Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 525 352 | 1 688 801 | 1 837 257 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 376 332 | 480 790 | 456 462 | 1 431 035 | 2 026 118 |
Current Assets | 2 129 084 | 2 491 787 | 3 230 465 | 5 121 947 | 6 846 281 | 5 908 643 | 6 236 372 | 8 864 796 |
Debtors | 2 035 869 | 2 516 761 | 2 997 682 | 4 685 607 | 6 331 775 | 5 423 688 | 4 743 925 | 6 781 007 |
Net Assets Liabilities | | | | 2 500 550 | 3 413 578 | 3 661 311 | 3 721 904 | 4 478 155 |
Other Debtors | | | | 1 286 525 | 1 285 229 | 1 746 799 | 1 744 483 | 1 994 644 |
Property Plant Equipment | | | | 115 216 | 87 246 | 89 584 | 77 476 | 52 823 |
Total Inventories | | | | 60 008 | 33 716 | 28 493 | 61 412 | 57 671 |
Cash Bank In Hand | 86 078 | 15 606 | 116 842 | | | | | |
Intangible Fixed Assets | | 627 401 | 508 579 | | | | | |
Stocks Inventory | 7 137 | 2 019 | 115 941 | | | | | |
Tangible Fixed Assets | 61 103 | 61 787 | 57 469 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 100 | 1 100 | 1 100 | | | | | |
Profit Loss Account Reserve | 1 524 014 | 1 687 463 | 1 835 919 | | | | | |
Shareholder Funds | 1 525 352 | 1 688 801 | 1 837 257 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 6 500 | 6 750 | 8 000 | 8 400 | 8 400 |
Accrued Liabilities Deferred Income | | | | 625 531 | 660 495 | 328 294 | 409 881 | 1 257 809 |
Accumulated Amortisation Impairment Intangible Assets | | | | 966 061 | 1 069 894 | 366 772 | 485 639 | 603 164 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 185 141 | 226 441 | 281 564 | 279 976 | 285 409 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 140 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 13 330 | 57 761 | 21 420 | 6 510 |
Administrative Expenses | | | | 2 513 472 | 2 630 534 | 2 880 853 | 3 011 196 | 3 342 036 |
Amortisation Expense Intangible Assets | | | | 102 278 | 103 833 | 131 833 | 118 867 | 117 525 |
Amortisation Impairment Expense Intangible Assets | | | | | 103 833 | 131 833 | 118 867 | 117 525 |
Average Number Employees During Period | | | | 42 | 46 | 50 | 56 | 53 |
Cash Cash Equivalents Cash Flow Value | | | | 376 332 | 480 790 | 456 462 | 1 431 035 | 2 026 118 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | 17 106 |
Corporation Tax Payable | | | | 131 980 | 299 729 | 153 987 | 84 368 | 278 518 |
Cost Sales | | | | 8 523 160 | 10 788 791 | 9 427 475 | 8 553 895 | 12 792 933 |
Creditors | | | | 3 110 581 | 3 788 491 | 2 613 019 | 2 751 349 | 4 503 026 |
Current Tax For Period | | | | 131 091 | 299 738 | 154 038 | 84 438 | 278 591 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 12 420 | -5 118 | 606 | -2 169 | -4 576 |
Depreciation Expense Property Plant Equipment | | | | 43 981 | 41 300 | 55 123 | 33 440 | 31 163 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 41 300 | 55 123 | 33 440 | 31 163 |
Distribution Costs | | | | 292 027 | 198 202 | 213 170 | 100 575 | 69 418 |
Dividends Paid | | | | 189 320 | 188 320 | 210 320 | 152 320 | 282 320 |
Dividends Paid Classified As Financing Activities | | | | -189 320 | -188 320 | -210 320 | -152 320 | -282 320 |
Dividends Paid On Shares Interim | | | | | 188 320 | 210 320 | 152 320 | 282 320 |
Fixed Assets | 820 797 | 689 188 | 566 048 | 509 984 | 371 470 | 381 975 | 251 000 | 125 928 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 8 576 | 7 847 | 10 473 | -2 169 | -4 576 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 132 300 | 810 900 | 583 000 | 451 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 3 514 | 11 055 | -552 | -20 | -60 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -510 161 | 1 029 730 | -207 949 | -1 557 527 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 1 646 168 | -908 087 | -679 763 | 2 037 082 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -26 292 | -5 223 | 32 919 | -3 741 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -88 | |
Government Grant Income | | | | | | | 120 162 | 31 386 |
Gross Profit Loss | | | | 2 692 586 | 3 642 060 | 3 101 583 | 2 713 244 | 4 012 136 |
Income From Related Parties | | | | | 1 195 603 | 1 187 302 | 1 282 063 | 1 777 059 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -190 017 | -131 100 | -299 780 | -154 057 | -84 441 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 24 328 | -974 573 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -889 | | | |
Increase Decrease Through Other Changes Intangible Assets | | | | | -6 711 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 103 833 | 131 833 | 118 867 | 117 525 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 41 300 | 55 123 | 33 440 | 31 163 |
Intangible Assets | | | | 394 768 | 284 224 | 292 391 | 173 524 | 55 999 |
Intangible Assets Gross Cost | | | | 1 360 829 | 1 354 118 | 659 163 | 659 163 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 1 228 | | |
Interest Income On Bank Deposits | | | | 5 133 | 5 436 | 4 716 | 2 358 | 251 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 4 716 | 2 358 | 251 |
