Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 199 312 | 3 546 630 | 4 439 301 | 5 688 447 | 4 832 618 |
Current Assets | 9 871 066 | 10 469 597 | 10 171 315 | 12 295 387 | 14 341 483 |
Debtors | 4 804 081 | 5 156 595 | 4 059 943 | 4 352 746 | 5 815 081 |
Net Assets Liabilities | 8 010 771 | 9 676 841 | 11 021 820 | 12 209 048 | 13 805 337 |
Other Debtors | 124 501 | 232 424 | 140 673 | 186 945 | 252 032 |
Property Plant Equipment | 2 516 084 | 3 981 533 | 4 955 696 | 4 766 970 | 5 100 631 |
Total Inventories | 1 867 673 | 1 766 372 | 1 672 071 | 2 254 194 | 3 693 784 |
|
Other Financial Data |
Audit Fees Expenses | 5 400 | 5 400 | 8 000 | 8 000 | 8 000 |
Accrued Liabilities Deferred Income | 828 514 | 1 046 498 | 567 194 | 682 191 | 1 011 262 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | 336 000 | 336 000 | | |
Accumulated Amortisation Impairment Intangible Assets | 149 000 | 149 000 | 149 000 | 149 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 677 964 | 1 961 574 | 2 198 208 | 2 695 944 | 3 089 974 |
Additions From Acquisitions Investment Property Fair Value Model | | | | | 12 296 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 858 059 | 1 494 640 | 412 419 | 1 337 183 |
Administrative Expenses | 2 285 001 | 2 268 853 | 2 103 488 | 2 097 826 | 2 662 252 |
Average Number Employees During Period | 81 | 80 | 86 | 86 | 100 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 20 356 | 14 675 | 8 995 | 3 313 | |
Cash Cash Equivalents Cash Flow Value | 3 199 312 | 3 546 630 | 4 439 301 | 5 688 447 | 4 832 618 |
Corporation Tax Payable | 82 596 | 36 008 | 98 619 | 130 565 | 263 335 |
Corporation Tax Recoverable | 1 478 | 804 408 | 414 361 | 222 598 | |
Cost Sales | 28 952 227 | 29 504 740 | 27 069 819 | 29 211 043 | 42 576 525 |
Creditors | 13 207 | 8 095 | 2 982 | 4 568 999 | 5 542 729 |
Current Tax For Period | 296 346 | 217 883 | 98 619 | 130 565 | 263 335 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -1 576 | 24 249 | 128 945 | 19 803 | 209 738 |
Depreciation Expense Property Plant Equipment | 341 980 | 5 681 | 5 681 | 593 961 | 591 960 |
Depreciation Impairment Expense Property Plant Equipment | 347 661 | 392 610 | 520 477 | 599 642 | 595 273 |
Distribution Costs | 495 975 | 541 378 | 521 173 | 562 130 | 793 559 |
Dividends Paid | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 |
Dividends Paid Classified As Financing Activities | -2 000 | -2 000 | -2 000 | -2 000 | -2 000 |
Dividends Paid On Shares Interim | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 |
Finance Lease Liabilities Present Value Total | 18 319 | 13 207 | 8 094 | 2 982 | |
Finance Lease Payments Owing Minimum Gross | 21 758 | 15 686 | 9 613 | 3 541 | |
Finished Goods Goods For Resale | 1 867 673 | 1 766 372 | 1 672 071 | 2 254 194 | 3 693 784 |
Fixed Assets | | | | 4 766 970 | 5 500 631 |
Further Item Tax Increase Decrease Component Adjusting Items | 4 633 | 5 933 | 6 629 | -4 746 | -55 229 |
Future Finance Charges On Finance Leases | 3 439 | 2 479 | 1 519 | 559 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 314 777 | 371 228 | 508 306 | 395 365 | 371 986 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 7 295 | 44 212 | 972 | 1 670 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | -20 545 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | -20 545 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -495 126 | -89 361 | 855 541 | -1 037 481 | -843 942 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 646 189 | -450 416 | -706 605 | 484 566 | 1 684 933 |
Gain Loss In Cash Flows From Change In Inventories | -284 471 | -101 301 | -94 301 | 582 123 | 1 439 590 |
Gain Loss On Disposals Property Plant Equipment | | 11 917 | | -1 503 | |
Government Grant Income | | | 100 135 | 500 072 | 26 105 |
Gross Profit Loss | 4 290 821 | 4 047 484 | 3 669 270 | 3 238 381 | 5 519 662 |
Impairment Loss Reversal On Investments | | | | | 20 545 |
Income Taxes Paid Refund Classified As Operating Activities | -645 301 | -395 625 | 768 400 | 264 361 | 92 033 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | -435 000 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | -20 545 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -671 776 | -414 361 | -171 217 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 392 610 | 520 477 | 599 642 | 595 273 |
