Profit & Loss |
Date of Accounts |
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 | 541 408 | 354 043 | 580 825 | 309 931 | 461 122 | 658 200 |
Current Assets | 4 048 024 | 3 785 799 | 4 189 906 | 4 206 856 | 4 509 592 | 5 231 721 |
Debtors | 3 229 075 | 3 125 170 | 3 367 294 | 3 554 049 | 3 604 378 | 3 709 788 |
Net Assets Liabilities | 2 426 162 | 2 311 185 | 2 249 979 | 2 283 155 | 2 180 524 | 2 303 207 |
Other Debtors | 7 466 | 7 691 | 18 754 | 8 426 | 5 085 | 3 825 |
Property Plant Equipment | 1 969 871 | 2 845 396 | 3 507 801 | 3 147 962 | 2 950 688 | 2 433 900 |
Total Inventories | 277 541 | 306 586 | 241 787 | 342 876 | 444 092 | 863 733 |
|
Other Financial Data |
Audit Fees Expenses | 5 250 | 5 350 | 6 250 | 5 900 | 6 150 | 7 950 |
Accrued Liabilities Deferred Income | 130 940 | 89 294 | 154 301 | 415 146 | 854 714 | 536 249 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 172 070 | 2 517 297 | 1 960 366 | 2 456 171 | 2 705 539 | 3 117 481 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | 100 000 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 240 381 | 1 481 052 | 368 011 | 392 632 | 21 100 |
Administration Support Average Number Employees | | 44 | 44 | | | |
Administrative Expenses | 1 978 493 | 2 041 590 | 2 022 572 | 2 178 731 | 2 259 194 | 2 435 385 |
Amounts Owed By Other Related Parties Other Than Directors | | | 42 000 | 42 000 | | |
Amounts Owed By Related Parties | | | 8 071 | 7 411 | | |
Amounts Owed To Associates Joint Ventures Participating Interests | | 42 000 | 42 000 | | | |
Average Number Employees During Period | 168 | 177 | 172 | 175 | 171 | 148 |
Bank Borrowings | | | | | 272 222 | 205 555 |
Bank Borrowings Overdrafts | | | | | 205 555 | 138 888 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 1 062 427 | 2 033 201 | 1 775 588 | 1 600 737 | 1 175 991 |
Cash Cash Equivalents | 541 408 | 354 043 | | | | |
Cash Cash Equivalents Cash Flow Value | 541 408 | 354 043 | 580 825 | 309 931 | 461 122 | 658 200 |
Corporation Tax Payable | 91 900 | | | | 6 065 | 138 267 |
Corporation Tax Recoverable | | 10 021 | 9 623 | | | |
Cost Sales | 12 147 250 | 12 898 152 | 14 198 167 | 14 683 649 | 15 868 098 | 17 754 997 |
Creditors | 214 194 | 1 038 604 | 1 565 094 | 656 527 | 678 350 | 474 538 |
Current Tax For Period | 91 900 | | | | 6 065 | 138 267 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 23 232 | 76 554 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 10 700 | 25 500 | 22 254 | 73 514 | 23 446 | -79 172 |
Depreciation Amortisation Expense | | | 463 386 | 579 180 | | |
Depreciation Expense Property Plant Equipment | 196 283 | 207 000 | 124 335 | 91 288 | 413 434 | |
Depreciation Impairment Expense Property Plant Equipment | | 361 709 | 587 721 | 670 468 | 563 523 | 505 454 |
Dividends Paid | 146 902 | 144 923 | 117 014 | 264 975 | 104 088 | 174 820 |
Dividends Paid Classified As Financing Activities | -146 902 | -144 923 | -117 014 | -264 975 | -104 088 | -174 820 |
Dividends Paid On Shares Interim | | 144 923 | 117 014 | 264 975 | 104 088 | 174 820 |
Finance Lease Liabilities Present Value Total | | 1 110 618 | 1 984 477 | 1 705 380 | 1 143 263 | 367 363 |
Finance Lease Payments Owing Minimum Gross | | 1 166 060 | 2 056 811 | 1 769 827 | 1 180 647 | 393 193 |
Fixed Assets | | 2 845 396 | 3 607 801 | 3 397 962 | 3 200 688 | 2 683 900 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 27 778 | 66 667 |
Further Item Tax Increase Decrease Component Adjusting Items | | -687 | -1 756 | 6 934 | 6 434 | 5 228 |