Interest Payable Similar Charges Finance Costs | | | | | 411 | 1 228 | | |
Interest Received Classified As Investing Activities | | | | -5 133 | -5 445 | -5 711 | -2 707 | -1 153 |
Investments Fixed Assets | 759 694 | | | | | | | 17 106 |
Investments In Subsidiaries | | | | | | | | 17 106 |
Net Cash Flows From Used In Financing Activities | | | | | | 210 320 | 152 320 | |
Net Cash Flows From Used In Investing Activities | | | | | | 191 750 | 18 713 | |
Net Cash Flows From Used In Operating Activities | | | | | -293 952 | -377 742 | -1 145 606 | -899 866 |
Net Cash Generated From Operations | | | | | -425 463 | -678 750 | -1 299 663 | -984 307 |
Net Current Assets Liabilities | 882 417 | 1 006 160 | 1 277 891 | 2 011 366 | 3 057 790 | 3 295 624 | 3 485 023 | 4 361 770 |
Net Finance Income Costs | | | | 5 133 | 5 445 | 5 711 | 2 707 | 1 153 |
Net Interest Paid Received Classified As Operating Activities | | | | | -411 | -1 228 | | |
Number Shares Issued Fully Paid | | | | | 138 | | | |
Operating Profit Loss | | | | 495 751 | 1 390 045 | 608 214 | 292 475 | 1 311 433 |
Other Creditors | | | | 190 632 | 184 002 | 707 | 400 | 340 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 834 955 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 35 028 | 25 730 |
Other Disposals Intangible Assets | | | | | | 834 955 | | |
Other Disposals Property Plant Equipment | | | | | | 300 | 35 116 | 25 730 |
Other Interest Income | | | | | 9 | 995 | 349 | 902 |
Other Interest Receivable Similar Income Finance Income | | | | 5 133 | 5 445 | 5 711 | 2 707 | 1 153 |
Other Operating Income Format1 | | | | 608 664 | 576 721 | 600 654 | 691 002 | 710 751 |
Other Taxation Social Security Payable | | | | 399 453 | 513 527 | 504 815 | 757 832 | 351 817 |
Par Value Share | | 1 | 1 | | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 110 210 | 25 917 | 40 097 | 88 065 | 48 215 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 |
Prepayments Accrued Income | | | | 64 912 | 80 887 | 69 312 | 83 749 | 66 451 |
Proceeds From Sales Property Plant Equipment | | | | | | -300 | | |
Profit Loss | | | | 357 373 | 1 101 348 | 458 053 | 212 913 | 1 038 571 |
Profit Loss On Ordinary Activities Before Tax | | | | 500 884 | 1 395 079 | 612 697 | 295 182 | 1 312 586 |
Property Plant Equipment Gross Cost | | | | 300 357 | 313 687 | 371 148 | 357 452 | 338 232 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 20 800 | 15 682 | 16 288 | 14 119 | |
Purchase Intangible Assets | | | | -461 046 | | -140 000 | | |
Purchase Property Plant Equipment | | | | -59 020 | -13 330 | -57 761 | -21 420 | -6 510 |
Social Security Costs | | | | 148 681 | 180 600 | 189 398 | 200 651 | 224 622 |
Staff Costs Employee Benefits Expense | | | | 1 706 126 | 1 837 438 | 1 930 529 | 2 162 700 | 2 338 708 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 20 800 | 15 682 | 16 288 | 14 119 | 9 543 |
Tax Expense Credit Applicable Tax Rate | | | | | 265 065 | 116 412 | 56 085 | 249 391 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -11 754 | -2 729 | -11 136 | -4 202 | -1 345 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 36 604 | 29 555 | 38 289 | 26 201 | 24 624 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 143 511 | 293 731 | 154 644 | 82 269 | 274 015 |
Total Assets Less Current Liabilities | 1 703 214 | 1 695 348 | 1 843 939 | 2 521 350 | 3 429 260 | 3 677 599 | 3 736 023 | 4 487 698 |
Total Current Tax Expense Credit | | | | 131 091 | 298 849 | 154 038 | | |
Total Operating Lease Payments | | | | 140 600 | 142 834 | 142 162 | 132 329 | 140 049 |
Trade Creditors Trade Payables | | | | 1 762 985 | 2 130 738 | 1 625 216 | 1 498 868 | 2 614 542 |
Trade Debtors Trade Receivables | | | | 3 334 170 | 4 965 659 | 3 607 577 | 2 915 693 | 4 719 912 |
Turnover Revenue | | | | 11 215 746 | 14 430 851 | 12 529 058 | 11 267 139 | 16 805 069 |
Wages Salaries | | | | 1 447 235 | 1 630 921 | 1 701 034 | 1 873 984 | 2 065 871 |
Work In Progress | | | | | 33 716 | 28 493 | 61 412 | 57 671 |
Company Contributions To Defined Benefit Plans Directors | | | | 90 000 | | | 40 000 | |
Director Remuneration | | | | | | 8 509 | 8 246 | 12 272 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 8 509 | 48 246 | 12 272 |
Creditors Due After One Year | 176 341 | 1 343 | 1 335 | | | | | |
Creditors Due Within One Year | 1 246 667 | 1 528 226 | 1 952 574 | | | | | |
Intangible Fixed Assets Additions | | 784 251 | 50 704 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 156 850 | 326 376 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 156 850 | 169 526 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 784 251 | 834 955 | | | | | |
Number Shares Allotted | | 138 | 138 | | | | | |
Other Reserves | 238 | 238 | 238 | | | | | |
Provisions For Liabilities Charges | 1 521 | 5 204 | 5 347 | | | | | |
Share Capital Allotted Called Up Paid | 138 | 138 | 138 | | | | | |