Profit & Loss |
Date of Accounts |
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 |
Currency |
| | | | | | | | | | |
Net Worth | 2 875 202 | 2 703 711 | 2 726 386 | 6 842 547 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 4 213 880 | 4 957 501 | 3 207 731 | 3 057 762 | 3 007 245 | 3 510 153 | 4 534 394 | 4 235 696 |
Current Assets | 2 922 810 | 2 610 538 | 2 973 319 | 9 109 580 | 6 650 809 | 5 366 374 | 5 568 030 | 6 016 032 | 6 033 825 | 7 708 189 | 7 778 810 |
Debtors | 993 836 | 815 708 | 978 327 | 4 211 348 | 1 212 222 | 1 486 202 | 1 511 063 | 1 808 420 | 1 298 070 | 1 702 937 | 1 780 891 |
Net Assets Liabilities | | | | 6 842 547 | 6 839 800 | 7 139 766 | 7 321 181 | 7 728 230 | 8 133 065 | 9 101 461 | 9 551 881 |
Property Plant Equipment | | | | 780 654 | 1 633 833 | 3 305 351 | 3 439 303 | 3 479 767 | 3 636 268 | 3 821 825 | 4 043 900 |
Total Inventories | | | | 522 455 | 481 086 | 672 441 | 999 205 | 1 200 367 | 1 225 602 | 1 470 858 | 1 762 223 |
Cash Bank In Hand | 981 449 | 835 999 | 1 379 120 | 4 213 880 | | | | | | | |
Other Debtors | 5 193 | 20 | 4 692 | | | | | | | | |
Stocks Inventory | 448 339 | 452 990 | 464 613 | 522 455 | | | | | | | |
Tangible Fixed Assets | 821 711 | 753 046 | 747 790 | 780 654 | | | | | | | |
Trade Debtors | 925 981 | 780 449 | 896 458 | 866 380 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | | |
Profit Loss Account Reserve | 2 762 710 | 2 591 219 | 2 613 894 | 6 730 055 | | | | | | | |
Shareholder Funds | 2 875 202 | 2 703 711 | 2 726 386 | 6 842 547 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 | 6 440 | 6 800 | 6 900 | 6 900 | 11 900 | 12 800 |
Other Non-audit Services Fees | | | | 15 910 | 4 630 | | | | | | |
Accrued Liabilities Deferred Income | | | | 958 013 | 229 489 | 294 348 | 378 206 | 319 268 | 355 049 | 375 834 | 365 044 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 865 583 | 1 905 494 | 2 027 706 | 2 136 417 | 2 263 445 | 2 412 397 | 2 513 004 | 2 689 601 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 992 777 | | | | | | |
Administrative Expenses | 996 402 | 655 892 | 781 604 | 725 096 | 735 972 | 778 413 | 834 682 | 884 250 | 974 894 | 1 026 722 | 1 047 233 |
Applicable Tax Rate | | | | 21 | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 98 | 97 | 105 | 103 | 109 | 107 | 106 | 111 |
Bank Borrowings Overdrafts | | | | 44 769 | 18 846 | 10 961 | 12 072 | 13 172 | 14 664 | | |
Bank Overdrafts | | 37 845 | 13 422 | 44 769 | 18 846 | 10 961 | 12 072 | 13 172 | 14 664 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 56 531 | 75 395 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 4 169 111 | 4 938 655 | 3 196 770 | 3 045 690 | 2 994 073 | 3 495 489 | 4 534 394 | |
Comprehensive Income Expense | | | | 4 124 561 | 58 053 | | | 531 049 | 528 835 | 1 302 396 | 778 420 |
Corporation Tax Payable | | | | 1 021 279 | | | 25 711 | 119 887 | 143 807 | 288 140 | 176 327 |
Cost Inventories Recognised As Expense Gross | | | | 2 558 677 | 3 174 104 | | | | | | |
Cost Sales | 4 856 710 | 4 877 499 | 4 942 782 | 5 052 209 | 5 921 858 | 6 270 141 | 6 915 722 | 8 063 449 | 7 205 139 | 9 258 847 | 10 092 414 |
Creditors | | | | 7 114 | 12 497 | 23 997 | 30 960 | 16 326 | 17 600 | 19 433 | 18 606 |
Current Asset Investments | 499 186 | 543 686 | 151 259 | 161 897 | | | | | | | |
Current Tax For Period | | | | 1 021 279 | | 6 868 | 25 711 | 119 887 | 143 807 | 288 140 | 176 327 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 10 875 | 24 680 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 10 875 | 24 680 | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 80 931 | 105 280 | 134 539 | 153 185 | 181 049 | 177 300 | 141 235 | 195 049 |
