Profit & Loss |
Date of Accounts |
2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 27 986 | | | | 686 064 | 1 490 187 | 1 793 535 |
Current Assets | 2 188 646 | 2 286 875 | 2 538 972 | 2 625 265 | 3 604 615 | 4 159 521 | 4 397 105 |
Debtors | 2 160 660 | 2 286 875 | 2 478 972 | 2 565 265 | 2 858 551 | 2 573 918 | 2 501 089 |
Net Assets Liabilities | 3 584 588 | 3 764 580 | 3 991 226 | 4 620 278 | 4 682 988 | 5 647 642 | 5 566 549 |
Other Debtors | 1 590 | 1 590 | | | 22 111 | 2 000 | 10 000 |
Property Plant Equipment | 6 727 557 | 7 259 201 | 7 129 633 | 7 003 368 | 6 822 578 | 6 877 408 | 7 417 246 |
Total Inventories | | | 60 000 | 60 000 | 60 000 | 95 416 | 102 481 |
|
Other Financial Data |
Audit Fees Expenses | 13 950 | 13 950 | 14 350 | 15 100 | 16 500 | 17 000 | 17 500 |
Company Contributions To Money Purchase Plans Directors | 174 000 | 120 000 | | | | 120 000 | |
Director Remuneration | 60 120 | 60 120 | 60 120 | 60 120 | 60 120 | 60 120 | 60 120 |
Dividend Recommended By Directors | | 264 000 | 264 000 | 264 000 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Accrued Liabilities | 117 732 | 129 119 | 127 667 | 146 557 | 248 200 | 156 251 | 152 210 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 218 049 | 4 700 259 | 5 586 429 | 6 127 582 | 6 684 170 | 6 741 850 | 7 587 044 |
Additional Provisions Increase From New Provisions Recognised | | -35 812 | | 65 820 | 55 810 | 114 306 | 475 461 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -19 394 | | | | |
Administrative Expenses | 930 450 | 758 689 | 720 691 | 660 626 | 778 321 | 787 413 | 763 501 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 85 | 94 | 94 | 98 | 99 | 96 | 94 |
Bank Borrowings | 717 251 | 661 322 | 605 123 | 548 527 | 63 701 | 63 701 | 67 292 |
Bank Borrowings Overdrafts | 653 550 | 597 621 | 541 422 | 484 826 | 424 526 | 361 001 | 294 425 |
Bank Overdrafts | | 216 651 | 475 135 | 33 426 | | | |
Cash Cash Equivalents Cash Flow Value | 27 986 | -216 651 | -475 135 | -33 426 | 686 064 | 1 490 187 | |
Comprehensive Income Expense | 524 799 | 443 992 | 490 646 | 893 052 | 326 710 | 1 228 654 | 782 907 |
Corporation Tax Payable | 172 313 | 139 976 | 143 429 | 101 214 | 28 311 | 169 308 | |
Cost Sales | 8 893 891 | 9 635 783 | 10 279 294 | 10 886 526 | 10 271 275 | 11 646 646 | 12 813 531 |
Creditors | 2 269 260 | 2 472 857 | 2 147 194 | 1 941 490 | 2 396 393 | 2 197 773 | 2 231 888 |
Current Tax For Period | 172 313 | 139 976 | 143 429 | 101 214 | 28 311 | 169 738 | -138 946 |
Depreciation Amortisation Expense | 1 289 201 | 1 427 281 | 1 426 994 | 1 444 666 | 1 466 101 | 1 499 747 | 1 606 053 |
Depreciation Expense Property Plant Equipment | 426 050 | 445 509 | 513 044 | 608 191 | 617 089 | 722 741 | 676 515 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 945 070 | 540 825 | 798 450 | 909 513 | 1 442 068 | 760 859 |
Disposals Property Plant Equipment | | 1 259 824 | 686 900 | 993 814 | 1 179 110 | 1 743 133 | 922 602 |
Dividend Per Share Interim | | 264 000 | 264 000 | 264 000 | | | |
Dividends Paid | 489 000 | 264 000 | 264 000 | 264 000 | 264 000 | 264 000 | 864 000 |
Dividends Paid Classified As Financing Activities | -489 000 | -264 000 | -264 000 | -264 000 | -264 000 | -264 000 | -864 000 |
Dividends Paid On Shares Interim | 489 000 | 264 000 | 264 000 | 264 000 | 264 000 | 264 000 | 864 000 |
