Profit & Loss |
Date of Accounts |
2014-09-30 | 2015-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | |
Net Worth | 1 439 117 | 1 794 090 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 156 818 | 2 540 579 | 4 075 099 | 2 480 319 | 1 781 293 |
Current Assets | 2 573 092 | 2 912 863 | 4 028 555 | 4 445 191 | 4 773 736 | 4 066 548 | 3 293 938 |
Debtors | 1 268 412 | 1 180 991 | 1 871 737 | 1 904 612 | 698 637 | 1 586 229 | 1 512 645 |
Net Assets Liabilities | | | 2 931 477 | 2 989 243 | 3 127 320 | 2 061 439 | 1 315 343 |
Other Debtors | 12 490 | 11 565 | 131 674 | 4 896 | 3 696 | 1 496 | 796 |
Property Plant Equipment | | | 342 351 | 341 660 | 332 746 | 46 844 | 42 594 |
Cash Bank In Hand | 1 304 680 | 1 731 872 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 439 117 | 1 794 090 | | | | | |
Tangible Fixed Assets | 379 770 | 374 835 | | | | | |
Trade Debtors | 1 239 485 | 1 141 184 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | |
Profit Loss Account Reserve | 1 372 946 | 1 727 919 | | | | | |
Shareholder Funds | 1 439 117 | 1 794 090 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 8 025 | 7 750 | 9 400 | 9 750 | 10 000 | 10 500 | 14 500 |
Accrued Liabilities Deferred Income | | | 255 034 | 816 000 | 955 291 | 960 500 | 870 164 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 421 118 | 441 616 | 463 134 | 352 238 | 374 096 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 19 807 | 12 604 | 37 952 | 17 608 |
Administration Support Average Number Employees | | | 18 | 18 | 14 | 14 | 13 |
Administrative Expenses | 9 536 384 | | 1 600 001 | 1 664 855 | 1 461 365 | 1 643 184 | 1 642 905 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | 480 000 | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 747 | 844 | 785 | 785 | 872 |
Bank Overdrafts | 353 720 | 432 021 | 276 143 | 2 429 | 1 256 | 1 995 | 1 620 |
Comprehensive Income Expense | | | 334 866 | 88 966 | 166 877 | 575 593 | 198 274 |
Corporation Tax Payable | | | 81 936 | 21 143 | 42 417 | 92 027 | 159 461 |
Cost Sales | | | 11 023 667 | 13 994 105 | 12 834 660 | 16 122 984 | 17 059 261 |
Creditors | | | 1 436 110 | 1 793 181 | 1 974 167 | 2 043 385 | 2 010 899 |
Current Tax For Period | | | 81 991 | 21 157 | 42 431 | 92 027 | 159 461 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 1 835 | 1 108 | 568 | 3 573 | 1 722 |
Deferred Tax Liabilities | | | 3 319 | 4 427 | 4 995 | 8 568 | 10 290 |
Depreciation Expense Property Plant Equipment | | | 20 863 | 20 498 | 21 518 | 28 224 | 21 858 |
Dividends Paid | | | 28 800 | 31 200 | 28 800 | 1 641 474 | 944 370 |
Dividends Paid Classified As Financing Activities | | | 28 800 | 31 200 | 28 800 | 1 641 474 | 944 370 |
Gain Loss On Disposals Other Non-current Assets | | | | | | | -480 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 184 370 | |
Gross Profit Loss | | | 2 013 596 | 2 267 397 | 1 665 428 | 2 124 306 | 2 480 895 |
Income Taxes Paid Refund Classified As Operating Activities | | | -108 123 | -81 950 | -21 157 | -42 417 | -92 027 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -15 398 | 657 475 | 1 535 693 | -1 595 519 | -698 651 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | 1 835 | 1 108 | 568 | 3 573 | 1 722 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 20 498 | 21 518 | 28 224 | 21 858 |
Interest Received Classified As Operating Activities | | | 5 097 | 8 689 | 5 813 | 5 701 | 1 467 |
Marketing Average Number Employees | | | 1 | 1 | | | |
Net Cash Flows From Used In Financing Activities | | | -28 800 | -31 200 | -28 800 | -1 641 474 | -944 370 |
Net Cash Flows From Used In Investing Activities | | | -21 326 | -19 807 | -12 604 | 442 048 | -497 608 |
Net Cash Flows From Used In Operating Activities | | | 34 728 | 708 482 | 1 577 097 | -396 093 | 743 327 |
Net Cash Generated From Operations | | | 137 754 | 781 743 | 1 592 441 | -359 377 | 833 887 |
Net Current Assets Liabilities | 1 138 740 | 1 423 935 | 2 592 445 | 2 652 010 | 2 799 569 | 2 023 163 | 1 283 039 |
Nominal Value Allotted Share Capital | | | 2 | 2 | 2 | 2 | 2 |
Number Shares Issued Fully Paid | | | | 2 | 2 | 2 | 2 |
Operating Profit Loss | 441 274 | | 413 595 | 602 542 | 204 063 | 481 122 | 837 990 |
Other Creditors | | | 800 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 139 120 | |
Other Disposals Property Plant Equipment | | | | | | 480 000 | |
Other Interest Receivable Similar Income Finance Income | | | 5 097 | 8 689 | 5 813 | 5 701 | 1 467 |
Other Taxation Social Security Payable | | | 786 208 | 883 688 | 940 523 | 949 926 | 953 542 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | 177 134 | 354 559 | 431 990 | 497 281 | 572 356 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 137 134 | 314 559 | 391 990 | 457 281 | 532 356 |