Intangible Assets Gross Cost | 149 000 | 149 000 | 149 000 | 149 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 960 | 960 | 960 | 960 | 1 066 |
Interest Income On Bank Deposits | 323 | 2 133 | 2 311 | 142 | 969 |
Interest Payable Similar Charges Finance Costs | 960 | 960 | 960 | 960 | 1 066 |
Interest Received Classified As Investing Activities | -323 | -2 133 | -6 798 | -3 128 | -1 217 |
Investment Property | | | | | 400 000 |
Investment Property Fair Value Model | | | | | 400 000 |
Net Cash Flows From Used In Operating Activities | -1 344 653 | -2 198 439 | -2 387 626 | -1 665 549 | -497 415 |
Net Cash Generated From Operations | -1 990 914 | -2 595 024 | -1 620 186 | -1 402 148 | -406 448 |
Net Current Assets Liabilities | 5 619 207 | 6 174 965 | 6 669 613 | 7 726 388 | 8 798 754 |
Net Finance Income Costs | 323 | 2 133 | 6 798 | 3 128 | 1 217 |
Net Interest Paid Received Classified As Operating Activities | -960 | -960 | -960 | -960 | -1 066 |
Operating Profit Loss | 1 509 845 | 1 237 253 | 1 154 344 | 1 166 211 | 2 091 756 |
Other Creditors | 850 | 2 140 | 273 043 | 6 085 | 11 855 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 109 000 | 283 843 | 101 906 | 174 492 |
Other Disposals Property Plant Equipment | | 109 000 | 283 843 | 103 409 | 174 492 |
Other Interest Income | | | 4 487 | 2 986 | 248 |
Other Interest Receivable Similar Income Finance Income | 323 | 2 133 | 6 798 | 3 128 | 1 217 |
Other Operating Income Format1 | | | 109 735 | 587 786 | 27 905 |
Other Taxation Social Security Payable | 37 176 | 40 121 | 31 799 | 53 635 | 52 321 |
Payments Finance Lease Liabilities Classified As Financing Activities | -5 112 | -5 112 | -5 113 | -5 112 | -2 982 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 912 | 34 434 | 41 772 | 45 460 | 51 585 |
Prepayments Accrued Income | 88 718 | 98 581 | 130 697 | 159 151 | 175 088 |
Proceeds From Sales Property Plant Equipment | | -11 917 | | | |
Profit Loss | 1 214 438 | 1 668 070 | 1 346 979 | 1 189 228 | 1 598 289 |
Profit Loss On Ordinary Activities Before Tax | 1 509 208 | 1 238 426 | 1 160 182 | 1 168 379 | 2 071 362 |
Property Plant Equipment Gross Cost | 4 194 048 | 5 943 107 | 7 153 904 | 7 462 914 | 8 190 605 |
Provisions For Liabilities Balance Sheet Subtotal | 111 313 | 135 562 | | | |
Purchase Investment Properties | | | | | -12 296 |
Purchase Property Plant Equipment | -610 204 | -1 858 059 | -1 494 640 | -412 419 | -1 337 183 |
Social Security Costs | 253 188 | 267 975 | 215 352 | 250 051 | 345 597 |
Staff Costs Employee Benefits Expense | 2 844 383 | 3 035 596 | 2 641 593 | 2 900 771 | 3 797 456 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 111 313 | 135 562 | 264 507 | 284 310 | 494 048 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 76 070 | |
Tax Expense Credit Applicable Tax Rate | 286 750 | 235 301 | 220 435 | 221 992 | 393 559 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 387 | 898 | 500 | 133 | 4 560 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 294 770 | -429 644 | -186 797 | -20 849 | 473 073 |
Total Assets Less Current Liabilities | 8 135 291 | 10 156 498 | 11 625 309 | 12 493 358 | 14 299 385 |
Total Current Tax Expense Credit | 296 346 | -453 893 | -315 742 | -40 652 | 263 335 |
Total Operating Lease Payments | 190 558 | 179 600 | 185 420 | 226 092 | 265 465 |
Trade Creditors Trade Payables | 3 297 611 | 3 164 753 | 2 525 935 | 3 693 541 | 4 203 956 |
Trade Debtors Trade Receivables | 4 589 384 | 4 021 182 | 3 374 212 | 3 784 052 | 5 387 961 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | -26 751 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | 16 000 | | |
Turnover Revenue | 33 243 048 | 33 552 224 | 30 739 089 | 32 449 424 | 48 096 187 |
Wages Salaries | 2 572 283 | 2 733 187 | 2 384 469 | 2 570 889 | 3 400 274 |
Company Contributions To Defined Benefit Plans Directors | 806 | 1 316 | 1 313 | 1 321 | 520 |
Director Remuneration | | 579 605 | 176 384 | 272 306 | 579 605 |
Director Remuneration Benefits Including Payments To Third Parties | 580 106 | 580 921 | 177 697 | 273 627 | 580 125 |