Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 490 081 | 8 897 031 | 10 621 591 | 11 728 455 | 8 087 917 |
Current Assets | 7 927 773 | 10 033 492 | 12 121 294 | 13 762 996 | 10 018 222 |
Debtors | 306 748 | 118 326 | 80 116 | 180 248 | 377 873 |
Net Assets Liabilities | 13 114 261 | 14 412 492 | 16 547 364 | 18 474 376 | 15 304 172 |
Other Debtors | | 14 340 | | 6 210 | |
Property Plant Equipment | 3 262 498 | 3 310 972 | 3 254 637 | 3 457 434 | 3 599 660 |
Total Inventories | 1 130 944 | 1 018 135 | 1 419 587 | 1 854 293 | 1 552 432 |
|
Other Financial Data |
Audit Fees Expenses | 15 062 | 10 058 | 11 203 | 16 112 | 11 190 |
Amount Specific Advance Or Credit Directors | 150 473 | 70 214 | 120 585 | | |
Director Remuneration | 7 956 | 7 956 | 8 203 | 7 956 | 7 956 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |
Amount Specific Advance Or Credit Made In Period Directors | 172 002 | 89 727 | 51 274 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 130 000 | 169 986 | 903 | | |
Dividend Recommended By Directors | | 150 000 | 290 000 | 74 400 | |
Accrued Liabilities | 149 974 | 178 381 | 186 771 | 220 517 | 238 476 |
Additional Provisions Increase From New Provisions Recognised | | | | 7 039 | 5 461 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | 42 817 | 13 576 | | 8 320 |
Administrative Expenses | 2 578 408 | 2 271 761 | 2 077 663 | 2 391 587 | 2 674 140 |
Amounts Owed By Group Undertakings | | | | | 223 620 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 96 | 93 | 83 | 85 | 85 |
Cash Cash Equivalents Cash Flow Value | 6 490 081 | 8 897 031 | 10 621 591 | 11 728 455 | |
Comprehensive Income Expense | 1 333 091 | 1 448 231 | 2 424 872 | 2 001 412 | 1 829 796 |
Corporation Tax Payable | 326 510 | 329 417 | 578 274 | 221 427 | 387 604 |
Cost Sales | 8 212 124 | 5 468 213 | 7 643 734 | 12 025 199 | 14 079 390 |
Creditors | 1 459 690 | 2 347 143 | 2 256 831 | 2 167 279 | 1 737 794 |
Current Tax For Period | 325 511 | 329 417 | 578 274 | 471 268 | 541 178 |
Depreciation Amortisation Expense | 96 036 | 113 948 | 138 052 | 91 964 | 170 769 |
Depreciation Expense Property Plant Equipment | 96 036 | 113 948 | 138 053 | 91 964 | 170 771 |
Dividends Paid | 130 000 | 150 000 | 290 000 | 74 400 | 5 000 000 |
Dividends Paid Classified As Financing Activities | -130 000 | -150 000 | -290 000 | -74 400 | -5 000 000 |
Dividends Paid On Shares | 130 000 | 150 000 | 290 000 | 74 400 | 5 000 000 |
Dividends Paid On Shares Final | 60 000 | 60 000 | 145 000 | 34 400 | 5 000 000 |
Fixed Assets | 6 676 832 | 6 768 123 | 6 725 364 | 6 928 161 | 7 078 707 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -96 936 | -100 454 | 450 004 | 372 802 | -505 342 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 527 | 108 163 | -32 004 | -100 132 | -197 167 |
Gain Loss On Disposal Assets Income Statement Subtotal | -4 010 | -4 250 | 400 | -2 467 | -12 504 |
Gain Loss On Disposals Property Plant Equipment | -4 010 | -4 250 | 400 | -2 467 | -12 504 |
Gross Profit Loss | 3 942 044 | 3 451 382 | 4 629 752 | 4 582 532 | 4 601 849 |
Income Taxes Paid Refund Classified As Operating Activities | -277 285 | -326 510 | -329 417 | -828 115 | -375 001 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 059 304 | 2 406 950 | 1 724 560 | 1 106 864 | -3 640 538 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -38 089 | -112 809 | 401 452 | 434 706 | -301 861 |
Investment Property | 3 414 334 | 3 457 151 | 3 470 727 | 3 470 727 | 3 479 047 |
Investment Property Fair Value Model | 3 414 334 | 3 457 151 | 3 470 727 | 3 470 727 | 3 479 047 |
Merchandise | 1 119 455 | 1 000 303 | 1 402 531 | 1 821 775 | 1 524 818 |
Net Cash Flows From Used In Financing Activities | 172 859 | -915 259 | 1 008 959 | 179 907 | 5 090 320 |
Net Cash Flows From Used In Investing Activities | 131 180 | 151 631 | 3 098 | 262 888 | 152 611 |
Net Cash Flows From Used In Operating Activities | -1 363 343 | -1 643 322 | -2 736 617 | -1 549 659 | -1 602 393 |