Future Finance Charges On Finance Leases | | 55 442 | 72 334 | 64 447 | 37 384 | 25 830 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 401 185 | 409 490 | 372 686 | 353 710 | 399 858 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 240 319 | -218 292 | -32 678 | -470 248 | -689 469 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -113 926 | 242 522 | 196 378 | 50 329 | 105 410 |
Gain Loss In Cash Flows From Change In Inventories | | 29 045 | -64 799 | 101 089 | 101 216 | 419 641 |
Gain Loss On Disposals Property Plant Equipment | -83 | -147 | -77 826 | -7 497 | 20 164 | 6 618 |
Government Grant Income | | | | 162 424 | 62 171 | 20 000 |
Gross Profit Loss | 2 504 993 | 2 102 704 | 2 139 561 | 2 451 623 | 2 355 444 | 2 824 697 |
Income Taxes Paid Refund Classified As Operating Activities | -60 965 | -92 265 | 398 | 9 656 | | -6 065 |
Income Tax Expense Credit On Components Other Comprehensive Income | | 15 844 | 22 254 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 187 365 | -226 782 | 270 894 | | |
Increase Decrease In Current Tax Due To Changes In Accounting Policies Errors | 365 | -9 656 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -33 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 220 146 | 169 826 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 361 709 | 587 721 | 670 468 | 563 523 | 505 454 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 4 | 21 | 49 | | 13 | 1 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 573 | 8 826 | 30 807 | 33 041 | 46 191 | 31 719 |
Interest Income On Bank Deposits | | | | | 784 | 937 |
Interest Paid Classified As Financing Activities | | 6 447 | 8 071 | | | |
Interest Payable Similar Charges Finance Costs | 8 919 | 15 324 | 38 927 | 40 452 | 51 683 | 53 651 |
Interest Received Classified As Investing Activities | | | | | -784 | -937 |
Investments | | | 100 000 | 250 000 | 125 000 | 250 000 |
Investments Fixed Assets | | | 100 000 | 250 000 | 250 000 | 250 000 |
Loans Owed To Related Parties | | 214 194 | 327 507 | | | |
Net Cash Flows From Used In Financing Activities | | 303 000 | 420 586 | 885 761 | | |
Net Cash Flows From Used In Investing Activities | | 44 308 | 137 208 | 202 829 | | |
Net Cash Flows From Used In Operating Activities | 602 712 | -159 943 | -784 576 | -817 696 | -968 800 | -1 012 850 |
Net Cash Generated From Operations | 672 596 | 267 532 | -823 105 | -848 492 | -1 020 483 | -1 072 566 |
Net Current Assets Liabilities | 749 985 | 609 393 | 334 526 | -234 280 | -17 814 | 338 673 |
Net Finance Income Costs | | | | | 784 | 937 |
Net Interest Paid Received Classified As Operating Activities | -8 919 | -15 324 | -38 927 | -40 452 | -51 683 | -53 651 |
Nominal Value Allotted Share Capital | | 2 000 | 2 000 | 2 000 | | |
Number Shares Issued Fully Paid | 2 000 | 2 000 | | | | |
Operating Profit Loss | 526 500 | 61 114 | 116 989 | 435 316 | 158 421 | 409 312 |
Other Creditors | 41 120 | 39 407 | 21 618 | 95 958 | 59 218 | 82 856 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 16 482 | 1 144 652 | 174 663 | 314 155 | 93 512 |
Other Disposals Property Plant Equipment | | 19 629 | 1 375 578 | 232 045 | 340 538 | 125 946 |
Other Financial Assets Acquired | | 2 927 600 | 3 438 002 | | | |
Other Financial Liabilities Assumed | | 3 905 294 | 5 114 096 | | | |
Other Interest Expense | | 6 498 | 8 120 | 7 411 | 5 479 | 21 931 |
Other Interest Receivable Similar Income Finance Income | | | | | 784 | 937 |
