Profit & Loss |
Date of Accounts |
2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 9 418 | 8 327 | 3 156 | 14 768 | 2 032 | 20 346 | 5 278 | 4 385 |
Current Assets | 69 798 | 19 557 | 18 089 | 34 889 | 57 373 | 46 196 | 57 570 | 66 834 | 60 030 |
Debtors | | 9 966 | 9 762 | 31 733 | 42 605 | 44 164 | 37 224 | 61 556 | 55 645 |
Net Assets Liabilities | 40 597 | 13 306 | 4 627 | 21 505 | 48 250 | 30 276 | 10 388 | 58 669 | -5 238 |
Other Debtors | | 429 | 51 | 71 | 72 | 48 | 131 | 632 | 545 |
Property Plant Equipment | | 612 | 527 | 459 | 381 | 503 | 579 | 462 | 1 233 |
|
Other Financial Data |
Audit Fees Expenses | | 80 | 109 | 88 | 80 | 83 | 110 | 162 | 124 |
Auditing Accounts Associates Service To Entity Subsidiaries Fees | | 6 | 8 | 77 | 176 | 242 | 495 | 371 | 270 |
Audit-related Assurance Services Entity Subsidiaries Fees | | | 12 | | | | | | |
Accrued Liabilities Deferred Income | | 12 184 | 13 120 | 14 937 | 3 022 | 3 003 | 8 189 | 6 646 | 6 432 |
Accumulated Amortisation Impairment Intangible Assets | | 3 769 | 3 936 | 4 574 | 9 615 | 10 222 | 17 095 | 24 604 | 91 012 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 418 | 1 556 | 1 624 | 1 667 | 1 753 | 1 882 | 2 079 | 1 251 |
Acquired Through Business Combinations Intangible Assets | | | | | | | 95 410 | 8 976 | 12 344 |
Additions Other Than Through Business Combinations Intangible Assets | | | 3 944 | 61 | 37 | 20 | 3 633 | 183 | 213 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 53 | | 6 | 208 | 212 | 80 | 1 005 |
Administrative Expenses | | 7 114 | 6 209 | 13 528 | 14 832 | 17 220 | 29 562 | 29 389 | 36 306 |
Amortisation Expense Intangible Assets | | 73 | 167 | 637 | 641 | 607 | 6 873 | 7 509 | 10 096 |
Amounts Owed By Group Undertakings | | 13 | 494 | 22 421 | 32 289 | 32 426 | 17 191 | 44 558 | 36 022 |
Amounts Owed To Group Undertakings | | 588 | 3 010 | 6 097 | 4 986 | 7 017 | 123 145 | 118 294 | 126 864 |
Applicable Tax Rate | | 21 | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Assumed Rate Increase Pensionable Salaries | | 4 | 4 | | | | | | |
Assumed Rate Increase Pensions In Payment Deferred Pensions | | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Assumed Rate Inflation- C P I | | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
Average Number Employees During Period | | | | | 76 | 83 | | | |
Cash Cash Equivalents Acquired | | | | | | | | | 412 |
Cash Cash Equivalents Held In Defined Benefit Plan Percentage | | | | | | | | 1 | 7 |
Comprehensive Income Expense | | 1 963 | -5 433 | 16 844 | 26 745 | 17 108 | 112 | 7 066 | -63 907 |
Corporation Tax Payable | | 79 | | 1 298 | 2 947 | 948 | | | |
Corporation Tax Recoverable | | | 321 | | | | 2 973 | 1 810 | 1 444 |
Cost Sales | | 23 948 | 3 457 | 22 619 | 24 513 | 30 690 | 41 056 | 41 586 | 42 053 |
Creditors | 34 846 | 13 500 | 17 315 | 24 372 | 25 679 | 26 742 | 148 507 | 147 127 | 154 353 |
Current Service Cost Defined Benefit Plan | | 395 | 278 | 370 | | | | | |
Current Tax For Period | | 413 | 154 | 2 398 | 4 021 | 2 746 | 779 | 1 471 | 739 |
Debt Securities Held In Defined Benefit Plan Percentage | | | | | | | | 68 | 73 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | | 1 478 | 2 827 | 4 362 | 3 353 | 3 296 | 1 721 | 2 079 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | | | -15 984 | 4 005 | 7 025 | -9 005 | -522 | 2 669 | 16 739 |
Deferred Tax Asset Debtors | | | 890 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 1 597 | 8 | 443 | 146 | 22 | 271 | 371 | -164 |
Deferred Tax Liabilities | | 384 | | 625 | 1 891 | 1 741 | 1 733 | 3 648 | 2 586 |