Net Cash Generated From Operations | -1 640 628 | -1 970 082 | -3 066 034 | -2 377 774 | -1 977 394 |
Net Current Assets Liabilities | 6 468 083 | 7 686 349 | 9 864 463 | 11 595 717 | 8 280 428 |
Net Interest Received Paid Classified As Investing Activities | -51 714 | -57 858 | -91 796 | -34 340 | -181 666 |
Number Shares Issued Fully Paid | | 1 | 1 | 1 | 1 |
Operating Profit Loss | 1 600 956 | 1 731 366 | 2 911 834 | 2 445 379 | 2 194 769 |
Other Creditors | 31 501 | 30 807 | 32 278 | 32 624 | 70 027 |
Other Deferred Tax Expense Credit | -5 932 | 11 326 | 484 | 7 039 | 5 461 |
Other Interest Receivable Similar Income Finance Income | 51 714 | 57 858 | 91 796 | 34 340 | 181 666 |
Other Operating Income Format1 | 237 320 | 551 745 | 359 745 | 254 434 | 267 060 |
Other Taxation Social Security Payable | 126 764 | 106 016 | 109 896 | 150 687 | 146 138 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 21 125 | 21 547 | 22 825 | 24 220 | 27 482 |
Prepayments Accrued Income | 147 535 | 32 909 | 75 657 | 173 306 | 151 384 |
Proceeds From Sales Property Plant Equipment | | -165 | -7 429 | -1 083 | |
Profit Loss | 1 333 091 | 1 448 231 | 2 424 872 | 2 001 412 | 1 829 796 |
Profit Loss On Ordinary Activities Before Tax | 1 652 670 | 1 788 974 | 3 003 630 | 2 479 719 | 2 376 435 |
Provisions | 30 654 | 41 980 | 42 463 | 49 502 | 54 963 |
Provisions For Liabilities Balance Sheet Subtotal | 30 654 | 41 980 | 42 463 | 49 502 | 54 963 |
Purchase Investment Properties | -136 064 | -42 817 | -13 576 | | -8 320 |
Purchase Property Plant Equipment | -46 830 | -166 837 | -88 747 | -298 311 | -325 957 |
Raw Materials | 11 489 | 17 832 | 17 056 | 32 518 | 27 614 |
Recoverable Value-added Tax | | | | 93 | |
Social Security Costs | 94 048 | 79 454 | 85 681 | 96 046 | 109 241 |
Staff Costs Employee Benefits Expense | 1 511 384 | 1 408 292 | 1 377 997 | 1 483 362 | 1 656 617 |
Tax Expense Credit Applicable Tax Rate | 314 007 | 339 905 | 570 690 | 471 147 | 594 109 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 6 621 | -17 657 | 7 277 | -348 | -68 505 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 319 579 | 340 743 | 578 758 | 478 307 | 546 639 |
Total Assets Less Current Liabilities | 13 144 915 | 14 454 472 | 16 589 827 | 18 523 878 | 15 359 135 |
Total Operating Lease Payments | 4 130 | 10 719 | 10 346 | 12 512 | 9 079 |
Trade Creditors Trade Payables | 824 941 | 717 522 | 1 153 785 | 1 451 704 | 895 549 |
Trade Debtors Trade Receivables | 8 740 | 863 | 4 459 | 639 | 2 869 |
Turnover Revenue | 12 154 168 | 8 919 595 | 12 273 486 | 16 607 731 | 18 681 239 |
Wages Salaries | 1 396 211 | 1 307 291 | 1 269 491 | 1 363 096 | 1 519 894 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 548 291 | 2 616 821 | 2 693 488 | 2 763 928 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 11 326 | 483 | | |
Bank Borrowings | | 985 000 | | | |
Bank Borrowings Overdrafts | | 985 000 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 45 418 | 61 386 | 21 524 | |
Disposals Property Plant Equipment | | 49 833 | 68 415 | 25 074 | |
Dividend Per Share Final | | 70 000 | 145 000 | 34 400 | |
Further Item Interest Expense Component Total Interest Expense | | 250 | | | |
Further Operating Expense Item Component Total Operating Expenses | | | -133 977 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 113 948 | 138 053 | 91 964 | |
Interest Paid Classified As Operating Activities | | -250 | | | |
Interest Payable Similar Charges Finance Costs | | 250 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -857 | | | | |
Proceeds From Borrowings Classified As Financing Activities | | -985 000 | | | |
Property Plant Equipment Gross Cost | 5 810 789 | 5 927 793 | 5 948 125 | 6 221 362 | |
Repayments Borrowings Classified As Financing Activities | | | -985 000 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 808 | 383 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 166 837 | 88 747 | 298 311 | |