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 | 424 336 | 242 195 | 1 310 489 | 2 226 282 | 2 341 402 |
Current Assets | 3 650 741 | 3 974 628 | 3 876 168 | 5 800 158 | 6 382 710 |
Debtors | 2 473 892 | 2 764 193 | 1 771 377 | 2 555 820 | 2 765 470 |
Net Assets Liabilities | 3 886 470 | 3 591 675 | 3 752 192 | 4 761 569 | 5 468 229 |
Other Debtors | 51 510 | 1 454 | 676 | 582 | 1 133 |
Property Plant Equipment | 1 802 171 | 1 680 930 | 1 607 854 | 1 667 875 | 1 986 623 |
Total Inventories | 752 513 | 968 240 | 794 302 | 1 018 056 | 1 275 838 |
|
Other Financial Data |
Audit Fees Expenses | 7 000 | 7 000 | 7 000 | 7 000 | 8 250 |
Accrued Liabilities Deferred Income | 199 705 | 185 765 | 215 454 | 428 345 | 372 936 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 352 916 | 1 491 985 | 1 609 780 | 1 745 421 | 1 894 315 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 17 828 | | 195 662 | 492 403 |
Administrative Expenses | 2 671 024 | 2 171 659 | 2 176 675 | 1 695 907 | 1 905 428 |
Amounts Owed By Group Undertakings | 328 470 | 2 | 2 | 2 | |
Amounts Owed To Group Undertakings | | | | | 150 000 |
Average Number Employees During Period | 125 | 127 | 129 | 99 | 103 |
Cash Cash Equivalents Cash Flow Value | 424 336 | 242 195 | 1 310 489 | 2 226 282 | 2 341 402 |
Corporation Tax Payable | | | 5 813 | 204 732 | 47 973 |
Corporation Tax Recoverable | 62 281 | | | | |
Cost Sales | 5 940 447 | 6 983 533 | 4 994 224 | 6 119 445 | 7 104 330 |
Creditors | 1 477 325 | 1 943 922 | 1 525 820 | 432 324 | 355 721 |
Current Tax For Period | | | 5 659 | 89 348 | 47 973 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -80 762 | 30 844 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -80 762 | 30 844 | 48 067 | 28 159 | 76 385 |
Depreciation Expense Property Plant Equipment | 206 968 | 139 069 | 129 935 | 135 641 | 173 214 |
Depreciation Impairment Expense Property Plant Equipment | | 139 069 | 129 935 | 135 641 | 173 214 |
Dividends Paid | | | | 80 000 | 150 000 |
Dividends Paid Classified As Financing Activities | | | | -80 000 | -150 000 |
Dividends Paid On Shares Final | | | | 80 000 | 150 000 |
Finished Goods Goods For Resale | 40 299 | 29 766 | 36 221 | 54 142 | 16 801 |
Fixed Assets | 1 840 153 | 1 718 912 | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | -414 322 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 48 067 | 28 159 | 76 385 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 290 207 | 230 031 | 191 502 | 177 411 | 165 411 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 115 526 | -466 597 | 423 915 | -247 556 | -325 037 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -191 639 | 352 582 | -992 816 | 784 443 | 209 650 |
Gain Loss In Cash Flows From Change In Inventories | -149 706 | 215 727 | -173 938 | 223 754 | 257 782 |
Gain Loss On Disposals Property Plant Equipment | | | -2 276 | | -441 |
Government Grant Income | 72 920 | 67 987 | 550 383 | 87 815 | 52 034 |
Gross Profit Loss | 2 315 591 | 2 240 034 | 1 836 244 | 2 814 953 | 2 839 488 |
Income Taxes Paid Refund Classified As Operating Activities | 69 623 | 62 281 | 154 | 109 571 | -194 838 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 106 125 | 182 141 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -62 493 | | | | -9 894 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 139 069 | | 135 641 | 173 214 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 15 071 |
Interest Income On Bank Deposits | 36 | 9 | 10 | 18 | 101 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 36 | 9 | 10 | 18 | 101 |
Interest Payable Similar Charges Finance Costs | | | | | 15 071 |
Interest Received Classified As Investing Activities | -36 | -9 | -10 | -18 | -101 |