Deficit Surplus In Defined Benefit Plan | | -2 785 | 5 096 | -3 309 | -10 825 | -9 806 | -8 054 | -13 983 | -10 258 |
Depreciation Expense Property Plant Equipment | | 156 | 138 | 68 | 84 | 86 | 132 | 197 | 201 |
Discount Rate Used Defined Benefit Plan | | 4 | 2 | 3 | 3 | 2 | 2 | 2 | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 41 | | 3 | | 1 029 |
Disposals Intangible Assets | | | | | | | | | 3 |
Disposals Property Plant Equipment | | | | | 41 | | 7 | | 1 062 |
Distribution Costs | | 22 497 | 7 906 | 8 324 | 9 318 | 10 712 | 14 296 | 18 181 | 17 369 |
Dividends Paid | | 29 385 | 3 694 | | | 30 682 | 20 000 | | |
Dividends Paid On Shares | | 29 385 | 3 694 | | | 30 682 | 20 000 | | |
Equity Securities Held In Defined Benefit Plan Percentage | | | | | | | | 31 | 20 |
Equity Settled Share-based Payments Increase Decrease In Equity | | 367 | 212 | 336 | 249 | 299 | 342 | 289 | 450 |
Expense Income From Defined Benefit Plan Settlements Curtailments | | | | -1 385 | | | | | |
Fair Value Assets Defined Benefit Plan | | 54 060 | 62 826 | 64 884 | 62 560 | 68 645 | 65 149 | 67 588 | 46 096 |
Fixed Assets | 5 005 | 5 257 | 8 949 | 8 304 | 7 622 | 2 757 | 95 003 | 137 751 | 84 668 |
Further Department Item Average Number Employees Component Average Number List | | | | 72 | 76 | | | | |
Further Item Consideration Transferred Component Total Consideration Transferred | | | | | | | 4 500 | | |
Further Item Debtors Acquired Component Total Debtors Acquired | | | | | | | 5 041 | | |
Further Item Increase Decrease In Assets Defined Benefit Plan Component Total Change In Fair Value Plan Assets | | | -6 | -203 | | | | | |
Further Item Increase Decrease In Provisions Component Total Increase Decrease In Provisions | | | | | 146 | -172 | -279 | | -898 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | | 12 291 |
Further Item Operating Income Component Total Other Operating Income | | | 521 | 194 | | | | 36 251 | 40 078 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 173 | | | |
Further Liabilities Item Assumed Component Total Liabilities Assumed | | | | | | | 336 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 35 768 | 35 267 | 34 907 | 34 498 | 34 027 | 33 552 | 33 561 | 33 170 |
Gain Loss On Disposals Property Plant Equipment | | | | | 1 | | | | -33 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 53 | 48 | 299 | -109 | 29 | 15 | -326 | 772 |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | 1 233 | -8 643 | 6 313 | 6 588 | -1 932 | -1 691 | 6 077 | -3 596 |
Gain Loss On Remeasurement From Changes In Assumptions Underlying Present Value Defined Benefit Plan Liabilities | | -852 | 15 984 | -4 005 | -4 221 | 8 601 | 522 | -2 669 | -16 739 |
Goodwill Arising On Business Combination | | | | | | | 3 | | 12 344 |
Gross Profit Loss | | 20 481 | 7 658 | 8 854 | 10 711 | 11 228 | 14 707 | 16 578 | 19 058 |
Income Expense Recognised Directly In Equity | | -29 018 | -3 482 | 34 | | -30 682 | -20 000 | 41 215 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | 125 | -1 436 | 1 073 | 1 120 | -347 | -279 | 1 545 | -899 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | 627 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -379 | | -71 | 66 | | 63 | -373 |
Increase Decrease In Finance Costs From Defined Benefit Plans | | -53 | -117 | 98 | -97 | -322 | -174 | -126 | -276 |
Increase Decrease In Liabilities Defined Benefit Plan From Curtailments | | | | -1 385 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 167 | 637 | 641 | 607 | 6 873 | 7 509 | 10 096 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 138 | 68 | 84 | 86 | 132 | 197 | 201 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | | | 56 312 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | | 1 253 | 1 378 | 1 025 | 1 013 | 14 | | |
