Profit & Loss |
Date of Accounts |
2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 726 501 | 1 057 501 | 956 555 | 793 080 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 974 451 | 857 797 | 1 858 556 | 681 816 | 922 206 | 516 186 | 553 546 | 125 607 |
Current Assets | 1 929 573 | 4 697 208 | 4 627 518 | 2 787 850 | 3 008 612 | 3 493 497 | 2 496 791 | 2 308 453 | 1 393 115 | 3 455 582 | 2 950 626 |
Debtors | 1 064 824 | 2 554 561 | 2 911 805 | 1 456 392 | 2 098 099 | 1 529 767 | 1 688 616 | 1 333 461 | 876 929 | 2 840 555 | 2 808 702 |
Net Assets Liabilities | | | | 793 080 | 780 260 | 760 290 | 751 815 | 800 354 | 602 785 | 493 788 | 450 249 |
Other Debtors | | | 3 509 | 173 271 | 8 568 | 9 836 | 10 757 | 147 422 | 44 541 | 98 709 | 35 671 |
Property Plant Equipment | | | | 75 435 | 44 829 | 71 174 | 52 498 | 297 419 | 338 505 | 282 782 | 267 750 |
Total Inventories | | | | 357 007 | 52 717 | 105 174 | 126 359 | 52 786 | | 61 481 | 16 317 |
Cash Bank In Hand | 603 490 | 2 132 897 | 1 642 472 | 974 451 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 726 501 | 1 057 501 | 956 555 | 793 080 | | | | | | | |
Stocks Inventory | 261 259 | 9 750 | 73 241 | 357 007 | | | | | | | |
Tangible Fixed Assets | 48 416 | 64 564 | 86 068 | 75 435 | | | | | | | |
Trade Debtors | | | 2 892 371 | 1 260 135 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 726 401 | 1 057 401 | 956 455 | 792 980 | | | | | | | |
Shareholder Funds | 726 501 | 1 057 501 | 956 555 | 793 080 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 4 750 | 4 250 | 4 550 | | | | | | |
Accrued Liabilities | | | | | 15 284 | 23 543 | 5 536 | 11 070 | 21 163 | 14 653 | 6 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 95 185 | 113 193 | 127 793 | 146 626 | 163 225 | 205 331 | 116 023 | 131 055 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 551 | 71 049 | 17 491 | 274 984 | 83 192 | 11 845 | |
Administrative Expenses | | | 454 710 | 358 440 | 552 184 | | | | | | |
Amount Specific Bank Loan | | | | | | | | 160 065 | 145 633 | 126 616 | 111 325 |
Average Number Employees During Period | | | | 21 | 20 | 19 | 18 | 21 | 20 | 17 | 16 |
Bank Borrowings | | | | | | | | 123 126 | 128 493 | 316 136 | 241 325 |
Comprehensive Income Expense | | | | 611 525 | 617 180 | | | 348 539 | 304 231 | | |
Cost Sales | | | 8 477 712 | 8 100 671 | 7 273 238 | | | | | | |
Creditors | | | | 4 296 | 565 | 83 662 | 27 802 | 272 630 | 311 543 | 316 136 | 257 896 |
Depreciation Expense Property Plant Equipment | | | | 35 588 | 32 157 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -14 149 | -25 952 | -13 000 | -6 732 | | -112 078 | |
Disposals Property Plant Equipment | | | | | -14 149 | -30 104 | -17 333 | -13 464 | | -156 876 | |
Dividend Per Share Interim | | | | 7 750 | 6 300 | 4 000 | 4 300 | 3 000 | 5 018 | 4 149 | 1 970 |
Dividends Paid | | | | -775 000 | -630 000 | | | -300 000 | -501 800 | -335 001 | -197 000 |
Finance Lease Liabilities Present Value Total | | | | 3 159 | 3 159 | 38 207 | 27 802 | 20 862 | 47 994 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 17 398 | 60 737 | 56 800 |
Gross Profit Loss | | | 1 157 104 | 1 136 830 | 1 339 690 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 32 157 | 40 552 | 31 834 | 23 331 | 42 106 | 22 770 | 15 032 |
Interest Payable Similar Charges Finance Costs | | | | 6 734 | -511 | | | | | | |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | | 20 763 | 54 150 | 47 678 |
Net Current Assets Liabilities | 685 582 | 996 496 | 879 129 | 721 940 | 735 996 | 772 778 | 727 119 | 775 565 | 575 823 | 527 142 | 440 395 |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | 702 394 | 778 390 | 787 506 | | | | | | |
