Profit & Loss |
Date of Accounts |
2015-09-30 | 2016-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 008 280 | 6 493 805 | 7 945 963 | 4 414 358 | 4 687 201 | 8 794 932 | 6 572 817 |
Current Assets | | | 14 002 402 | 13 520 714 | 12 210 804 | 20 370 347 | 15 478 954 |
Debtors | 388 642 | 291 068 | 6 056 439 | 9 094 988 | 7 438 566 | 11 520 378 | 8 847 308 |
Net Assets Liabilities | | | 4 142 573 | 4 943 817 | 4 497 827 | 6 724 869 | 4 718 022 |
Other Debtors | | | 2 599 | 11 898 | 6 602 | | |
Property Plant Equipment | 531 105 | 482 264 | 572 643 | 504 918 | 481 177 | 468 570 | 414 104 |
Total Inventories | 65 185 | 29 969 | | 11 368 | 85 037 | 55 037 | 58 829 |
|
Other Financial Data |
Audit Fees Expenses | 6 750 | 7 250 | 9 000 | 9 000 | 10 000 | 10 500 | 11 500 |
Accrued Liabilities Deferred Income | 233 029 | 795 981 | 2 043 358 | 1 999 732 | 1 732 627 | 2 815 325 | 2 483 687 |
Accumulated Depreciation Impairment Property Plant Equipment | 649 083 | 785 799 | 1 100 064 | 1 235 171 | 1 363 652 | 1 368 418 | 1 364 702 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 107 954 | | 103 615 | 133 866 | 152 217 | 106 860 |
Administrative Expenses | 2 328 478 | 3 804 140 | 3 888 023 | 4 838 510 | 3 721 018 | 4 994 986 | 5 536 032 |
Amounts Recoverable On Contracts | | | 2 403 100 | 5 014 597 | 4 993 815 | 6 994 941 | 5 691 040 |
Average Number Employees During Period | 109 | 140 | 179 | 201 | 188 | 186 | 184 |
Bank Borrowings Overdrafts | | | | | | 3 000 000 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 383 603 | 287 708 | 187 665 | 124 679 | 91 733 | 21 319 | |
Cash Cash Equivalents Cash Flow Value | | | 7 945 963 | 4 414 358 | 4 687 201 | 8 794 932 | 6 572 817 |
Corporation Tax Payable | 235 612 | 406 009 | 531 390 | 450 501 | | | 3 387 |
Corporation Tax Recoverable | | | | | 68 996 | 80 794 | |
Cost Sales | 20 693 337 | 22 770 191 | 35 300 754 | 38 437 101 | 27 080 534 | 40 277 522 | 38 497 172 |
Creditors | | | 82 804 | 29 262 | 7 580 | 14 042 457 | 11 175 036 |
Current Tax For Period | 235 612 | 406 009 | 531 390 | 450 501 | 75 293 | 487 987 | 284 203 |
Deferred Tax Asset Debtors | | | | | | | 158 986 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 3 491 | 6 683 | 16 105 | -9 664 | 3 483 | 6 876 | -230 577 |
Depreciation Expense Property Plant Equipment | | | 64 570 | 41 568 | 30 575 | 7 106 | |
Depreciation Impairment Expense Property Plant Equipment | | | 180 618 | 166 851 | 153 815 | 153 265 | 145 974 |
Dividend Per Share Final | | | | | | 8 | 8 |
Dividends Paid | | | 1 559 029 | 1 465 000 | 1 265 000 | 450 000 | 37 500 |
Dividends Paid Classified As Financing Activities | | | -1 559 029 | -1 465 000 | -1 265 000 | -450 000 | -3 982 500 |
Dividends Paid On Shares Final | | | 473 496 | 475 000 | 425 000 | 450 000 | 37 500 |
Finance Lease Liabilities Present Value Total | 300 566 | 176 504 | 82 804 | 29 262 | 7 580 | | |
Finance Lease Payments Owing Minimum Gross | 441 092 | 352 563 | 191 497 | 106 885 | 28 097 | 7 543 | |
Finished Goods Goods For Resale | | | | 11 368 | 85 037 | 55 037 | 58 829 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -3 000 000 | 3 000 000 |
Further Item Interest Expense Component Total Interest Expense | | | | 97 195 | 60 798 | 47 640 | |
Further Item Tax Increase Decrease Component Adjusting Items | -434 | | | -415 389 | -519 790 | -643 780 | -5 269 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 443 031 | 1 273 992 | 818 426 | 1 246 347 | 1 105 934 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 361 855 | -2 983 572 | -145 305 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -1 725 418 | 4 070 014 | -2 751 262 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 73 669 | -30 000 | 3 792 |
Gain Loss On Disposals Property Plant Equipment | -1 879 | 310 | 934 | 1 025 | 2 978 | 23 502 | 26 923 |
Government Grant Income | | | | | 488 129 | 100 730 | 58 |
Gross Profit Loss | | | 6 809 602 | 7 218 331 | 3 667 821 | 7 507 208 | 7 000 635 |
Income Taxes Paid Refund Classified As Operating Activities | | | -207 533 | -116 000 | -75 000 | 143 995 | 366 278 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -1 705 817 | 3 531 605 | -272 843 | -4 107 731 | 2 222 115 |
Increase Decrease In Current Tax Due To Changes In Accounting Policies Errors | | | -116 301 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -116 301 | -415 389 | -519 790 | -643 780 | -566 300 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 155 772 | | 166 851 | 153 815 | 153 265 | 145 974 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 37 355 | 4 436 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 89 685 | 91 135 | 15 846 | 8 827 | 3 285 | 694 | |
Interest Income On Bank Deposits | 13 908 | 21 741 | 7 642 | 17 893 | 7 147 | 862 | 2 754 |
Interest Payable Similar Charges Finance Costs | 89 685 | 91 135 | 93 844 | 106 022 | 64 083 | 85 689 | 4 436 |
Interest Received Classified As Investing Activities | -13 908 | -21 741 | -7 642 | -17 893 | -7 147 | -862 | -2 754 |
Net Cash Flows From Used In Financing Activities | | | 1 831 757 | 1 549 612 | 1 343 788 | -2 479 446 | 6 998 613 |
Net Cash Flows From Used In Investing Activities | | | 221 272 | 80 208 | 119 949 | 116 294 | 61 831 |
Net Cash Flows From Used In Operating Activities | -3 724 811 | -2 374 604 | -3 758 846 | 1 901 785 | -1 736 580 | -1 744 579 | -4 838 329 |
Net Cash Generated From Operations | | | -4 060 223 | 1 679 763 | -1 875 663 | -1 686 273 | -4 476 487 |
Net Current Assets Liabilities | | | 3 723 629 | 4 529 393 | 4 088 945 | 6 327 890 | 4 303 918 |
Net Finance Income Costs | 13 908 | 21 741 | 7 642 | 17 893 | 7 147 | 862 | 2 754 |
Net Interest Paid Received Classified As Operating Activities | -89 685 | -91 135 | -93 844 | -106 022 | -64 083 | -85 689 | -4 436 |
Operating Profit Loss | | | 2 921 579 | 2 379 821 | 434 932 | 2 612 952 | 1 464 661 |
Other Creditors | | | 106 529 | 123 953 | 83 959 | 83 539 | 52 885 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 19 056 | | 31 744 | 25 334 | 148 499 | 149 690 |
Other Disposals Property Plant Equipment | | 20 079 | | 36 233 | 29 126 | 160 058 | 165 042 |
Other Distributions To Owners Decrease Increase In Equity | | | | | | | 3 945 000 |
Other Interest Receivable Similar Income Finance Income | 13 908 | 21 741 | 7 642 | 17 893 | 7 147 | 862 | 2 754 |
Other Operating Income Format1 | | | | | 488 129 | 100 730 | 58 |
Other Remaining Borrowings | | | 900 000 | 900 000 | 900 000 | 850 000 | 841 430 |
Other Taxation Social Security Payable | | | | | 1 122 700 | 276 519 | 273 418 |
Payments Finance Lease Liabilities Classified As Financing Activities | 262 689 | -88 529 | -109 977 | -84 612 | -78 788 | -20 554 | -7 543 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 95 748 | 121 757 | 177 703 | 273 873 | 339 827 | 332 543 | 276 346 |
Prepayments Accrued Income | | | 463 937 | 407 398 | 381 760 | 560 051 | 479 088 |
Proceeds From Sales Property Plant Equipment | -2 021 | -1 333 | -5 492 | -5 514 | -6 770 | -35 061 | -42 275 |
Profit Loss | 872 186 | 1 565 830 | 2 404 183 | 2 266 244 | 819 010 | 2 677 042 | 1 975 653 |
Profit Loss On Ordinary Activities Before Tax | 1 111 289 | 1 978 522 | 2 835 377 | 2 291 692 | 377 996 | 2 528 125 | 1 462 979 |
Property Plant Equipment Gross Cost | 1 180 188 | 1 268 063 | 1 672 707 | 1 740 089 | 1 844 829 | 1 836 988 | 1 778 806 |
Provisions For Liabilities Balance Sheet Subtotal | | | 70 895 | 61 232 | 64 715 | 71 591 | |
Purchase Property Plant Equipment | -348 096 | -107 954 | -234 406 | -103 615 | -133 866 | -152 217 | -106 860 |
Raw Materials Consumables | 65 185 | 29 969 | | | | | |
Repayments Borrowings Classified As Financing Activities | | | -162 751 | | | -50 000 | -8 570 |
Social Security Costs | 400 231 | 527 468 | 714 637 | 893 801 | 805 802 | 898 132 | 973 272 |
Staff Costs Employee Benefits Expense | | | 8 671 271 | 10 224 083 | 9 478 146 | 10 584 356 | 10 701 363 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 24 618 | 37 561 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 723 | 16 988 | 8 773 | 5 416 | 6 957 | 14 519 | 7 229 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 239 103 | 412 692 | 431 194 | 25 448 | -441 014 | -148 917 | -512 674 |
Total Assets Less Current Liabilities | | | 4 296 272 | 5 034 311 | 4 570 122 | 6 796 460 | 4 718 022 |
Total Current Tax Expense Credit | | | 415 089 | 35 112 | -444 497 | -155 793 | -282 097 |
Total Operating Lease Payments | | | 463 900 | 525 612 | 509 180 | 585 585 | 730 696 |
Trade Creditors Trade Payables | 4 160 896 | 4 360 659 | 6 216 772 | 4 796 064 | 4 262 056 | 7 009 531 | 7 520 229 |
Trade Debtors Trade Receivables | 1 359 621 | 2 200 364 | 3 186 803 | 3 867 015 | 1 987 393 | 2 801 272 | 1 863 919 |
Turnover Revenue | 24 208 881 | 28 622 247 | 42 110 356 | 45 655 432 | 30 748 355 | 47 784 730 | 45 497 807 |
Wages Salaries | 4 300 047 | 6 117 638 | 7 778 931 | 9 056 409 | 8 332 517 | 9 353 681 | 9 451 745 |
Company Contributions To Defined Benefit Plans Directors | 26 217 | 25 888 | 30 064 | 17 524 | 34 066 | 27 465 | 30 272 |
Director Remuneration | | | | 525 642 | 557 900 | 672 630 | 949 593 |
Director Remuneration Benefits Including Payments To Third Parties | | | 357 129 | 543 166 | 591 966 | 700 095 | 979 865 |