Distribution Costs | 788 976 | 763 967 | 801 353 | 757 442 | 787 128 | 915 052 | 976 770 | 1 136 311 | 995 758 | 1 139 513 | 1 223 221 |
Dividends Paid | | | | 8 400 | 60 800 | 105 760 | 118 330 | 124 000 | 124 000 | 334 000 | 328 000 |
Dividends Paid Classified As Financing Activities | | | | -8 400 | -60 800 | -105 760 | -118 330 | -124 000 | -124 000 | -334 000 | -328 000 |
Finance Lease Liabilities Present Value Total | | | | 7 114 | 12 497 | 23 997 | 30 960 | 16 326 | 22 075 | 21 833 | 22 838 |
Finance Lease Payments Owing Minimum Gross | | | | 27 060 | 25 859 | | | | | | |
Finished Goods Goods For Resale | 344 852 | 359 881 | 331 785 | 374 642 | 369 589 | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -18 814 | -2 067 | | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 38 423 | -83 792 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 25 458 | 10 338 | 17 143 | 5 193 | 13 485 | 4 395 | 25 098 | 8 228 |
Gain Loss On Financial Assets Amortised Cost | | | | 1 038 445 | 1 172 281 | | | | | | |
Gain Loss On Financial Liabilities Amortised Cost | | | | 1 869 195 | 1 228 919 | | | | | | |
Gross Profit Loss | 1 557 239 | 1 149 057 | 1 422 352 | 1 552 420 | 1 545 845 | 1 953 013 | 2 064 449 | 2 610 139 | 2 306 136 | 3 731 984 | 3 155 409 |
Impairment Loss Reversal On Investments | | | | -5 015 814 | | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -1 021 279 | | | -25 685 | -119 887 | -143 807 | -288 998 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -2 764 990 | 853 336 | -1 707 197 | -154 582 | -51 617 | 501 416 | 1 038 905 | -298 698 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | 38 423 | -83 792 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 130 412 | 154 100 | 187 417 | 223 681 | 211 729 | 169 231 | 211 429 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 423 211 | 536 626 | | | | | | |
Interest Received Classified As Investing Activities | | | | -24 809 | -24 475 | | | | | | |
Interim Dividends Paid | | | | 8 400 | 60 800 | | | | | | |
Key Management Personnel Compensation Total | | | | 355 577 | 248 356 | 277 389 | 287 528 | 286 029 | 237 467 | 326 894 | 330 831 |
Net Cash Flows From Used In Financing Activities | | | | 54 309 | -21 846 | 401 583 | 103 995 | 211 922 | 182 552 | 395 409 | 359 033 |
Net Cash Flows From Used In Investing Activities | | | | -4 967 962 | 742 885 | 1 772 136 | 237 661 | 186 432 | 304 673 | 276 017 | 377 172 |
Net Cash Flows From Used In Operating Activities | | | | 2 148 663 | -1 574 375 | -466 522 | -242 656 | -346 737 | -988 641 | -1 710 331 | -437 507 |
Net Cash Generated From Operations | | | | 2 148 663 | -2 595 654 | -466 522 | -116 650 | -372 422 | -1 108 528 | -1 854 138 | -726 505 |
Net Current Assets Liabilities | 2 065 181 | 1 958 715 | 1 986 472 | 6 079 882 | 5 254 019 | 3 942 412 | 3 998 838 | 4 367 789 | 4 619 397 | 5 464 069 | 5 721 587 |
Net Finance Income Costs | | | | 35 447 | 24 475 | | | | | | |
Number Shares Issued Fully Paid | | | | | 26 000 | 4 800 | 4 800 | 4 800 | 4 800 | 4 800 | |
Operating Lease Payments Owing | | | | 176 615 | 187 925 | | | | | | |
Operating Profit Loss | -193 553 | -235 575 | -31 011 | 105 454 | 58 258 | 302 654 | 298 692 | 637 682 | 649 980 | 1 632 363 | 959 512 |
Other Creditors | | | | 318 242 | 441 | | | | 7 600 | 7 600 | 7 600 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 90 501 | | | | | | |