Prepayments Accrued Income | | | 20 685 | 24 936 | 20 012 | 13 427 | 16 822 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | | -480 000 |
Proceeds From Sales Property Plant Equipment | | | | | | 480 000 | |
Profit Loss | | | 334 866 | 88 966 | 166 877 | 575 593 | 198 274 |
Profit Loss On Ordinary Activities Before Tax | 442 096 | | 418 692 | 111 231 | 209 876 | 671 193 | 359 457 |
Property Plant Equipment Gross Cost | | | 763 469 | 783 276 | 795 880 | 399 082 | 416 690 |
Purchase Property Plant Equipment | | | 21 326 | 19 807 | 12 604 | 37 952 | 17 608 |
Research Development Average Number Employees | | | 712 | 801 | 750 | 948 | 835 |
Revenue From Sale Goods | | | 13 037 263 | 16 261 502 | 14 500 088 | 18 247 290 | 19 540 156 |
Selling Average Number Employees | | | 16 | 24 | 21 | 21 | 24 |
Social Security Costs | 510 649 | | 713 307 | 846 522 | 846 522 | 846 522 | 1 262 525 |
Staff Costs Employee Benefits Expense | | | 11 935 043 | 14 937 766 | 15 015 197 | 16 943 729 | 17 979 602 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 3 319 | 4 427 | 4 995 | 8 568 | 10 290 |
Tax Expense Credit Applicable Tax Rate | | | 79 551 | 21 134 | 39 876 | 127 527 | 68 297 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -4 184 | -3 872 | -2 484 | -7 285 | -4 409 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | 6 624 | 3 895 | 5 039 | 6 815 | 95 573 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 83 826 | 22 265 | 42 999 | 95 600 | 161 183 |
Total Assets Less Current Liabilities | 1 518 510 | 1 798 770 | 2 934 796 | 2 993 670 | 3 132 315 | 2 070 007 | 1 325 633 |
Total Current Tax Expense Credit | | | 81 991 | 21 157 | 42 431 | 92 027 | 159 461 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 45 250 | |
Trade Creditors Trade Payables | | | 35 989 | 69 921 | 34 680 | 38 937 | 26 112 |
Trade Debtors Trade Receivables | | | 1 719 378 | 1 874 780 | 674 929 | 1 091 306 | 1 495 027 |
Turnover Revenue | | | 13 037 263 | 16 261 502 | 14 500 088 | 18 247 290 | 19 540 156 |
Wages Salaries | 8 836 824 | | 11 084 602 | 13 776 685 | 13 776 685 | 15 639 926 | 16 184 721 |
Company Contributions To Money Purchase Plans Directors | | | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 |
Director Remuneration | 9 663 | 9 635 | 9 598 | 9 564 | 9 540 | 9 525 | 9 507 |
Director Remuneration Benefits Including Payments To Third Parties | 159 663 | 49 635 | 49 598 | 49 564 | 49 540 | 49 525 | 49 507 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | 1 | 1 | 1 |
Company Contributions To Money Purchase Schemes Directors | 150 000 | 40 000 | | | | | |
Accruals Deferred Income Within One Year | 257 295 | 303 687 | | | | | |
Bank Borrowings | 77 850 | | | | | | |
Bank Borrowings Overdrafts | 382 386 | 432 021 | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 2 740 | | | | | | |
Capital Redemption Reserve | 66 169 | 66 169 | | | | | |
Corporation Tax Due Within One Year | 92 050 | 98 039 | | | | | |
Creditors Due After One Year | 77 850 | | | | | | |
Creditors Due Within One Year | 1 434 352 | 1 488 928 | | | | | |
Decrease Increase In Net Debt During Period | 317 546 | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 17 445 | 20 572 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 1 541 | 4 682 | | | | | |
Expenses Not Deductible For Tax Purposes | 3 925 | | | | | | |
Increase Decrease In Net Cash For Period | 317 546 | | | | | | |
Interest Payable Similar Charges | 2 414 | | | | | | |
Net Debt Funds | -844 444 | -1 299 851 | | | | | |
Number Shares Allotted | | 2 | | | | | |
Other Interest Receivable Similar Income | 3 236 | | | | | | |
Other Taxation Social Security Within One Year | 667 696 | 630 486 | | | | | |
Pension Costs | 40 575 | | | | | | |
Prepayments Accrued Income Current Asset | 16 437 | 28 242 | | | | | |
Profit Loss For Period | 350 419 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | -1 475 | 3 141 | | | | | |
Provisions For Liabilities Charges | 1 541 | 4 682 | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | |
Staff Costs | 9 388 048 | | | | | | |
Standard Nominal Tax Rate | 23 | | | | | | |
Tangible Fixed Assets Additions | | 14 678 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 716 121 | 731 758 | | | | | |
Tangible Fixed Assets Depreciation | 336 351 | 356 923 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 7 452 | | | | | |
Taxation Expense Credit | 76 296 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 85 443 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 91 677 | | | | | | |
Total Dividend Payment | 28 800 | | | | | | |
Trade Creditors Within One Year | 34 925 | 24 695 | | | | | |
Turnover Gross Operating Revenue | 9 977 658 | 10 329 858 | | | | | |
U K Current Corporation Tax | 93 152 | | | | | | |
U K Current Corporation Tax On Income For Period | 93 152 | | | | | | |
Undiscounted Provision For Deferred Taxation | 1 541 | 4 682 | | | | | |