Investment Property | 37 982 | 37 982 | | | |
Investment Property Fair Value Model | 37 982 | | | | |
Net Cash Flows From Used In Investing Activities | 268 338 | 17 819 | | | |
Net Cash Flows From Used In Operating Activities | -162 213 | 164 322 | -1 089 437 | -691 437 | -807 445 |
Net Cash Generated From Operations | -92 590 | 226 603 | -1 089 283 | -581 866 | -1 017 354 |
Net Current Assets Liabilities | 2 173 416 | 2 030 706 | 2 350 348 | 3 760 187 | 4 147 881 |
Net Finance Income Costs | 36 | 9 | 10 | 18 | 101 |
Net Interest Paid Received Classified As Operating Activities | | | | | -15 071 |
Operating Profit Loss | -270 513 | -263 960 | 214 233 | 1 206 866 | 986 094 |
Other Creditors | 66 871 | 91 698 | 85 954 | 85 901 | 31 784 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 24 320 |
Other Disposals Property Plant Equipment | | | | | 24 761 |
Other Interest Receivable Similar Income Finance Income | 36 | 9 | 10 | 18 | 101 |
Other Operating Income Format1 | 84 920 | 81 987 | 554 664 | 87 820 | 52 034 |
Other Remaining Borrowings | | | | 500 000 | 449 977 |
Other Taxation Social Security Payable | 227 811 | 256 431 | 396 950 | 234 378 | 267 594 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 79 810 | 127 352 | 104 578 | 120 698 | 126 952 |
Prepayments Accrued Income | 15 461 | 7 283 | 203 055 | 127 026 | 80 614 |
Proceeds From Sales Property Plant Equipment | | | -2 084 | | |
Profit Loss | -127 222 | -294 795 | 160 517 | 1 089 377 | 856 660 |
Profit Loss On Ordinary Activities Before Tax | -270 477 | -263 951 | 214 243 | 1 206 884 | 971 124 |
Property Plant Equipment Gross Cost | 3 155 087 | 3 172 915 | 3 217 634 | 3 413 296 | 3 880 938 |
Provisions For Liabilities Balance Sheet Subtotal | 127 099 | 157 943 | | | |
Purchase Property Plant Equipment | | -17 828 | -23 237 | -195 662 | -492 403 |
Raw Materials Consumables | 643 381 | 838 247 | 717 305 | 869 775 | 1 115 036 |
Repayments Borrowings Classified As Financing Activities | | | | 500 000 | -50 023 |
Research Development Expense Recognised In Profit Or Loss | 742 365 | 147 322 | 219 549 | 116 370 | 73 927 |
Social Security Costs | 215 227 | 170 540 | 191 032 | 202 133 | 253 696 |
Staff Costs Employee Benefits Expense | 2 461 591 | 2 995 221 | 2 655 119 | 2 579 998 | 2 961 374 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 127 099 | 157 943 | 206 010 | 234 169 | 310 554 |
Tax Expense Credit Applicable Tax Rate | -51 391 | -50 151 | 40 706 | 229 308 | 184 514 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -55 690 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -4 199 | -119 583 | -47 374 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -4 036 | 18 324 | 16 938 | -22 241 | -90 197 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 436 | 80 402 | 7 904 | 1 864 | 1 030 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 53 991 | -48 575 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -143 255 | 30 844 | 53 726 | 117 507 | 114 464 |
Total Assets Less Current Liabilities | 4 013 569 | 3 749 618 | 3 958 202 | 5 428 062 | 6 134 504 |
Total Borrowings | | | | 432 324 | 355 721 |
Total Current Tax Expense Credit | | | | 89 348 | 38 079 |
Total Operating Lease Payments | 58 787 | 50 549 | 45 197 | 23 394 | 20 182 |
Trade Creditors Trade Payables | 982 938 | 1 410 028 | 821 649 | 1 018 939 | 1 270 286 |
Trade Debtors Trade Receivables | 2 016 170 | 2 755 454 | 1 567 644 | 2 428 210 | 2 683 723 |
Turnover Revenue | 8 256 038 | 9 223 567 | 6 830 468 | 8 934 398 | 9 943 818 |
Wages Salaries | 2 166 554 | 2 697 329 | 2 359 509 | 2 257 167 | 2 580 726 |
Work In Progress | 68 833 | 100 227 | 40 776 | 94 139 | 144 001 |
Director Remuneration | | | 115 711 | 115 711 | 145 806 |