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 | 340 885 | 146 109 | 235 919 | 156 323 | 249 591 |
Current Assets | 1 014 648 | 981 019 | 1 217 014 | 1 441 093 | 1 717 230 |
Debtors | 667 448 | 828 406 | 974 396 | 1 277 870 | 1 460 394 |
Net Assets Liabilities | 2 341 057 | 2 420 892 | 2 673 888 | 2 973 761 | 3 263 047 |
Other Debtors | 72 654 | 258 219 | 932 154 | 1 182 480 | 91 984 |
Property Plant Equipment | 4 422 382 | 4 364 820 | 4 353 296 | 4 307 256 | 4 346 773 |
Total Inventories | 6 315 | 6 504 | 6 699 | 6 900 | 7 245 |
|
Other Financial Data |
Audit Fees Expenses | 3 250 | 3 250 | 3 250 | 3 250 | 5 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 316 774 | 374 336 | 405 360 | 443 400 | 408 278 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 143 695 |
Administration Support Average Number Employees | 5 | 5 | 5 | 5 | 5 |
Administrative Expenses | 2 023 028 | 2 153 448 | 2 233 999 | 2 299 117 | 2 544 879 |
Amounts Owed By Related Parties | | | | 1 125 318 | 1 250 301 |
Applicable Tax Rate | 19 | 19 | | | |
Average Number Employees During Period | 116 | 116 | 114 | 110 | 110 |
Balances With Banks | 340 835 | 145 590 | 235 100 | 155 504 | 248 972 |
Bank Borrowings | 2 941 694 | 2 818 464 | 2 694 055 | 2 601 944 | 2 455 391 |
Cash Cash Equivalents | 340 885 | 146 109 | 235 919 | 156 323 | 249 591 |
Cash Cash Equivalents Cash Flow Value | 340 885 | 146 109 | 235 919 | 156 323 | |
Cash On Hand | 50 | 519 | 819 | 819 | 619 |
Comprehensive Income Expense | 413 351 | 329 835 | | 424 873 | 414 286 |
Creditors | 3 059 652 | 2 913 926 | 2 790 954 | 2 620 035 | 2 568 909 |
Current Tax For Period | 62 347 | 79 774 | 89 326 | 100 730 | 80 664 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 29 973 | -2 405 | -661 | -1 068 | 23 950 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 31 700 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 29 973 | -2 405 | -661 | -1 068 | 55 650 |
Deferred Tax Liabilities | 180 952 | 178 547 | 177 886 | 176 819 | 232 468 |
Depreciation Amortisation Expense | 35 169 | 57 562 | 45 774 | 42 571 | 45 411 |
Depreciation Expense Property Plant Equipment | 35 169 | 57 562 | 45 774 | 42 571 | 45 411 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -4 531 | -80 533 |
Disposals Property Plant Equipment | | | | -8 000 | -139 300 |
Dividend Per Share Final | | | | 1 250 | 1 250 |
Dividends Paid | | -250 000 | -125 000 | -125 000 | -125 000 |
Dividends Paid Classified As Financing Activities | | -250 000 | -125 000 | -125 000 | -125 000 |
Finance Lease Liabilities Present Value Total | 117 958 | 22 562 | 96 899 | 18 091 | 21 631 |
Fixed Assets | 4 925 658 | 4 868 096 | 4 856 572 | 4 810 532 | 4 850 049 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -54 585 | -22 465 | 30 000 | -24 681 | 134 750 |
Further Item Creditors Component Total Creditors | | | | 1 988 992 | 1 815 206 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 67 446 | 43 847 | -109 252 | 35 370 | 19 214 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 110 539 | 160 958 | 145 990 | 303 474 | 182 524 |
Gain Loss In Cash Flows From Change In Inventories | 184 | 189 | 195 | 201 | 345 |
Gain Loss On Disposals Property Plant Equipment | 5 044 | | | | 12 677 |
Government Grant Income | | | 27 144 | 74 194 | 33 731 |
Gross Profit Loss | 2 627 726 | 2 661 464 | 2 758 423 | 2 822 131 | 3 159 161 |
Income Taxes Paid Refund Classified As Operating Activities | 96 838 | 62 346 | 79 774 | 89 326 | 100 730 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 51 304 | -194 776 | 89 810 | -79 596 | 93 268 |
Increase Decrease In Existing Provisions | | -2 405 | | -1 068 | 55 650 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 57 562 | | 42 571 | 45 411 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 835 | | | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 92 220 | 96 343 | 83 334 | 72 200 | 97 221 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 104 | 4 877 | 6 248 | 5 077 | 5 395 |
Interest Income On Bank Deposits | 132 | 408 | 36 | | |
Interest Paid Classified As Financing Activities | -99 159 | -101 220 | -89 582 | -77 277 | -102 616 |
