Profit & Loss |
Date of Accounts |
2014-09-30 | 2015-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
Net Worth | 319 464 | 557 956 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 546 362 | 1 283 034 | 27 502 |
Current Assets | 696 077 | 767 532 | 2 848 883 | 5 163 495 | 3 787 833 |
Debtors | 643 299 | 738 196 | 2 298 488 | 3 877 916 | 3 756 504 |
Net Assets Liabilities | | | 1 685 375 | 2 260 365 | 2 762 297 |
Other Debtors | | | 125 000 | 291 479 | 222 028 |
Property Plant Equipment | | | 3 349 090 | 6 135 625 | 6 568 071 |
Total Inventories | | | 4 033 | 2 545 | 3 827 |
Cash Bank In Hand | 48 516 | 19 596 | | | |
Net Assets Liabilities Including Pension Asset Liability | 319 464 | 557 956 | | | |
Stocks Inventory | 4 262 | 9 740 | | | |
Tangible Fixed Assets | 823 805 | 1 249 844 | | | |
|
Capital & Reserves |
Called Up Share Capital | 500 | 500 | | | |
Profit Loss Account Reserve | 269 014 | 507 506 | | | |
Shareholder Funds | 319 464 | 557 956 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 8 250 | 14 500 |
Accrued Liabilities Deferred Income | | | 69 020 | 75 838 | 91 005 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 745 192 | 1 082 308 | 1 740 454 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 3 864 802 | 1 649 866 |
Administrative Expenses | | | 508 791 | 727 487 | 919 192 |
Amounts Owed To Group Undertakings | | | 10 | 10 | 10 |
Average Number Employees During Period | | | 65 | 72 | 83 |
Bank Borrowings | | | 317 688 | 1 028 106 | 716 746 |
Bank Borrowings Overdrafts | | | 295 507 | 717 697 | 652 975 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -1 331 643 | -2 245 389 | -2 142 403 |
Bank Overdrafts | | | 1 331 643 | 2 245 389 | 2 142 403 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 25 760 | 19 320 |
Cash Cash Equivalents Cash Flow Value | | | -785 281 | -962 355 | -2 114 901 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | 10 | | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 214 044 | -8 748 |
Cash Receipts From Sales Interests In Associates | | | | 214 044 | |
Corporation Tax Payable | | | 21 503 | | |
Corporation Tax Recoverable | | | | 129 345 | 135 570 |
Cost Sales | | | 8 734 316 | 11 815 479 | 15 054 249 |
Creditors | | | 1 254 544 | 2 493 390 | 2 008 063 |
Current Tax For Period | | | 22 058 | -129 345 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 530 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 218 790 | 32 707 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 122 884 | 222 170 | 103 569 |
Depreciation Expense Property Plant Equipment | | | 509 182 | 592 660 | 893 656 |
Depreciation Impairment Expense Property Plant Equipment | | | 509 182 | 592 660 | 893 656 |
Disposals Investment Property Fair Value Model | | | | | 249 452 |
Dividends Paid | | | 203 200 | 170 200 | 324 000 |
Dividends Paid Classified As Financing Activities | | | -203 200 | -170 200 | -324 000 |
Dividends Paid On Shares Final | | | 203 200 | 170 200 | 324 000 |
Finance Lease Liabilities Present Value Total | | | 959 037 | 1 775 693 | 1 355 088 |
Finance Lease Payments Owing Minimum Gross | | | 1 898 274 | 3 142 840 | 2 739 282 |
Finished Goods Goods For Resale | | | 4 033 | 2 545 | 3 827 |
Fixed Assets | 873 805 | 1 249 944 | 3 598 552 | 6 385 087 | 6 568 081 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 1 632 737 | -710 418 | 311 360 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 30 793 | | 3 404 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 917 318 | 498 573 | 904 736 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | 548 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -53 671 | -1 237 970 | 1 012 972 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -9 753 | 1 236 039 | -118 889 |
Gain Loss In Cash Flows From Change In Inventories | | | -2 859 | -1 488 | 1 282 |
Gain Loss On Disposals Property Plant Equipment | | | -61 778 | 74 643 | -20 266 |
Government Grant Income | | | 116 126 | 56 138 | |
Gross Profit Loss | | | 1 107 154 | 1 894 626 | 2 137 037 |
Income Taxes Paid Refund Classified As Operating Activities | | | -555 | -21 503 | -6 225 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -7 830 | -129 345 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 592 660 | 893 656 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 14 148 | 23 916 | 32 406 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | 70 970 | 95 508 | 132 225 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 73 273 | 70 130 | 118 417 |