Other Disposals Property Plant Equipment | | | | | 99 687 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 35 447 | 24 475 | 27 839 | 26 435 | 30 228 | 24 662 | 18 173 | 26 093 |
Other Operating Income Format1 | | | | 35 572 | 35 513 | 43 106 | 45 695 | 48 104 | 314 496 | 66 614 | 74 557 |
Other Revenue | | | | 35 447 | 24 475 | | | | | | |
Other Taxation Social Security Payable | | | | 156 506 | 42 513 | 44 279 | 41 719 | 45 747 | 48 923 | 51 919 | 58 102 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -45 909 | -45 196 | 4 761 | -23 195 | -46 947 | -57 482 | -33 909 | -21 833 |
Pension Costs Defined Contribution Plan | | | | 195 029 | 136 663 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 195 029 | 136 663 | 140 947 | 154 941 | 180 653 | 207 000 | 212 859 | 243 755 |
Prepayments Accrued Income | | | | 3 344 968 | 39 941 | 26 959 | 39 921 | 8 408 | 6 456 | 7 138 | 36 896 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | -161 897 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -63 238 | -19 524 | -18 250 | -9 240 | -38 070 | -5 407 | -38 583 | -10 501 |
Profit Loss | | | | 4 124 561 | 58 053 | 405 726 | 299 745 | 531 049 | 528 835 | 1 302 396 | 778 420 |
Profit Loss On Ordinary Activities Before Tax | -150 952 | -172 294 | 14 976 | 5 156 715 | 82 733 | 330 493 | 325 127 | 667 910 | 674 642 | 1 650 536 | 985 605 |
Property Plant Equipment Gross Cost | | | | 2 646 237 | 3 539 327 | 5 333 057 | 5 575 720 | 5 743 212 | 6 048 665 | 6 334 829 | 6 733 501 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 10 875 | 35 555 | 84 000 | 86 000 | 103 000 | 105 000 | 165 000 | 195 000 |
Purchase Property Plant Equipment | | | | -135 919 | -948 782 | -1 818 225 | -325 416 | -254 730 | -334 742 | -332 773 | -413 766 |
Raw Materials Consumables | | | | 147 813 | 111 497 | | | | | | |
Revenue From Sale Goods | | | | 6 604 629 | 7 467 703 | | | | | | |
Social Security Costs | 208 281 | 181 741 | 205 974 | 189 244 | 185 488 | 193 963 | 203 400 | 210 215 | 219 005 | 241 901 | 276 074 |
Staff Costs Employee Benefits Expense | | | | 2 684 656 | 2 627 005 | 2 826 998 | 2 978 838 | 3 223 649 | 3 220 701 | 3 639 845 | 3 962 057 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 10 875 | 35 555 | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | 14 205 | | 47 258 | 34 108 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 1 057 127 | 16 547 | 64 446 | 61 774 | 126 903 | 128 182 | 313 602 | 187 265 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -6 381 | -22 297 | -8 186 | -3 090 | -6 284 | 14 935 | -28 214 | -28 642 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 552 | -2 452 | 1 209 | 2 122 | 1 830 | 1 525 | 7 520 | 19 267 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 10 269 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 1 032 154 | 24 680 | -75 233 | 25 382 | 136 861 | 145 807 | 348 140 | 207 185 |
Total Assets Less Current Liabilities | 2 886 912 | 2 711 781 | 2 734 282 | 6 860 536 | 6 887 852 | 7 247 763 | 7 438 141 | 7 847 556 | 8 255 665 | 9 285 894 | 9 765 487 |
Trade Creditors Trade Payables | | | | 521 111 | 508 125 | 837 276 | 807 092 | 864 786 | 542 217 | 1 366 513 | 1 206 777 |
Trade Debtors Trade Receivables | | | | 876 548 | 1 172 281 | 1 335 566 | 1 471 142 | 1 800 012 | 1 291 614 | 1 695 799 | 1 743 995 |
Turnover Revenue | | | | 6 604 629 | 7 467 703 | 8 223 154 | 8 980 171 | 10 673 588 | 9 511 275 | 12 930 608 | 13 247 823 |
