838 | 325 328 | 1 331 069 |
Proceeds From Borrowings Classified As Financing Activities | | -832 500 | | -400 000 | -500 000 |
Proceeds From Issuing Shares | | -2 000 | | | |
Profit Loss | 655 617 | 659 753 | 814 469 | 2 263 788 | 1 357 664 |
Profit Loss On Ordinary Activities Before Tax | 820 662 | 833 179 | 1 022 208 | 2 809 987 | 1 731 198 |
Property Plant Equipment Gross Cost | 448 003 | 1 585 719 | 1 624 428 | 2 398 106 | 2 849 241 |
Provisions | 49 750 | 60 512 | 56 043 | 93 133 | 163 088 |
Provisions For Liabilities Balance Sheet Subtotal | 49 750 | 60 512 | 56 043 | 93 133 | 163 088 |
Purchase Property Plant Equipment | -213 035 | -1 137 716 | -38 709 | -773 678 | -470 600 |
Repayments Borrowings Classified As Financing Activities | | -30 345 | -217 923 | -83 140 | -109 578 |
Social Security Costs | 291 555 | 336 161 | 373 024 | 1 738 360 | 2 488 660 |
Staff Costs Employee Benefits Expense | 3 792 886 | 4 404 853 | 5 223 559 | 7 754 120 | 9 959 773 |
Tax Expense Credit Applicable Tax Rate | 155 926 | 158 304 | 194 220 | 533 898 | 328 928 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -24 639 | -4 410 | 11 612 | -31 819 | -39 316 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 262 | 8 770 | 6 376 | 7 030 | 13 967 |
Tax Increase Decrease From Other Short-term Timing Differences | 30 496 | 10 762 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 165 045 | 173 426 | 207 739 | 546 199 | 373 534 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 137 716 | 38 709 | 773 678 | 470 600 |
Total Assets Less Current Liabilities | 1 281 702 | 1 925 569 | 1 888 610 | 3 042 954 | 2 990 415 |
Trade Creditors Trade Payables | 147 479 | 292 941 | 612 768 | 699 938 | 140 622 |
Trade Debtors Trade Receivables | 619 830 | 432 715 | 367 535 | 872 910 | 798 800 |
Turnover Revenue | 7 731 056 | 9 125 739 | 10 686 207 | 20 201 887 | 22 356 160 |
Wages Salaries | 3 470 395 | 4 006 814 | 4 769 474 | 5 877 177 | 7 297 617 |
Work In Progress | 86 041 | 138 899 | 352 362 | 361 383 | 394 039 |
Cash Cash Equivalents Cash Flow Value | | 17 042 699 | 25 708 393 | 58 773 792 | |
Cost Sales | | | | 376 027 | 914 040 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 37 090 | 69 955 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 17 029 |
Disposals Property Plant Equipment | | | | | 19 465 |
Gross Profit Loss | | | | 19 825 860 | 21 442 120 |
Other Operating Income Format1 | | | 540 570 | 14 619 | |
Proceeds From Sales Property Plant Equipment | | | | | -2 436 |
Purchase Intangible Assets | | | -12 500 | | -40 000 |
Total Additions Including From Business Combinations Intangible Assets | | | 12 500 | | 40 000 |