Increase In Assets Defined Benefit Plan From Contributions By Participants | | | 43 | 37 | 3 | | | | |
Increase In Assets Defined Benefit Plan From Interest Income | | | 1 937 | 1 365 | 1 641 | 1 774 | 1 204 | 1 026 | 1 327 |
Increase In Assets Defined Benefit Plan From Return On Assets Net Interest Income | | | 7 341 | 2 308 | -437 | 7 073 | -1 169 | 3 408 | -20 335 |
Increase In Liabilities Defined Benefit Plan From Contributions By Participants | | | 43 | 37 | 3 | | | | |
Increase In Liabilities Defined Benefit Plan From Current Service Cost | | | 278 | 370 | | | | | |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | | 1 820 | 1 463 | 1 544 | 1 452 | 1 030 | 900 | 1 051 |
Intangible Assets | | 4 645 | 8 422 | 7 845 | 7 241 | 2 254 | 94 424 | 96 074 | 42 220 |
Intangible Assets Gross Cost | | 8 414 | 12 358 | 12 419 | 12 456 | 12 476 | 111 519 | 120 678 | 133 232 |
Intangible Assets Other Than Goodwill Acquired | | | | | | | | 2 654 | |
Interest Expense On Liabilities Defined Benefit Plan | | | | 98 | | | | | |
Interest Income From Group Undertakings | | 586 | | | | 72 | 120 | 336 | 421 |
Interest Income On Assets Defined Benefit Plan | | 53 | 117 | | 97 | 322 | 174 | 126 | 276 |
Interest Income On Cash Cash Equivalents | | 20 | 22 | 4 | 46 | 93 | 19 | | |
Interest Paid To Related Parties | | | | | | | 5 061 | 5 372 | 5 785 |
Interest Payable Similar Charges Finance Costs | | | | 98 | | 5 | 5 084 | 5 384 | 5 802 |
Inventories Acquired | | | | | | | 2 178 | | |
Investments | | | | | | | | 41 215 | 41 215 |
Investments Fixed Assets | | | | | | | | 41 215 | 41 215 |
Investments In Group Undertakings | | | | | | | | 41 215 | 41 215 |
Issue Equity Instruments | | | | | | | | 41 215 | |
Liabilities Defined Benefit Plan Present Value | | 51 275 | 67 922 | 61 575 | 51 735 | 58 839 | 57 095 | 53 605 | 35 838 |
Net Current Assets Liabilities | 34 952 | 6 057 | 774 | 10 517 | 31 694 | 19 454 | -90 937 | -80 293 | -94 323 |
Net Deferred Tax Liability Asset | | 193 | -890 | 625 | 60 | 41 | -53 | -104 | -105 |
Net Identifiable Assets Liabilities Acquired | | | | | | | 4 497 | | -129 |
Number Shares Issued But Not Fully Paid | | | | | 16 280 000 | 16 280 000 | 16 280 000 | 618 640 000 | 618 640 000 |
Number Shares Issued Fully Paid | | 16 280 000 | 16 280 000 | 16 280 000 | 16 280 000 | | | 618 640 000 | |
Operating Profit Loss | | 2 206 | 1 418 | 14 539 | 25 230 | 21 045 | 7 345 | 9 361 | -55 895 |
Other Comprehensive Income Expense Net Tax | | 1 108 | -7 207 | 5 240 | 5 468 | -1 585 | -1 412 | 4 532 | -2 697 |
Other Contributions By Owners Increase Decrease In Equity | | | | -302 | | | | | |
Other Creditors | | 1 | | | | | | | |
Other Creditors Assumed | | | | | | | | | 951 |
Other Debtors Acquired | | | | | | | | | 67 |
Other Departments Average Number Employees | | | | | | 83 | | | |
Other Finance Costs | | | | | | 5 | 23 | 12 | 17 |
Other Increase Decrease In Provisions | | | | | 1 120 | 22 | | | -164 |
Other Interest Receivable Similar Income Finance Income | | 659 | 139 | 4 | 143 | 487 | 313 | 462 | 697 |
Other Liabilities Assumed | | | | | | | 2 026 | | |
Other Operating Income Format1 | | 11 336 | 7 875 | 27 537 | 38 669 | 37 749 | 36 496 | 40 353 | 44 325 |
Other Remaining Operating Income | | 10 643 | 7 354 | 3 272 | 3 256 | 4 371 | 4 195 | 4 102 | 4 243 |
Other Taxation Social Security Payable | | 289 | 826 | 1 360 | 1 382 | 2 114 | 1 621 | 2 564 | 2 570 |
