Profit & Loss |
Date of Accounts |
2011-09-30 | 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 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 772 | 497 | 1 055 | 43 864 | 58 807 | 62 122 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 105 352 | 125 408 | 189 660 | 197 900 | 297 682 | 256 862 | 120 801 | 348 422 |
Current Assets | 288 826 | 211 439 | 118 887 | 259 111 | 275 436 | 214 972 | 311 300 | 331 914 | 394 632 | 365 435 | 347 100 | 470 656 | 615 163 |
Debtors | 265 076 | 177 263 | 75 510 | 239 478 | 113 566 | 56 135 | 176 761 | 113 368 | 189 298 | 60 671 | 78 647 | 340 537 | 247 697 |
Net Assets Liabilities | | | | | | 62 122 | 100 102 | 147 200 | 203 721 | 235 457 | 280 323 | 320 916 | 343 141 |
Other Debtors | | | | | | 3 309 | 5 781 | 5 616 | 6 359 | 8 057 | 12 625 | 11 802 | 14 152 |
Property Plant Equipment | | | | | | 57 367 | 53 088 | 51 500 | 68 227 | 54 851 | 79 338 | 54 530 | 39 210 |
Total Inventories | | | | | | 53 485 | 9 131 | 28 886 | 7 434 | 7 082 | 11 591 | 9 318 | 19 044 |
Cash Bank In Hand | 6 021 | 25 518 | 0 | 12 304 | 121 870 | 105 352 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 772 | 497 | 1 055 | 43 864 | 58 807 | 62 122 | | | | | | | |
Stocks Inventory | 17 729 | 8 658 | 43 377 | 7 329 | 40 000 | 53 485 | | | | | | | |
Tangible Fixed Assets | 33 138 | 26 434 | 26 148 | 34 232 | 25 988 | 57 367 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 672 | 397 | 955 | 43 764 | 58 707 | 62 022 | | | | | | | |
Shareholder Funds | 772 | 497 | 1 055 | 43 864 | 58 807 | 62 122 | | | | | | | |
|
Other Financial Data |
Total Fixed Assets Additions | | 1 331 | 6 607 | 17 192 | | 65 381 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 57 920 | 59 251 | 48 487 | 64 554 | 64 554 | 90 986 | | | | | | | |
Total Fixed Assets Depreciation | 24 782 | 32 817 | 22 339 | 30 322 | 38 566 | 33 619 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 8 035 | 6 893 | 9 108 | 8 244 | 21 237 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | -17 371 | -1 125 | | -26 184 | | | | | | | |
Total Fixed Assets Disposals | | | -17 371 | -1 125 | | -38 949 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | | | | | | 35 028 | 35 581 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 33 619 | 53 500 | 66 065 | 60 708 | 80 093 | 61 335 | 86 898 | 88 170 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 3 755 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 17 077 | 17 915 | 44 562 | 6 009 | 71 942 | 1 000 | 3 867 |
Administration Support Average Number Employees | | | | | | | | | | | 1 | 1 | |
Administrative Expenses | | | | | | | 151 570 | 148 656 | | | 234 974 | 245 910 | |
Amounts Owed To Directors | | | | | | | | | | | 98 | 398 | |
Average Number Employees During Period | | | | | | 6 | 9 | 8 | 7 | 6 | 6 | 6 | 6 |
Bank Borrowings Overdrafts | | | | | | 40 836 | 27 583 | 26 376 | 12 824 | | 4 167 | 10 000 | 10 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 256 862 | 120 801 | |
Comprehensive Income Expense | | | | | | | 100 980 | 103 098 | | | 90 866 | 86 593 | |
Corporation Tax Payable | | | | | | 6 226 | 25 495 | 24 557 | 25 917 | 16 748 | 5 923 | 21 723 | 13 124 |
Cost Sales | | | | | | | 752 078 | 766 890 | | | 560 425 | 745 461 | |
Creditors | | | | | | 124 127 | 202 734 | 208 325 | 231 044 | 172 267 | 93 676 | 158 076 | 277 964 |
Current Tax For Period | | | | | | | | | | | 1 321 | 21 723 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | -3 816 | 3 755 | |
Deferred Tax Liabilities | | | | | | | | | | | 6 606 | 10 361 | |
Depreciation Expense Property Plant Equipment | | | | | | | 21 356 | 19 503 | | | 30 741 | 25 808 | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 1 475 | 6 938 | 26 442 | | 49 499 | 245 | 17 915 |
Disposals Property Plant Equipment | | | | | | | 1 475 | 6 938 | 33 192 | | 66 213 | 245 | 17 915 |
Dividends Paid | | | | | | | 63 000 | 56 000 | | | | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | 46 000 | 46 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 9 304 | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | | | -4 939 | 4 389 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -55 936 | 47 382 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -17 976 | -261 890 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | -4 509 | 2 273 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 23 286 | | |
Gross Profit Loss | | | | | | | 296 196 | 283 519 | | | 324 424 | 359 173 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 12 146 | 5 923 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -40 820 | -136 061 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | | 122 890 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 21 356 | 19 503 | 21 085 | 19 385 | 30 741 | 25 808 | 19 187 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | | 503 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 1 079 | 689 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | | 1 079 | 1 192 | |
Interest Payable Similar Charges Finance Costs | | | | | | | 18 154 | 7 208 | | | 1 079 | 1 192 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -9 198 | -59 171 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | -31 942 | -1 000 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 320 | -75 890 | |
Net Cash Generated From Operations | | | | | | | | | | | 13 545 | -68 775 | |
Net Current Assets Liabilities | 19 637 | 5 297 | -7 414 | 61 134 | 130 745 | 90 845 | 108 566 | 123 589 | 163 588 | 193 168 | 253 424 | 312 580 | 337 199 |
Net Debt Funds | | | | | | | | | | | -197 460 | -74 570 | |
Number Shares Issued Fully Paid | | | | | | | | | | | 100 | 100 | |
Operating Profit Loss | | | | | | | 144 626 | 134 863 | | | 89 450 | 113 263 | |
Other Creditors | | | | | | 21 089 | 51 993 | 77 332 | 90 656 | 59 363 | 5 568 | 41 244 | 155 109 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 3 | | | | | | |
Other Taxation Social Security Payable | | | | | | 21 025 | 76 597 | 40 217 | 43 301 | 24 112 | 17 293 | 27 758 | 61 948 |
Par Value Share | | | | | | | | | | | | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | 13 217 | 9 304 | |
Pension Costs Defined Contribution Plan | | | | | | | | | | | 5 798 | 6 149 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 5 798 | 6 149 | |
Prepayments Accrued Income | | | | | | | | | | | 5 464 | 5 141 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | 50 019 | -3 867 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | 40 000 | | |
Production Average Number Employees | | | | | | | | | | | 4 | 4 | |
Profit Loss | | | | | | | 100 980 | 103 098 | | | 90 866 | 86 593 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 126 475 | 127 655 | | | 88 371 | 112 071 | |
Property Plant Equipment Gross Cost | | | | | | 90 986 | 106 588 | 117 565 | 128 935 | 134 944 | 140 673 | 141 428 | 127 380 |
Provisions | | | | | | | | | | | 6 606 | 10 361 | |
Purchase Property Plant Equipment | | | | | | | | | | | 71 942 | 1 000 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 305 029 | 325 537 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 10 422 | 6 606 | 10 361 | 7 450 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 25 495 | 24 557 | | | -2 495 | 25 478 | |
Total Assets Less Current Liabilities | 52 775 | 31 731 | 18 734 | 95 366 | 156 733 | 148 212 | 161 654 | 175 089 | 231 815 | 248 019 | 332 762 | 367 110 | 376 409 |
Trade Creditors Trade Payables | | | | | | 34 951 | 21 066 | 39 843 | 58 346 | 72 044 | 16 295 | 57 351 | 37 783 |
Trade Debtors Trade Receivables | | | | | | 52 826 | 170 980 | 107 752 | 182 939 | 52 614 | 66 022 | 328 735 | 233 545 |
Turnover Revenue | | | | | | | 1 048 274 | 1 050 409 | | | 884 849 | 1 104 634 | |
Wages Salaries | | | | | | | | | | | 299 231 | 319 388 | |
Work In Progress | | | | | | | | | | | 11 591 | 9 318 | |
Creditors Due After One Year Total Noncurrent Liabilities | 45 780 | 26 459 | 12 869 | 45 000 | 97 926 | 86 090 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 269 189 | 206 142 | 126 301 | 197 977 | 144 691 | 124 127 | | | | | | | |
Fixed Assets | 33 138 | 26 434 | 26 148 | 34 232 | 25 988 | 57 367 | | | | | | | |
Provisions For Liabilities Charges | 6 223 | 4 775 | 4 810 | 6 502 | 0 | | | | | | | | |
Tangible Fixed Assets Additions | | 1 331 | 6 607 | 17 192 | | 65 381 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 57 920 | 59 251 | 48 487 | 64 554 | 64 554 | 90 986 | | | | | | | |
Tangible Fixed Assets Depreciation | 24 782 | 32 817 | 22 339 | 30 322 | 38 566 | 33 619 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 8 035 | 6 893 | 9 108 | 8 244 | 21 237 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | -17 371 | -1 125 | | -26 184 | | | | | | | |
Tangible Fixed Assets Disposals | | | -17 371 | -1 125 | | -38 949 | | | | | | | |