Wages Salaries | 2 246 963 | 2 051 380 | 2 281 720 | 2 300 383 | 2 304 854 | 2 492 088 | 2 620 497 | 2 832 781 | 2 794 696 | 3 185 085 | 3 442 228 |
Advances Credits Directors | | | 30 813 | 318 319 | 446 159 | | | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | 111 600 | 51 600 | | | | | | |
Director Remuneration | | | | 243 977 | 196 756 | 196 991 | 196 947 | 175 568 | 200 549 | 177 940 | 201 791 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | 3 | 2 | | | | | | |
Fees For Non-audit Services | 4 200 | 4 200 | 6 500 | 15 910 | 4 630 | 7 433 | 6 650 | 7 003 | 550 | 363 | 6 913 |
Company Contributions To Money Purchase Plans Directors | | | | | 51 600 | 59 969 | 69 940 | 89 900 | 109 897 | 119 834 | 130 821 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 2 000 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 48 445 | | 17 000 | 2 000 | 60 000 | 30 000 |
Capital Commitments | | | | | | 42 000 | | | | | |
Corporation Tax Recoverable | | | | | | 123 677 | | | | | |
Depreciation Amortisation Expense | | | | | 130 412 | 154 100 | 187 417 | 223 681 | 211 729 | 169 231 | 211 429 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 31 888 | 78 706 | 96 653 | 62 777 | 68 624 | 34 832 |
Disposals Property Plant Equipment | | | | | | 32 995 | 82 753 | 121 238 | 63 789 | 82 109 | 37 105 |
Dividends Paid On Shares | | | | | 60 800 | 105 760 | 118 330 | 124 000 | 124 000 | 334 000 | 328 000 |
Dividends Paid On Shares Interim | | | | | 18 800 | 26 260 | 42 915 | 52 000 | 52 000 | 262 000 | |
Finished Goods | | | | | 111 497 | 100 305 | 95 407 | 111 217 | 98 331 | 126 057 | 150 796 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | 126 006 | | | | |
Further Item Operating Income Component Total Other Operating Income | | | | | 15 310 | | | | 166 548 | 44 764 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | 83 792 | 3 451 739 | -3 502 | 319 | 20 955 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 187 925 | 178 253 | 173 451 | 177 265 | 186 797 | 149 681 | 120 287 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -717 133 | 333 881 | 111 036 | 23 063 | -233 901 | 727 765 | -66 889 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 3 009 294 | -150 303 | -148 538 | -297 357 | 510 350 | -404 867 | -77 954 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 10 338 | 17 143 | 5 193 | 13 485 | 4 395 | 25 098 | 8 228 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -626 331 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -130 546 | -2 329 | -26 | | | 858 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -41 369 | 191 355 | 326 764 | 201 162 | 25 235 | 245 256 | 291 365 |
Loans From Directors | | | | | | | 131 025 | 90 050 | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | -24 475 | -27 839 | -26 435 | -30 228 | -24 662 | -18 173 | -26 093 |
Other Deferred Tax Expense Credit | | | | | 24 680 | 48 445 | 2 000 | 17 000 | 2 000 | 60 000 | 30 000 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | |
Provisions | | | | | 35 555 | 84 000 | 86 000 | 103 000 | 105 000 | 165 000 | 195 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 826 725 | 325 416 | 288 730 | 369 242 | 368 273 | 435 777 |
Total Current Tax Expense Credit | | | | | | -123 678 | 23 382 | 119 861 | 143 807 | 288 140 | 177 185 |
Total Operating Lease Payments | | | | | 514 488 | 582 812 | 658 675 | 731 854 | 564 526 | 632 670 | 758 164 |
Value-added Tax Payable | | | | | | | 136 323 | 156 602 | | | 112 329 |
Work In Progress | | | | | 369 589 | 572 136 | 903 798 | 1 089 150 | 1 127 271 | 1 344 801 | 1 611 427 |
