Profit & Loss |
Date of Accounts |
2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 |
Current Assets | | 578 | 1 335 |
Debtors | 268 | 578 | |
Other Debtors | | 5 394 | 4 827 |
Property Plant Equipment | 306 | 306 | 6 766 |
Total Inventories | | 8 780 | 11 347 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 4 469 | 3 589 |
Accumulated Amortisation Impairment Intangible Assets | 35 | 104 | 321 |
Accumulated Depreciation Impairment Property Plant Equipment | | 6 863 | 5 685 |
Additions Other Than Through Business Combinations Intangible Assets | | | 21 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 1 065 |
Administrative Expenses | | 3 277 | 2 888 |
Amounts Owed To Group Undertakings | | | 1 214 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 677 | 1 001 |
Cash Cash Equivalents | 9 785 | 9 524 | 11 037 |
Corporation Tax Payable | | 572 | 4 |
Cost Sales | | 47 579 | 60 565 |
Creditors | 233 | 543 | 1 222 |
Current Tax For Period | 243 | 465 | 958 |
Deferred Tax Asset Debtors | | | 41 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 53 | -38 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 108 | 117 |
Distribution Costs | | 608 | 825 |
Dividends Paid Classified As Financing Activities | | -540 | -87 |
Dividends Paid To Owners Parent Classified As Financing Activities | | -540 | -87 |
Finance Lease Liabilities Present Value Total | | 5 712 | 5 218 |
Finance Lease Payments Owing Minimum Gross | | 695 | 807 |
Finished Goods Goods For Resale | | 1 | 1 |
Fixed Assets | 1 205 | 1 205 | 7 665 |
Further Item Tax Increase Decrease Component Adjusting Items | | 50 | -60 |
Gain Loss On Disposals Property Plant Equipment | 42 | 7 | 10 |
Impairment Loss Intangible Assets | | 173 | |
Income Taxes Paid Refund Classified As Operating Activities | | -123 | -912 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -14 | -60 |
Increase From Amortisation Charge For Year Intangible Assets | | 69 | 13 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 636 |
Intangible Assets | 242 | | 73 |
Intangible Assets Gross Cost | 277 | 104 | 394 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 146 | 224 |
Interest Income On Bank Deposits | 18 | 3 | 3 |
Interest Paid Classified As Operating Activities | | -146 | -224 |
Interest Payable Similar Charges Finance Costs | 18 | 146 | 224 |
Interest Received Classified As Investing Activities | | -148 | -218 |
Investments Fixed Assets | 899 | 899 | 899 |
Investments In Subsidiaries | | 899 | 899 |
Net Cash Generated From Operations | | | -4 593 |
Net Finance Income Costs | | 148 | 218 |
Other Creditors | | 544 | 4 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 1 814 |
Other Disposals Property Plant Equipment | | | 1 829 |
Other Interest Receivable Similar Income Finance Income | 18 | 148 | 218 |
Other Provisions Balance Sheet Subtotal | | 320 | 303 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 288 | 308 |
Percentage Class Share Held In Subsidiary | | | 100 |
Prepayments Accrued Income | | 1 695 | 1 867 |
Profit Loss | 939 | 1 962 | 4 321 |
Property Plant Equipment Gross Cost | 306 | 8 409 | 7 875 |
Raw Materials Consumables | | 3 559 | 4 758 |
Social Security Costs | | | 1 309 |
Staff Costs Employee Benefits Expense | | | 15 918 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 262 | 531 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 50 | 21 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 23 | 2 | 94 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 267 | 573 | 1 015 |
Total Current Tax Expense Credit | | 465 | 898 |
Trade Creditors Trade Payables | -1 | -1 | 14 222 |
Trade Debtors Trade Receivables | | | 8 021 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | -96 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | -230 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | -31 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | -2 |
Turnover Revenue | 42 416 | 53 713 | 69 361 |
Wages Salaries | | 12 889 | 14 301 |
Audit Fees Expenses | 25 | 29 | |
Other Non-audit Services Fees | 3 | 3 | |
Amortisation Expense Intangible Assets | 35 | 69 | |
Amounts Owed By Group Undertakings | 268 | 578 | |
Applicable Tax Rate | 19 | 19 | |
Average Number Employees During Period | 476 | 455 | |
Depreciation Expense Property Plant Equipment | 735 | 799 | |
Further Item Interest Expense Component Total Interest Expense | | 128 | |
Further Item Interest Income Component Total Interest Income | | 145 | |
Further Item Operating Income Component Total Other Operating Income | 58 | 284 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -4 | -11 | |
Government Grant Income | 1 762 | | |
Interest Expense On Bank Loans Similar Borrowings | 18 | 18 | |
Net Current Assets Liabilities | 35 | 35 | |
Other Deferred Tax Expense Credit | 24 | 108 | |
Profit Loss On Ordinary Activities Before Tax | 1 206 | 2 535 | |
Tax Expense Credit Applicable Tax Rate | 229 | 482 | |
Total Assets Less Current Liabilities | 1 240 | 1 240 | |
Total Operating Lease Payments | 78 | 85 | |