Other Creditors | | | | 234 280 | 517 361 | 876 360 | 209 755 | 2 031 | 6 387 | 629 411 | 279 285 |
Other Inventories | | | | | | 20 000 | | | | | |
Other Remaining Borrowings | | | | 1 137 | 565 | 45 455 | | 149 504 | 183 050 | | 16 571 |
Par Value Share | | 1 | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | 22 814 | 33 966 | 11 479 | 27 282 | 21 541 | 63 840 | 51 434 |
Profit Loss | | | | 611 525 | 617 180 | | | 348 539 | 304 231 | 226 004 | 153 461 |
Profit Loss On Ordinary Activities Before Tax | | | 702 432 | 778 365 | 788 017 | | | | | | |
Property Plant Equipment Gross Cost | | | | 170 620 | 158 022 | 198 967 | 199 124 | 460 644 | 543 836 | 398 805 | 398 805 |
Taxation Social Security Payable | | | | 42 318 | 194 128 | 423 049 | 215 470 | 138 007 | 178 768 | 111 387 | 150 221 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 166 840 | 170 837 | | | | | | |
Total Assets Less Current Liabilities | 733 998 | 1 061 060 | 965 197 | 797 375 | 780 825 | 843 952 | 779 617 | 1 072 984 | 914 328 | 809 924 | 708 145 |
Total Borrowings | | | | 4 296 | 565 | 83 662 | 27 802 | 272 630 | 311 543 | 316 136 | 257 896 |
Trade Creditors Trade Payables | | | | 1 784 574 | 1 542 685 | 1 388 414 | 1 437 040 | 1 323 979 | 545 840 | 2 097 509 | 1 999 725 |
Trade Debtors Trade Receivables | | | | 1 260 135 | 2 066 716 | 1 485 965 | 1 666 380 | 1 158 757 | 810 847 | 2 678 006 | 2 721 597 |
Turnover Revenue | | | | 9 237 501 | 8 612 928 | | | | | | |
Work In Progress | | | 73 241 | 357 007 | 52 717 | 85 174 | 126 359 | 52 786 | | 61 481 | 16 317 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 14 480 | 13 607 | 7 293 |
Director Remuneration | | | 19 314 | 11 686 | | | | | 107 022 | 153 004 | 136 903 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 7 806 | 3 993 | | | | | | | |
Accruals Deferred Income Within One Year | | | 11 927 | 11 607 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | | -3 448 | -3 443 | | | | | | | |
Capital Element Finance Lease Rental Payments | | | 5 116 | 7 273 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | | | -485 309 | -660 748 | | | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | | | -45 207 | -16 152 | | | | | | | |
Cash Flow Outflow From Financing | | | -5 116 | -7 273 | | | | | | | |
Cash Flow Outflow From Operating Activities | | | 607 057 | 283 847 | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | | | 38 | -25 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | 6 951 | 13 500 | | | | | | | |
Corporation Tax Due Within One Year | | | 153 378 | 166 800 | | | | | | | |
Creditors Due After One Year | 7 497 | 3 559 | 8 642 | 4 295 | | | | | | | |
Creditors Due Within One Year | 1 243 991 | 3 700 712 | 3 748 389 | 2 065 910 | | | | | | | |
Decrease Increase In Debtors | | | -357 294 | 1 455 413 | | | | | | | |
Decrease Increase In Net Debt During Period | | | -499 522 | -660 748 | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | | | -485 309 | -660 748 | | | | | | | |
Decrease Increase In Stocks | | | -63 491 | -283 766 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 40 816 | 35 588 | | | | | | | |
Dividends Withdrawn From Total Reserves | | | 650 000 | 775 000 | | | | | | | |
Equity Dividends Paid | | | 650 000 | 775 000 | | | | | | | |
Expenses Not Deductible For Tax Purposes | | | 6 781 | 5 365 | | | | | | | |
Fixed Assets | 48 416 | 64 564 | | | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | | | -1 158 | -6 902 | | | | | | | |
Gain Loss From Disposal Fixed Assets | | | 2 900 | 8 803 | | | | | | | |
Hire Leasing Plant Machinery Costs | | | | 7 046 | | | | | | | |
Hire Property Other Lease Expenditure | | | 6 951 | 6 321 | | | | | | | |