Amounts Owed To Directors | | | | | | | | | | | 52 280 |
Interest Income On Bank Deposits | | | | | | | | 30 228 | 24 662 | 18 173 | 26 093 |
Issue Equity Instruments | | | | | | | | | | | 17 000 |
Total Fees To Auditors | 10 200 | 10 200 | 12 500 | 21 910 | | | | | | | |
Advances Credits Made In Period Directors | | | 36 362 | 918 078 | | | | | | | |
Advances Credits Repaid In Period Directors | | 1 589 | 6 000 | 1 246 200 | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 49 637 | 6 000 | 5 000 | 21 600 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 337 600 | 323 340 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 289 792 | 64 855 | 112 428 | 106 736 | | | | | | | |
Salaries Directors | | | 286 000 | 211 740 | | | | | | | |
Accruals Deferred Income Within One Year | 260 131 | 34 560 | 313 803 | 958 013 | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 28 035 | 27 167 | | | | | | | | | |
Amounts Written Off Back Investments | -24 569 | -44 500 | | -5 015 814 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -433 | 7 275 | 6 240 | 6 381 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 323 051 | 174 783 | | | | | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | | 20 915 | -42 825 | 4 908 653 | | | | | | | |
Cash Flow Outflow From Financing | | | -35 632 | 11 409 | | | | | | | |
Cash Flow Outflow From Management Liquid Resources Financing | | -174 783 | 113 043 | 2 814 822 | | | | | | | |
Cash Flow Outflow From Operating Activities | 283 065 | 173 875 | 136 323 | 2 110 240 | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | | | 19 545 | 24 809 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -108 764 | -108 949 | -108 949 | -108 363 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -61 679 | -56 035 | -59 107 | -62 297 | | | | | | | |
Contingent Considerations Liabilities | | | | 3 301 600 | | | | | | | |
Corporation Tax Due Within One Year | | | | 1 021 279 | | | | | | | |
Corporation Tax Recoverable Current Asset | 1 597 | 371 | | | | | | | | | |
Creditors Due After One Year | 2 837 | | 7 896 | 7 114 | | | | | | | |
Creditors Due Within One Year | 857 629 | 689 668 | 986 847 | 3 029 698 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 103 564 | 93 785 | 95 739 | 99 775 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 8 873 | 8 070 | | 10 875 | | | | | | | |
Equity Dividends Paid | | | | 8 400 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 5 275 | 858 | -4 888 | 3 552 | | | | | | | |
Fixed Assets | 821 731 | 753 066 | 747 810 | 780 654 | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | 20 813 | 25 530 | 18 866 | 38 423 | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | -13 434 | -4 205 | -47 658 | -25 458 | | | | | | | |
Income From Other Fixed Asset Investments | | 44 500 | 26 442 | 10 638 | | | | | | | |
Increase Decrease In Net Cash For Period | 323 188 | 183 295 | 567 544 | 2 803 413 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | 371 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 17 988 | 18 781 | 19 093 | 24 809 | | | | | | | |
Investments Fixed Assets | 20 | 20 | 20 | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | | | | -5 950 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -49 349 | -59 499 | -48 487 | -46 309 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | -59 415 | -49 450 | -60 462 | -56 104 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 875 202 | 2 703 711 | 2 726 386 | 6 842 547 | | | | | | | |