Interest Income On Bank Deposits | | | 131 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 3 180 | 5 220 | 4 025 |
Interest Payable Similar Charges Finance Costs | | | 158 391 | 189 554 | 283 048 |
Interest Received Classified As Investing Activities | | | -3 180 | -5 220 | -4 025 |
Investment Property | | | 249 452 | 249 452 | |
Investment Property Fair Value Model | | | 249 452 | 249 452 | |
Investments Fixed Assets | 50 000 | 100 | 10 | 10 | 10 |
Investments In Subsidiaries | | | 10 | 10 | 10 |
Net Cash Flows From Used In Operating Activities | | | -1 204 978 | -1 551 518 | -969 967 |
Net Cash Generated From Operations | | | -1 363 924 | -1 762 575 | -1 259 240 |
Net Current Assets Liabilities | -168 703 | -160 595 | -190 174 | -721 913 | -752 026 |
Net Finance Income Costs | | | 3 180 | 5 220 | 4 025 |
Net Interest Paid Received Classified As Operating Activities | | | -158 391 | -189 554 | -283 048 |
Operating Profit Loss | | | 726 681 | 1 241 139 | 1 241 231 |
Other Creditors | | | 121 329 | 1 000 940 | 7 012 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 255 544 | 235 510 |
Other Disposals Property Plant Equipment | | | | 741 151 | 559 274 |
Other Interest Income | | | 3 049 | 5 220 | 4 025 |
Other Interest Receivable Similar Income Finance Income | | | 3 180 | 5 220 | 4 025 |
Other Operating Income Format1 | | | 128 318 | 74 000 | 23 386 |
Other Taxation Social Security Payable | | | 207 320 | 42 104 | 183 738 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -25 203 | 1 244 566 | -403 558 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 64 128 | 75 253 | 92 012 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 |
Prepayments Accrued Income | | | 26 193 | 252 300 | 108 690 |
Proceeds From Sales Investment Properties | | | | | -250 548 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | 548 |
Proceeds From Sales Property Plant Equipment | | | -548 499 | -560 250 | -303 498 |
Profit Loss | | | 426 528 | 745 190 | 825 932 |
Profit Loss On Ordinary Activities Before Tax | | | 571 470 | 1 056 805 | 962 208 |
Property Plant Equipment Gross Cost | | | 4 094 282 | 7 217 933 | 8 308 525 |
Purchase Property Plant Equipment | | | -1 103 587 | -3 864 802 | -1 649 866 |
Social Security Costs | | | 178 176 | 215 806 | 303 591 |
Staff Costs Employee Benefits Expense | | | 2 479 661 | 2 982 585 | 3 774 779 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 468 459 | 909 419 | 1 045 695 |
Tax Decrease From Utilisation Tax Losses | | | | -98 091 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 85 385 | 83 690 |
Tax Expense Credit Applicable Tax Rate | | | 108 579 | 200 793 | 182 820 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | 218 260 | 32 707 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 163 | 8 671 | 1 035 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 144 942 | 311 615 | 136 276 |
Total Assets Less Current Liabilities | 705 102 | 1 089 349 | 3 408 378 | 5 663 174 | 5 816 055 |
Total Borrowings | | | 1 649 331 | 3 273 495 | 2 859 149 |
Total Deferred Tax Expense Credit | | | 122 884 | 440 960 | 136 276 |
Total Operating Lease Payments | | | 460 627 | 570 751 | 514 221 |
Trade Creditors Trade Payables | | | 326 814 | 843 571 | 667 726 |
Trade Debtors Trade Receivables | | | 2 147 295 | 3 204 792 | 3 290 216 |
Turnover Revenue | | | 9 841 470 | 13 710 105 | 17 191 286 |
Wages Salaries | | | 2 237 357 | 2 691 526 | 3 379 176 |
Company Contributions To Defined Benefit Plans Directors | | | 12 000 | 12 000 | 12 668 |
Director Remuneration | | | 48 511 | 49 208 | 49 351 |
Director Remuneration Benefits Including Payments To Third Parties | | | 60 511 | 61 208 | 62 019 |
Creditors Due After One Year | 260 310 | 340 224 | | | |
Creditors Due Within One Year | 864 780 | 928 127 | | | |
Number Shares Allotted | | 50 | | | |
Par Value Share | | 1 | | | |
Provisions For Liabilities Charges | 125 328 | 191 169 | | | |
Secured Debts | 859 384 | 1 048 805 | | | |
Share Capital Allotted Called Up Paid | 50 | 50 | | | |
Share Premium Account | 49 950 | 49 950 | | | |
Tangible Fixed Assets Additions | | 661 376 | | | |
Tangible Fixed Assets Cost Or Valuation | 1 180 028 | 1 798 876 | | | |
Tangible Fixed Assets Depreciation | 356 223 | 549 032 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 232 208 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 39 399 | | | |
Tangible Fixed Assets Disposals | | 42 528 | | | |
Amount Specific Advance Or Credit Directors | 100 000 | 100 000 | | | |