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 |
| | | | | | | | |
Net Worth | 784 645 | 1 337 960 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 61 049 | 76 910 | | | | | | | |
Cash Bank On Hand | | 76 910 | 197 719 | 198 513 | 79 606 | 13 473 | 618 321 | 345 603 | 2 353 |
Current Assets | 2 481 000 | 3 325 770 | 3 616 081 | 5 261 305 | 4 962 302 | 5 253 848 | 5 135 396 | 5 697 168 | 7 469 221 |
Debtors | 1 063 103 | 1 327 252 | 1 528 833 | 2 233 484 | 2 504 578 | 2 660 050 | 1 628 936 | 2 211 106 | 3 244 793 |
Intangible Fixed Assets | 222 681 | 157 509 | | | | | | | |
Net Assets Liabilities | | 1 337 960 | 1 721 936 | 2 049 544 | 2 359 641 | 2 811 667 | 3 236 920 | 3 435 327 | 4 221 817 |
Net Assets Liabilities Including Pension Asset Liability | 784 645 | 1 337 960 | | | | | | | |
Other Debtors | | 30 737 | 139 204 | 45 816 | 1 401 | 60 | | | |
Property Plant Equipment | | 191 838 | 989 090 | 1 513 433 | 1 738 577 | 1 830 565 | 1 748 056 | 1 798 470 | 1 763 144 |
Stocks Inventory | 1 356 848 | 1 921 608 | | | | | | | |
Tangible Fixed Assets | 53 626 | 191 838 | | | | | | | |
Total Inventories | | 1 921 608 | 1 889 529 | 2 829 308 | 2 378 118 | 2 580 325 | 2 888 139 | 3 140 459 | 4 222 075 |
|
Capital & Reserves |
Called Up Share Capital | 320 000 | 320 000 | | | | | | | |
Profit Loss Account Reserve | 464 645 | 1 017 960 | | | | | | | |
Shareholder Funds | 784 645 | 1 337 960 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 29 178 | 41 742 | | | 9 577 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 29 178 | 138 716 | 169 999 | | 53 165 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 29 178 | 151 280 | 128 257 | | 62 742 |
Director Remuneration | | | | | 8 292 | 8 526 | 8 706 | 8 814 | 8 971 |
Accumulated Amortisation Impairment Intangible Assets | | 168 361 | 233 533 | 298 705 | 325 870 | 325 870 | 325 870 | 325 870 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 39 877 | 82 127 | 128 468 | 180 597 | 278 344 | 384 502 | 476 196 | 561 442 |
Average Number Employees During Period | | 16 | 18 | 18 | 17 | 18 | 20 | 19 | 22 |
Balances Amounts Owed To Related Parties | | | | 194 026 | 142 580 | | | | |
Bank Borrowings | | 47 250 | 465 508 | 1 012 850 | 66 822 | 116 517 | 238 864 | 291 738 | 281 494 |
Bank Borrowings Overdrafts | | 37 125 | 426 583 | 935 725 | 879 533 | 869 235 | 1 403 517 | 1 129 152 | 831 174 |
Capital Commitments | | | 50 061 | | | | | | |
Creditors | | 388 246 | 641 940 | 1 088 431 | 979 198 | 912 580 | 1 403 517 | 1 129 152 | 831 174 |
Creditors Due After One Year | 490 471 | 440 071 | | | | | | | |
Creditors Due Within One Year | 1 473 246 | 1 866 481 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 236 | 7 387 | 15 110 | | | |
Disposals Property Plant Equipment | | | 4 200 | 6 454 | 16 146 | 15 110 | | | |
Finance Lease Liabilities Present Value Total | | 8 111 | 2 460 | | | | | | |
Fixed Assets | 276 307 | 349 347 | 1 081 427 | 1 540 598 | 1 738 577 | 1 830 565 | 1 748 056 | 1 798 470 | 1 763 144 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 18 089 | 4 964 | 7 878 | 5 148 | 3 432 | 6 240 | 6 240 | 3 120 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | 1 248 289 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 65 172 | 65 172 | 27 165 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 42 250 | 50 577 | 59 516 | 112 857 | 106 158 | 91 694 | 85 246 |
Intangible Assets | | 157 509 | 92 337 | 27 165 | | | | | |
Intangible Assets Gross Cost | | 325 870 | 325 870 | 325 870 | 325 870 | 325 870 | 325 870 | 325 870 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 103 189 | 168 361 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 65 172 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 325 870 | | | | | | | | |
Net Current Assets Liabilities | 1 007 754 | 1 459 289 | 1 314 847 | 1 660 623 | 1 696 189 | 2 017 629 | 3 006 787 | 2 920 526 | 3 441 557 |
Number Shares Allotted | | 320 000 | | | | | | | |
Number Shares Issued Fully Paid | | | 320 000 | 320 000 | 320 000 | 320 000 | 320 000 | 320 000 | 320 000 |
Other Creditors | | 343 010 | 212 897 | 152 706 | 667 009 | 1 311 927 | 6 257 | 17 745 | 1 242 389 |
Other Taxation Social Security Payable | | 164 288 | 105 991 | 200 569 | 27 013 | 64 353 | 111 019 | 82 772 | 134 924 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments To Related Parties | | | | 11 209 | 8 712 | | 3 100 | | |
Property Plant Equipment Gross Cost | | 231 715 | 1 071 217 | 1 641 901 | 1 919 174 | 2 108 909 | 2 132 558 | 2 274 666 | 2 324 586 |
Provisions For Liabilities Balance Sheet Subtotal | | 30 605 | 32 398 | 63 246 | 95 927 | 123 947 | 114 406 | 154 517 | 151 710 |
Provisions For Liabilities Charges | 8 945 | 30 605 | | | | | | | |
Secured Debts | 219 936 | 379 927 | | | | | | | |
Share Capital Allotted Called Up Paid | 320 000 | 320 000 | | | | | | | |
Tangible Fixed Assets Additions | | 161 966 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 75 187 | 231 715 | | | | | | | |
Tangible Fixed Assets Depreciation | 21 561 | 39 877 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 23 753 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 5 437 | | | | | | | |
Tangible Fixed Assets Disposals | | 5 438 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 843 702 | 577 138 | 293 419 | 204 845 | 23 649 | 142 108 | 49 920 |
Total Assets Less Current Liabilities | 1 284 061 | 1 756 811 | 2 396 274 | 3 201 221 | 3 434 766 | 3 848 194 | 4 754 843 | 4 718 996 | 5 204 701 |
Total Borrowings | | 379 927 | 497 540 | 2 150 480 | 114 375 | 189 306 | 275 168 | 291 738 | 2 343 065 |
Trade Creditors Trade Payables | | 1 102 908 | 1 619 863 | 1 742 797 | 2 218 386 | 1 429 019 | 1 494 359 | 2 172 219 | 2 064 415 |
Trade Debtors Trade Receivables | | 1 296 515 | 1 389 629 | 2 187 668 | 2 438 743 | 2 583 656 | 1 593 174 | 2 173 632 | 3 191 347 |
Accrued Liabilities | | | | | 129 873 | 108 296 | 55 030 | 60 545 | 45 083 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -9 541 | 40 111 | -2 807 |
Administrative Expenses | | | | | 394 827 | 329 016 | 304 226 | 296 630 | 385 960 |
Amortisation Expense Intangible Assets | | | | | 27 165 | | | | |
Applicable Tax Rate | | | | | 19 | 19 | 19 | 19 | 19 |
Bank Overdrafts | | | | | | 23 036 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | 79 606 | -9 563 | 618 321 | 345 603 | |
Cash Receipts From Government Grants | | | | | -6 958 | -6 958 | -4 639 | | |
Comprehensive Income Expense | | | | | 572 840 | 736 808 | 711 921 | 601 074 | 1 092 902 |
Corporation Tax Payable | | | | | 102 499 | 128 679 | 178 752 | 149 830 | 259 359 |
Cost Sales | | | | | 9 736 853 | 9 496 574 | 9 029 172 | 9 001 878 | 11 382 354 |
Current Tax For Period | | | | | 102 499 | 128 680 | 178 752 | 149 830 | 259 359 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | -1 020 | -1 108 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | 37 084 | |
Deferred Tax Liabilities | | | | | | 124 829 | 114 854 | 155 086 | 152 510 |
Depreciation Amortisation Expense | | | | | 86 681 | 112 857 | 106 158 | 91 694 | 85 246 |
Depreciation Expense Property Plant Equipment | | | | | 59 516 | 112 857 | 106 158 | 91 694 | 85 246 |
Dividends Paid | | | | | 262 743 | 302 559 | 286 668 | 402 667 | 306 412 |
Dividends Paid Classified As Financing Activities | | | | | -262 743 | -302 559 | -286 668 | -402 667 | -306 412 |
Dividends Paid On Shares | | | | | 262 743 | 302 559 | 286 668 | 402 667 | 306 412 |
Dividends Paid On Shares Interim | | | | | 262 743 | 30 000 | 50 000 | 56 000 | 59 744 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 95 344 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 10 378 | 22 524 | 17 513 | 19 195 | 29 997 |
Further Operating Expense Item Component Total Operating Expenses | | | | | 5 148 | 8 625 | 8 325 | 8 375 | 6 240 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -24 382 | -21 913 | -20 719 | 26 360 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 345 677 | -774 345 | 57 996 | 654 921 | -65 172 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -241 915 | -142 909 | 989 372 | -582 170 | -1 024 110 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 989 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | 989 | | | | |
Government Grants Payable | | | | | 4 639 | 4 639 | | | |
Gross Profit Loss | | | | | 1 145 183 | 1 179 161 | 1 227 058 | 1 111 543 | 1 803 390 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -45 723 | -102 402 | -128 679 | -178 752 | -149 830 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -118 907 | -89 169 | 627 884 | -272 718 | -343 250 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -95 442 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -451 190 | 202 207 | 307 814 | 252 320 | 1 081 616 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 1 299 | 4 641 | 2 354 | 2 752 | 18 476 |
Interest Expense On Bank Overdrafts | | | | | 184 | 133 | 287 | 48 | 25 |
Interest Expense On Loan Capital | | | | | 8 712 | 6 040 | 3 100 | 374 | |
Interest Paid Classified As Operating Activities | | | | | -42 336 | -52 292 | -41 700 | -23 898 | -67 976 |
Interest Payable Similar Charges Finance Costs | | | | | 42 336 | 52 292 | 41 700 | 23 898 | 67 976 |
Issue Equity Instruments | | | | | | 17 777 | | | |
Net Cash Flows From Used In Financing Activities | | | | | 1 131 219 | -338 230 | 941 993 | 654 998 | -592 698 |
Net Cash Flows From Used In Investing Activities | | | | | 283 671 | 204 632 | 23 649 | 142 108 | 49 920 |
Net Cash Flows From Used In Operating Activities | | | | | -1 295 983 | 222 767 | -1 593 526 | -524 388 | 886 028 |
Net Cash Generated From Operations | | | | | -1 384 042 | 163 417 | -1 763 905 | -727 038 | 668 222 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -213 | | | |
Number Shares Issued But Not Fully Paid | | | | | | 35 555 | 35 555 | 35 555 | 35 555 |
Operating Profit Loss | | | | | 750 356 | 850 145 | 922 832 | 814 913 | 1 417 430 |
Other Deferred Tax Expense Credit | | | | | 32 681 | 28 020 | -9 541 | 3 983 | -2 807 |
Other Interest Receivable Similar Income Finance Income | | | | | | 213 | | | |
Other Remaining Borrowings | | | | | 49 931 | 43 345 | 36 304 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 32 380 | 34 959 | 32 236 | 29 462 | 33 392 |
Prepayments | | | | | 35 255 | 34 592 | 35 762 | 37 474 | 43 869 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -150 000 | -750 000 | | |
Proceeds From Issuing Shares | | | | | | -17 777 | | | |
Proceeds From Sales Property Plant Equipment | | | | | -9 748 | | | | |
Profit Loss | | | | | 572 840 | 736 808 | 711 921 | 601 074 | 1 092 902 |
Profit Loss On Ordinary Activities Before Tax | | | | | 708 020 | 798 066 | 881 132 | 791 015 | 1 349 454 |
Provisions | | | | | 95 927 | 123 947 | 114 406 | 154 517 | 151 710 |
Purchase Property Plant Equipment | | | | | -293 419 | -204 845 | -23 649 | -142 108 | -49 920 |
Raw Materials | | | | | 2 378 118 | 2 580 325 | 2 888 139 | 3 140 459 | 4 222 075 |
Repayments Borrowings Classified As Financing Activities | | | | | -117 942 | -160 084 | -150 165 | -257 795 | -308 222 |
Social Security Costs | | | | | 32 196 | 35 255 | 32 785 | 30 725 | 48 614 |
Staff Costs Employee Benefits Expense | | | | | 481 648 | 487 358 | 477 067 | 471 140 | 698 534 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 594 | | |
Tax Expense Credit Applicable Tax Rate | | | | | 134 524 | 151 633 | 167 415 | 150 293 | 256 396 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -1 108 | -674 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 656 | 1 899 | 267 | 388 | -302 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | 3 168 | 3 143 | 3 284 | 3 296 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 135 180 | 61 258 | 169 211 | 189 941 | 256 552 |
Total Current Tax Expense Credit | | | | | 102 499 | 33 238 | 178 752 | | |
Total Deferred Tax Expense Credit | | | | | | | -9 541 | 40 111 | -2 807 |
Turnover Revenue | | | | | 10 882 036 | 10 675 735 | 10 256 230 | 10 087 061 | 13 185 744 |
Wages Salaries | | | | | 417 072 | 417 144 | 412 046 | 410 953 | 616 528 |