Other Investments Other Than Loans | | | 100 000 | | | |
Other Loans Classified Under Investments | | | | 125 000 | 125 000 | 125 000 |
Other Operating Income Format1 | | | | 162 424 | 62 171 | 20 000 |
Other Remaining Borrowings | 214 194 | 214 194 | 327 507 | 251 115 | 172 790 | 355 516 |
Other Taxation Social Security Payable | 406 354 | 309 351 | 306 378 | 411 362 | 198 727 | 210 682 |
Payments Finance Lease Liabilities Classified As Financing Activities | -9 840 | -82 455 | -416 885 | -544 394 | -782 447 | -775 900 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 195 391 | 108 012 | 90 396 | 110 259 | 112 682 | 114 168 |
Prepayments Accrued Income | 514 406 | 541 592 | 500 494 | 494 221 | 536 651 | 539 378 |
Proceeds From Borrowings Classified As Financing Activities | | | -181 920 | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | 100 000 | | | |
Proceeds From Sales Property Plant Equipment | -2 000 | -3 000 | -153 100 | -12 550 | -46 547 | -39 052 |
Production Average Number Employees | | 12 | 11 | | | |
Profit Loss | 414 616 | 29 946 | 55 808 | 298 151 | 1 457 | 297 503 |
Profit Loss On Ordinary Activities Before Tax | 517 581 | 45 790 | 78 062 | 394 864 | 107 522 | 356 598 |
Property Plant Equipment Gross Cost | 4 141 941 | 5 362 693 | 5 468 167 | 5 604 133 | 5 656 227 | 5 551 381 |
Provisions For Liabilities Balance Sheet Subtotal | 79 500 | 105 000 | 127 254 | | | |
Purchase Property Plant Equipment | -145 419 | -47 308 | -190 308 | -65 379 | -172 302 | -21 100 |
Raw Materials Consumables | 108 228 | 189 574 | 99 819 | 67 125 | 118 978 | 161 240 |
Repayments Borrowings Classified As Financing Activities | | -75 622 | -68 607 | -76 392 | -78 325 | -57 274 |
Social Security Costs | 385 412 | 420 838 | 424 593 | 466 831 | 489 608 | 481 443 |
Staff Costs Employee Benefits Expense | 4 850 243 | 5 211 164 | 5 501 066 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 79 500 | 105 000 | 127 254 | 224 000 | 324 000 | 244 828 |
Tax Decrease From Utilisation Tax Losses | | 1 521 | | | | |
Tax Expense Credit Applicable Tax Rate | | 8 700 | 14 832 | 75 024 | 20 429 | 67 754 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 17 860 | -17 674 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | 23 232 | 76 654 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 037 | 2 192 | 2 018 | 133 | 760 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 102 965 | 15 844 | 22 254 | 96 713 | 106 065 | 59 095 |
Total Assets Less Current Liabilities | 2 719 856 | 3 454 789 | 3 942 327 | 3 163 682 | 3 182 874 | 3 022 573 |
Total Borrowings | 214 194 | 136 659 | 251 115 | 251 115 | 445 012 | 561 071 |
Total Current Tax Expense Credit | 92 265 | -9 656 | | -33 | 6 065 | |
Total Deferred Tax Expense Credit | | | 22 254 | 96 746 | 100 000 | -79 172 |
Trade Creditors Trade Payables | 2 552 103 | 2 452 146 | 2 626 193 | 2 218 702 | 2 498 757 | 3 471 098 |
Trade Debtors Trade Receivables | 2 707 203 | 2 565 866 | 2 838 423 | 3 051 402 | 3 062 642 | 3 166 585 |
Turnover Revenue | 14 652 243 | 14 271 649 | 15 254 347 | 17 135 272 | 18 223 542 | 20 579 694 |
Wages Salaries | 4 269 440 | 4 682 314 | 4 527 505 | 4 979 204 | | |
Work In Progress | | 117 012 | 141 968 | 275 751 | 325 114 | 702 493 |
Company Contributions To Defined Benefit Plans Directors | 144 009 | 40 000 | | | | |
Director Remuneration | | | 20 390 | 18 056 | 17 628 | 17 896 |
Director Remuneration Benefits Including Payments To Third Parties | | 60 615 | 20 390 | | | |