Increase Decrease In Cash Bank In Hand Excluding Exchange Adjustments | | | | -668 021 | | | | | | | |
Increase Decrease In Creditors | | | 287 532 | -1 692 975 | | | | | | | |
Increase Decrease In Net Cash For Period | | | -490 425 | -668 021 | | | | | | | |
Increase In Borrowings | | | | 1 137 | | | | | | | |
Interest Paid | | | | 25 | | | | | | | |
Interest Payable Similar Charges | | | | 25 | | | | | | | |
Interest Received | | | 38 | | | | | | | | |
Interim Payment | | | 650 000 | 775 000 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | | 18 900 | 38 100 | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | | | 12 696 | 8 464 | | | | | | | |
Loans From Directors After One Year | | | | 1 137 | | | | | | | |
Net Debt Funds | | -2 126 825 | -1 627 303 | -966 555 | | | | | | | |
Net Increase Decrease In Shareholders Funds | | | -100 946 | -163 475 | | | | | | | |
New Finance Leases | | | 14 213 | | | | | | | | |
Non-taxable Income | | | 626 | 1 886 | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts | | | 15 169 | 7 896 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 8 642 | 3 158 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 6 527 | 4 738 | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | | | 5 483 | 3 158 | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | | 3 159 | | | | | | | | |
Other Borrowings Interest Payments Similar Charges | | | | 25 | | | | | | | |
Other Creditors Due Within One Year | | | 2 242 | 1 065 | | | | | | | |
Other Departments Average Number Employees | | | 21 | 21 | | | | | | | |
Other Interest Receivable | | | 38 | | | | | | | | |
Other Interest Receivable Similar Income | | | 38 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | | 13 500 | | | | | | | |
Other Operating Leases Expiring Within One Year | | | 6 951 | | | | | | | | |
Other Taxation Social Security Within One Year | | | 326 518 | 42 318 | | | | | | | |
Payments Received On Account Within One Year | | | 380 630 | 54 808 | | | | | | | |
Pension Costs | | | 4 449 | 9 434 | | | | | | | |
Pension Costs Defined Contribution Scheme | | | 4 449 | 9 434 | | | | | | | |
Prepayments Accrued Income Current Asset | | | 15 925 | 22 986 | | | | | | | |
Profit Loss For Period | | | 549 054 | 611 525 | | | | | | | |
Purchase Tangible Fixed Assets | | | 50 107 | 42 524 | | | | | | | |
Repayment Borrowings | | | | 1 137 | | | | | | | |
Sale Tangible Fixed Assets | | | 4 900 | 26 372 | | | | | | | |
Social Security Costs | | | 42 621 | 47 020 | | | | | | | |
Staff Costs | | | 501 468 | 547 379 | | | | | | | |
Standard Nominal Tax Rate | | | 21 | 21 | | | | | | | |
Tangible Fixed Assets Additions | | | | 42 524 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 175 373 | 170 620 | | | | | | | |
Tangible Fixed Assets Depreciation | | | 89 305 | 95 185 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 35 588 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 29 708 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 47 277 | | | | | | | |
Taxation Expense Credit | | | 397 197 | 153 418 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | 150 672 | 166 804 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 153 378 | 166 840 | | | | | | | |
Total Depreciation Amortisation Impairment Charges | | | 40 816 | 35 588 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 153 378 | 166 840 | | | | | | | |
Trade Creditors Within One Year | | | 2 867 167 | 1 784 574 | | | | | | | |
Turnover Gross Operating Revenue | | | 9 634 816 | 9 237 501 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | 153 378 | 166 840 | | | | | | | |
Value Shares Allotted | 100 | 100 | 100 | 100 | | | | | | | |
Wages Salaries | | | 454 398 | 490 925 | | | | | | | |