Net Debt Funds | 1 469 286 | 1 339 003 | 1 478 488 | 4 303 948 | | | | | | | |
Net Increase Decrease In Shareholders Funds | | | 22 675 | 4 116 161 | | | | | | | |
Number Shares Allotted | | 50 000 | 50 000 | 4 800 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 2 837 | | 7 896 | 7 114 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 8 512 | 2 837 | 30 573 | 19 946 | | | | | | | |
Other Creditors Due Within One Year | 18 096 | 13 926 | 21 010 | 318 242 | | | | | | | |
Other Interest Receivable | 44 | | 452 | | | | | | | | |
Other Interest Receivable Similar Income | 18 032 | 18 781 | 39 090 | 35 447 | | | | | | | |
Other Operating Income | 34 586 | 35 227 | 55 624 | 35 572 | | | | | | | |
Other Operating Leases Expiring After Five Years | -34 152 | -34 152 | | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -21 754 | -21 883 | -59 107 | -57 964 | | | | | | | |
Other Operating Leases Expiring Within One Year | -5 773 | -5 223 | | -4 333 | | | | | | | |
Other Reserves | 25 000 | 25 000 | 25 000 | 25 000 | | | | | | | |
Other Taxation Social Security Within One Year | 134 975 | 134 428 | 155 565 | 156 506 | | | | | | | |
Pension Costs | 133 382 | 92 126 | 137 274 | 195 029 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 133 382 | 92 126 | 137 274 | 195 029 | | | | | | | |
Prepayments Accrued Income Current Asset | 61 065 | 34 868 | 46 364 | 3 344 968 | | | | | | | |
Profit Loss For Period | -168 642 | -171 491 | 22 675 | 4 124 561 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -803 | | 10 875 | | | | | | | |
Provisions For Liabilities Charges | 8 873 | 8 070 | | 10 875 | | | | | | | |
Rollover Relief On Profit On Disposal Fixed Assets | | | 9 532 | 18 814 | | | | | | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | 50 000 | 4 800 | | | | | | | |
Share Premium Account | 37 492 | 37 492 | 37 492 | 37 492 | | | | | | | |
Staff Costs | 2 588 626 | 2 325 247 | 2 624 968 | 2 684 656 | | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | 20 | 21 | | | | | | | |
Stocks Raw Materials Consumables | 103 487 | 93 109 | 132 828 | 147 813 | | | | | | | |
Tangible Fixed Assets Additions | | 25 794 | 105 975 | 170 419 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 577 946 | 2 593 920 | 2 635 621 | 2 646 237 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 756 235 | 1 840 874 | 1 887 831 | 1 865 583 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -3 688 | 93 785 | 95 739 | 99 775 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 9 146 | 48 782 | 122 023 | | | | | | | |
Tangible Fixed Assets Disposals | | 9 820 | 64 274 | 159 803 | | | | | | | |
Taxation Expense Credit | 6 456 | 1 226 | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 30 190 | 34 459 | -2 995 | -1 057 127 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 17 690 | -803 | -7 699 | 1 032 154 | | | | | | | |
Total Dividend Payment | | | | 8 400 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 371 | 1 021 279 | | | | | | | |
Trade Creditors Within One Year | 435 915 | 466 072 | 452 474 | 510 943 | | | | | | | |
Turnover Gross Operating Revenue | 6 413 949 | 6 026 556 | 6 439 104 | 6 604 629 | | | | | | | |
U K Current Corporation Tax | | | | -1 021 279 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | | 1 021 279 | | | | | | | |
U K Deferred Tax | -17 690 | 803 | -8 070 | 10 875 | | | | | | | |
Unrelieved Tax Losses Carried Forward | 140 177 | 135 837 | 325 000 | 255 000 | | | | | | | |
Utilisation Tax Losses | 2 687 | 841 | 9 532 | 14 205 | | | | | | | |