Finance Lease Liabilities Present Value Total | 1 615 710 | 1 875 236 | 1 605 772 | 1 456 664 | 1 171 579 | 1 018 804 | 1 443 142 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 185 064 | | | |
Further Operating Expense Item Component Total Operating Expenses | 79 019 | 6 270 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 35 594 | 27 318 | 34 850 | 60 497 | 53 072 | 44 084 | 20 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 73 750 | -78 150 | 106 464 | 194 012 | 301 184 | -258 826 | 90 318 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -200 093 | -126 215 | -192 097 | -86 293 | -293 285 | 284 633 | 222 205 |
Gain Loss On Disposal Assets Income Statement Subtotal | -45 271 | 42 996 | 66 925 | 113 136 | -38 098 | 251 274 | 152 855 |
Gain Loss On Disposals Property Plant Equipment | -45 271 | 42 996 | 66 925 | 113 136 | -38 098 | 251 274 | 152 855 |
Gross Profit Loss | 1 719 019 | 1 443 248 | 1 487 938 | 1 681 474 | 685 618 | 2 387 511 | 1 974 902 |
Income Taxes Paid Refund Classified As Operating Activities | -149 484 | -172 313 | -139 976 | -143 429 | -101 214 | -28 741 | -169 738 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -95 779 | -244 637 | -258 484 | 441 709 | 719 490 | 804 123 | 303 348 |
Increase Decrease In Property Plant Equipment | | 565 005 | 369 400 | 418 258 | 294 625 | 363 332 | 540 034 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 60 000 | | | 35 416 | 7 065 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 427 280 | 1 426 995 | 1 444 667 | 1 466 101 | 1 499 748 | 1 606 053 |
Interest Expense On Bank Loans Similar Borrowings | 25 396 | 21 929 | 21 660 | 21 263 | 17 558 | 13 867 | 14 141 |
Interest Expense On Bank Overdrafts | 331 | 2 119 | 9 946 | 6 387 | 660 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 112 782 | 114 355 | 121 960 | 119 176 | 94 506 | 76 333 | 78 838 |
Interest Paid Classified As Operating Activities | -25 727 | -24 048 | -31 606 | -27 650 | -19 801 | -13 867 | -14 141 |
Interest Payable Similar Charges Finance Costs | 138 509 | 138 403 | 153 566 | 146 826 | 114 307 | 90 200 | 92 979 |
Merchandise | | | 60 000 | 60 000 | 60 000 | 95 416 | 102 481 |
Net Cash Flows From Used In Financing Activities | 1 878 186 | 1 937 219 | 1 991 337 | 708 931 | 1 211 948 | 615 394 | 401 956 |
Net Cash Flows From Used In Investing Activities | -65 702 | -136 819 | -43 712 | 1 020 202 | -109 723 | 2 396 354 | 2 003 036 |
Net Cash Flows From Used In Operating Activities | -1 716 705 | -1 555 763 | -1 689 141 | -2 170 842 | -1 821 715 | -2 722 821 | -2 708 340 |
Net Cash Generated From Operations | -2 004 698 | -1 866 479 | -1 982 683 | -2 461 097 | -2 037 236 | -2 841 762 | -2 971 057 |
Net Current Assets Liabilities | -588 500 | -772 367 | -761 210 | -145 777 | 608 436 | 1 433 946 | 1 322 591 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 796 569 | 686 559 | 768 247 | 1 021 848 | 525 138 | 1 602 898 | 1 212 401 |
Other Comprehensive Income Expense Net Tax | | | | 185 064 | | | |
Other Creditors | 308 989 | 170 201 | 145 940 | 165 457 | 202 103 | 101 682 | 392 306 |
Other Deferred Tax Expense Credit | -39 052 | -35 812 | -19 394 | 65 820 | 55 810 | 114 306 | 475 461 |
Other Operating Income Format1 | 8 000 | 2 000 | 1 000 | 1 000 | 617 841 | 2 800 | 1 000 |