Pension Costs Defined Benefit Plan | | 606 | 485 | -714 | 97 | 100 | 75 | 148 | 129 |
Pension Costs Defined Contribution Plan | | 398 000 | 225 000 | 244 000 | 350 000 | 355 000 | 464 000 | 510 000 | 534 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 1 057 | 827 | -568 | 544 | 777 | 713 | 784 | 939 |
Prepayments Accrued Income | | 282 | 395 | 522 | 658 | 633 | 1 287 | 700 | 1 394 |
Profit Loss | | 1 461 | 1 774 | 11 604 | 21 277 | 18 693 | 1 524 | 2 534 | -61 210 |
Profit Loss On Ordinary Activities Before Tax | | 2 865 | 1 557 | 14 445 | 25 373 | 21 527 | 2 574 | 4 439 | -61 000 |
Property Plant Equipment Acquired | | | | | | | | | 352 |
Property Plant Equipment Gross Cost | | 2 030 | 2 083 | 2 083 | 2 048 | 2 256 | 2 461 | 2 541 | 2 484 |
Provisions | | | | 625 | 1 891 | 1 741 | 1 733 | 3 648 | 2 586 |
Provisions For Liabilities Balance Sheet Subtotal | | 384 | | | | | | | |
Redemption Shares Decrease In Equity | | 16 280 | | | | | | | |
Retirement Benefit Obligations Surplus | | -2 785 | -5 096 | -3 309 | -10 825 | -9 806 | -8 055 | -13 983 | -10 258 |
Revenue From Commissions | | 8 025 | 6 272 | | | | | | |
Revenue From Sale Goods | | 36 404 | 4 843 | 31 473 | 35 224 | 41 918 | 55 763 | 58 164 | 61 111 |
Selling Average Number Employees | | | 73 | 72 | | 83 | 127 | 135 | 146 |
Share-based Payment Expense Equity Settled | | 367 | 212 | 336 | 249 | 299 | 342 | 289 | 450 |
Social Security Costs | | 1 076 | 707 | 740 | 798 | 811 | 1 069 | 1 307 | 1 391 |
Staff Costs Employee Benefits Expense | | 10 923 | 7 217 | 6 770 | 7 782 | 7 980 | 10 939 | 12 555 | 13 680 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 384 | | 625 | 1 891 | 1 741 | 1 733 | 3 648 | 2 586 |
Tax Expense Credit Applicable Tax Rate | | 587 | 311 | 2 817 | 4 821 | 4 090 | 489 | 843 | -11 590 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -115 | 127 | | -655 | -1 351 | -753 | -674 | -32 |
Tax Increase Decrease Arising From Overseas Tax Suffered Expensed | | | | | | | | | 8 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -8 | -94 | -2 | 8 | 3 | 12 | 62 | 613 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 21 | -81 | 19 | 19 | 12 | 1 112 | 1 209 | 11 579 |
Tax Increase Decrease From Other Short-term Timing Differences | | 1 525 | -186 | 15 | -19 | -153 | 175 | 399 | -34 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 154 | | | 173 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 2 010 | -217 | 2 841 | 4 096 | 2 834 | 1 050 | 1 905 | 210 |
Total Assets Less Current Liabilities | 39 957 | 11 314 | 9 723 | 18 821 | 39 316 | 22 211 | 4 066 | 57 458 | -9 655 |
Total Current Tax Expense Credit | | 413 | -225 | 2 398 | 3 950 | 2 812 | 779 | 1 534 | 374 |
Total Operating Lease Payments | | 614 | 510 | 504 | 493 | 493 | 512 | 502 | 472 |
Total Tax Expense Credit On Items Recognised In Equity | | | | | | | | 1 544 658 | -899 208 |
Trade Creditors Trade Payables | | 359 | 359 | 680 | 723 | 643 | 1 551 | 2 587 | 2 553 |
Trade Creditors Trade Payables Assumed | | | | | | | 704 | | 25 |
Trade Debtors Trade Receivables | | 9 242 | 7 611 | 8 719 | 9 586 | 11 057 | 15 642 | 13 856 | 16 240 |
Trade Debtors Trade Receivables Acquired | | | | | | | 4 681 | | 16 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | 547 | |
Turnover Revenue | | 44 429 | 11 115 | 31 473 | 35 224 | 41 918 | 55 763 | 58 164 | 61 111 |
Wages Salaries | | 8 790 | 5 683 | 6 598 | 6 440 | 6 392 | 9 157 | 10 464 | 11 350 |
Company Contributions To Money Purchase Plans Directors | | 20 | | | | | | | |
Director Remuneration | | 1 228 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 1 248 | | | | | | | |