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 | 690 367 | 740 531 | 1 421 129 | 531 450 | 768 953 |
Current Assets | 1 180 750 | 1 342 933 | 1 923 513 | 2 157 913 | 2 445 042 |
Debtors | 446 644 | 553 160 | 459 572 | 1 576 636 | 1 627 721 |
Net Assets Liabilities | 2 471 916 | 2 549 658 | 2 621 221 | 3 441 391 | 4 730 410 |
Other Debtors | | | 46 186 | 213 517 | 55 604 |
Property Plant Equipment | 4 094 055 | 3 767 396 | 3 483 803 | 3 940 966 | 3 793 171 |
Total Inventories | 43 739 | 49 242 | 42 812 | 49 827 | |
|
Other Financial Data |
Audit Fees Expenses | | | 4 750 | 6 000 | 6 000 |
Accrued Liabilities Deferred Income | | | 495 336 | 479 519 | 217 033 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 356 538 | 3 741 453 | 4 039 359 | 3 850 285 | 4 184 440 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 138 399 | 475 130 |
Administrative Expenses | 947 855 | 1 019 293 | 1 072 206 | 654 641 | 1 043 036 |
Amounts Owed By Group Undertakings | | | | | 793 303 |
Amounts Owed To Group Undertakings | 2 044 487 | 1 681 210 | 1 614 230 | 925 884 | 817 |
Average Number Employees During Period | 10 | 8 | 8 | 11 | 13 |
Comprehensive Income Expense | -407 605 | 77 742 | 71 563 | 820 170 | |
Cost Sales | 1 080 120 | 1 296 840 | 1 673 508 | 2 753 951 | 2 899 569 |
Creditors | 2 443 889 | 2 200 171 | 2 426 095 | 1 940 213 | 762 369 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 172 146 | 3 349 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -500 | 357 275 | 28 159 |
Depreciation Expense Property Plant Equipment | 383 727 | 384 915 | 303 486 | 333 060 | |
Further Item Interest Expense Component Total Interest Expense | | | 2 307 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 6 608 | -3 227 | -5 499 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 320 000 | 320 000 | 320 000 | 3 973 000 | 3 587 000 |
Gain Loss On Disposals Property Plant Equipment | -3 | | -3 | 57 324 | |
Gross Profit Loss | 521 348 | 1 106 999 | 1 145 561 | 1 832 670 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 384 915 | 303 486 | 333 060 | 507 687 |
Interest Paid To Group Undertakings | | | -15 | 584 | -15 |
Interest Payable Similar Charges Finance Costs | 10 954 | 8 848 | 2 307 | 584 | -15 |
Net Current Assets Liabilities | -1 263 139 | -857 238 | -502 582 | 217 700 | 1 682 673 |
Operating Profit Loss | -426 507 | 87 706 | 73 355 | 1 178 029 | |
Other Creditors | 4 452 | 3 431 | 2 701 | | 84 852 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 522 134 | 173 532 |
Other Disposals Property Plant Equipment | | | | 870 310 | 288 770 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 11 681 | 10 951 | 13 027 | 14 261 | 7 966 |
Prepayments Accrued Income | | | 105 776 | 121 866 | 129 727 |
Profit Loss | -407 605 | 77 742 | 71 563 | 820 170 | 1 289 019 |
Profit Loss On Ordinary Activities Before Tax | -437 196 | 79 242 | 71 063 | 1 177 445 | 1 317 178 |
Property Plant Equipment Gross Cost | 7 450 593 | 7 508 849 | 7 523 162 | 7 791 251 | 7 977 611 |
Raw Materials Consumables | | | 42 812 | 49 827 | |
Social Security Costs | 27 272 | 25 338 | 31 145 | 45 525 | |
Staff Costs Employee Benefits Expense | 361 587 | 311 079 | 390 600 | 503 191 | 607 372 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 360 000 | 717 275 | 745 434 |
Tax Expense Credit Applicable Tax Rate | -83 067 | 15 056 | 13 502 | 223 715 | 289 911 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -20 110 | 21 947 | -259 642 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 40 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -500 | -31 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -29 591 | 1 500 | -500 | 357 275 | 28 159 |
Total Assets Less Current Liabilities | 2 830 916 | 2 910 158 | 2 981 221 | 4 158 666 | 5 475 844 |
Total Operating Lease Payments | 440 000 | 425 000 | 500 000 | 131 160 | |
Trade Creditors Trade Payables | 223 318 | 152 426 | 313 828 | 534 810 | 459 667 |
Trade Debtors Trade Receivables | 302 888 | 422 056 | 307 610 | 1 241 253 | 649 087 |
Turnover Revenue | 1 601 468 | 2 403 839 | 2 819 069 | 4 586 621 | |
Wages Salaries | 322 634 | 274 790 | 346 428 | 443 405 | 543 651 |
Company Contributions To Defined Benefit Plans Directors | | | 2 511 | 2 612 | |
Company Contributions To Money Purchase Plans Directors | 2 405 | 2 435 | 2 511 | | |
Director Remuneration | 61 722 | 63 992 | 68 134 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | | |
Accrued Liabilities | 171 632 | 363 104 | 495 336 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 1 500 | -500 | | |
Applicable Tax Rate | 19 | 19 | 19 | | |
Corporation Tax Recoverable | 26 743 | | | | |
Current Tax For Period | -26 743 | | | | |
Deferred Tax Liabilities | 359 000 | 360 500 | 360 000 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 5 580 | | |
Disposals Property Plant Equipment | | | 5 583 | | |
Further Item Interest Income Component Total Interest Income | 265 | 384 | 15 | | |
Further Operating Expense Item Component Total Operating Expenses | 4 750 | 4 750 | 4 750 | | |
Income From Related Parties | 1 525 | 158 | 1 805 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 152 | | | | |
Interest Expense | 10 954 | 8 848 | 2 307 | | |
Number Shares Issued Fully Paid | | 20 000 | 20 000 | | |
Other Deferred Tax Expense Credit | -3 000 | 1 500 | -500 | | |
Other Interest Receivable Similar Income Finance Income | 265 | 384 | 15 | | |
Par Value Share | | 1 | 1 | | |
Prepayments | 100 059 | 107 693 | 105 776 | | |
Provisions | 359 000 | 360 500 | 360 000 | | |
Provisions For Liabilities Balance Sheet Subtotal | 359 000 | 360 500 | 360 000 | | |
Recoverable Value-added Tax | 16 954 | 23 411 | 46 186 | | |
Tax Decrease From Utilisation Tax Losses | | 636 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 514 | 4 421 | 6 608 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 58 256 | 19 896 | | |
Total Current Tax Expense Credit | -26 591 | | | | |