Other Taxation Social Security Payable | 350 256 | 385 079 | 456 897 | 420 189 | 604 546 | 484 230 | 265 795 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 558 693 | -1 617 289 | -1 671 139 | -388 336 | -887 647 | -287 870 | 525 029 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 256 485 | 192 839 | 85 513 | 134 283 | 120 621 | 333 418 | 206 447 |
Prepayments Accrued Income | 104 715 | 79 128 | 65 187 | 58 106 | 51 103 | 22 229 | 22 312 |
Proceeds From Sales Property Plant Equipment | -409 998 | -357 750 | -213 000 | -308 500 | -231 499 | -552 339 | -314 598 |
Profit Loss | 524 799 | 443 992 | 490 646 | 707 988 | 326 710 | 1 228 654 | 782 907 |
Profit Loss On Ordinary Activities Before Tax | 658 060 | 548 156 | 614 681 | 875 022 | 410 831 | 1 512 698 | 1 119 422 |
Property Plant Equipment Gross Cost | 10 945 606 | 11 959 460 | 12 716 062 | 13 130 950 | 13 506 748 | 13 619 258 | 15 004 290 |
Provisions | 285 209 | 249 397 | 230 003 | 295 823 | 351 633 | 465 939 | 941 400 |
Provisions For Liabilities Balance Sheet Subtotal | 285 209 | 249 397 | 230 003 | 295 823 | 351 633 | 465 939 | 941 400 |
Purchase Property Plant Equipment | -344 296 | -220 931 | -169 288 | -1 328 702 | -121 776 | -1 855 643 | -2 317 634 |
Repayments Borrowings Classified As Financing Activities | -52 864 | -55 930 | -56 198 | -56 595 | -60 301 | -63 524 | -62 985 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -105 064 | | | |
Social Security Costs | 312 801 | 327 211 | 354 243 | 372 602 | 389 810 | 416 050 | 463 095 |
Staff Costs Employee Benefits Expense | 3 586 564 | 3 645 536 | 3 827 968 | 4 093 803 | 4 212 827 | 4 518 048 | 4 706 870 |
Tax Expense Credit Applicable Tax Rate | 131 612 | 106 890 | 116 789 | 166 254 | 78 058 | 287 413 | 212 690 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 29 273 | 26 816 | 26 102 | -65 616 | -59 371 | -118 146 | -323 728 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 428 | 6 270 | 537 | 576 | 9 624 | 471 | 1 134 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 133 261 | 104 164 | 124 035 | 167 034 | 84 121 | 284 044 | 336 515 |
Total Additions Including From Business Combinations Property Plant Equipment | | 2 273 678 | 1 443 502 | 1 328 702 | 1 554 908 | 1 855 643 | 2 307 634 |
Total Assets Less Current Liabilities | 6 139 057 | 6 486 834 | 6 368 423 | 6 857 591 | 7 431 014 | 8 311 354 | 8 739 837 |
Total Borrowings | 3 665 015 | 4 261 195 | 4 066 555 | 3 179 914 | 3 631 673 | 3 280 278 | 3 742 322 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 80 000 | | | |
Total Operating Lease Payments | 79 019 | 6 270 | | 25 739 | 48 967 | 48 718 | 48 723 |
Trade Creditors Trade Payables | 432 101 | 446 529 | 506 888 | 699 201 | 677 739 | 731 599 | 753 769 |
Trade Debtors Trade Receivables | 2 054 355 | 2 206 157 | 2 413 785 | 2 507 159 | 2 785 337 | 2 549 689 | 2 329 401 |
Turnover Revenue | 10 612 910 | 11 079 031 | 11 767 232 | 12 568 000 | 10 956 893 | 14 034 157 | 14 788 433 |
Wages Salaries | 3 017 278 | 3 125 486 | 3 388 212 | 3 586 918 | 3 702 396 | 3 768 580 | 4 037 328 |
Further Item Interest Expense Component Total Interest Expense | | | | | 1 583 | | |
Government Grant Income | | | | | 616 841 | 1 800 | |
Rental Leasing Income | | | | 1 000 | 1 000 | 1 000 | 1 000 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 29 042 |