Interest Paid Classified As Operating Activities | 99 159 | 101 220 | 89 582 | 77 277 | 102 616 |
Interest Payable Similar Charges Finance Costs | 99 159 | 101 220 | 89 582 | 77 277 | 102 616 |
Interest Received Classified As Investing Activities | 132 | 408 | 4 675 | 4 604 | 5 203 |
Interest Received Classified As Operating Activities | 132 | 408 | 4 675 | 4 604 | 5 203 |
Investment Property | 503 276 | 503 276 | 503 276 | 503 276 | 503 276 |
Investment Property Fair Value Model | 503 276 | 503 276 | 503 276 | 503 276 | 503 276 |
Net Cash Flows From Used In Financing Activities | -310 212 | -493 422 | -361 250 | -299 077 | -361 313 |
Net Cash Flows From Used In Investing Activities | 1 700 | 408 | -29 575 | 8 073 | 76 647 |
Net Cash Flows From Used In Operating Activities | 359 816 | 298 238 | 480 635 | 211 408 | 377 934 |
Net Cash Generated From Operations | 456 654 | 360 584 | 560 409 | 300 734 | 478 664 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 634 823 | 565 578 | 597 342 | 639 779 | 680 747 |
Net Current Assets Liabilities | 656 003 | 645 269 | 786 156 | 960 082 | 1 214 375 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 |
Other Creditors | 68 103 | 17 593 | 59 753 | 71 753 | 56 403 |
Other Departments Average Number Employees | 111 | 111 | 109 | 105 | 105 |
Other Employee Expense | 25 473 | 23 691 | 7 673 | 8 494 | 6 824 |
Other Finance Income | | | 4 639 | 4 604 | 5 203 |
Other Interest Receivable Similar Income Finance Income | 132 | 408 | 4 675 | 4 604 | 5 203 |
Other Inventories | 6 315 | 6 504 | 6 699 | 6 900 | 7 245 |
Other Operating Income Format1 | | | 27 144 | 74 194 | 33 731 |
Other Payables Accrued Expenses | 15 670 | 17 680 | 36 311 | 15 646 | 20 273 |
Other Remaining Borrowings | | | | | 100 158 |
Par Value Share | | 1 | | 1 | 1 |
Pension Costs Defined Contribution Plan | 13 793 | 51 006 | 25 147 | 74 744 | 29 359 |
Prepayments | 19 164 | 18 869 | 17 347 | 36 727 | 25 036 |
Proceeds From Sales Property Plant Equipment | 40 468 | | 6 750 | 3 469 | 71 444 |
Profit Loss | 413 351 | 329 835 | 377 996 | 424 873 | 414 286 |
Profit Loss On Ordinary Activities Before Tax | 505 671 | 407 204 | 466 661 | 524 535 | 550 600 |
Property Plant Equipment Gross Cost | 4 739 156 | 4 739 156 | 4 758 656 | 4 750 656 | 4 755 051 |
Provisions | 180 952 | 178 547 | 177 886 | 176 818 | 232 468 |
Provisions For Liabilities Balance Sheet Subtotal | 180 952 | 178 547 | 177 886 | 176 818 | 232 468 |
Purchase Property Plant Equipment | -38 900 | | -41 000 | | |
Rental Income From Investment Property | 9 089 | 8 546 | 8 058 | | |
Repayments Borrowings Classified As Financing Activities | -156 468 | -119 737 | -150 346 | -122 119 | -162 877 |
Revenue From Rendering Services | 2 618 637 | 2 652 918 | 2 750 365 | 2 822 131 | 3 159 161 |
Social Security Costs | 6 998 | 7 356 | 101 587 | 118 552 | 132 396 |
Staff Costs Employee Benefits Expense | 1 571 675 | 1 668 883 | 1 704 234 | 1 839 471 | 1 928 046 |
Taxation Social Security Payable | | 8 876 | | | 11 000 |
Tax Expense Credit Applicable Tax Rate | 96 077 | 77 369 | 88 665 | 99 662 | 104 614 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -33 730 | 2 405 | 661 | 1 068 | -23 950 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 92 320 | 77 369 | 88 665 | 99 662 | 136 314 |
Total Assets Less Current Liabilities | 5 581 661 | 5 513 365 | 5 642 728 | 5 770 614 | 6 064 424 |
Total Borrowings | 3 059 652 | 2 913 926 | 2 790 954 | 2 620 035 | 2 568 909 |
Trade Creditors Trade Payables | 61 464 | 57 241 | 108 481 | 81 691 | 60 958 |
Trade Debtors Trade Receivables | 575 630 | 551 318 | 24 895 | 58 663 | 93 073 |
Turnover Revenue | 2 627 726 | 2 661 464 | 2 758 423 | 2 822 131 | 3 159 161 |
Unpaid Contributions To Pension Schemes | | | 6 097 | 6 182 | 7 424 |
Wages Salaries | 1 525 411 | 1 586 830 | 1 569 827 | 1 637 681 | 1 759 467 |
Amount Specific Advance Or Credit Directors | 53 851 | 178 285 | | | |
Amount Specific Advance Or Credit Made In Period Directors | 53 851 | 124 434 | | | |
Company Contributions To Money Purchase Plans Directors | 552 | 32 242 | 404 | 46 902 | 572 |
Director Remuneration | 59 322 | 64 887 | 74 201 | 49 200 | 88 263 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |