Profit & Loss |
Date of Accounts |
2016-09-30 | 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 | 1 589 133 | 2 257 558 | 1 370 162 | 1 153 019 | 715 400 | 1 153 048 | 1 748 340 |
Current Assets | 8 682 376 | 9 468 169 | 9 052 378 | 8 697 481 | 9 015 270 | 9 981 652 | 10 631 996 |
Debtors | 3 866 398 | 4 364 796 | 5 091 042 | 5 379 470 | 5 643 010 | 6 364 660 | 6 383 334 |
Net Assets Liabilities | 14 732 877 | 15 513 095 | | 17 036 975 | 17 005 135 | 17 799 518 | 18 966 371 |
Other Debtors | 40 935 | 562 621 | 210 508 | 146 736 | 431 820 | 374 060 | 262 698 |
Property Plant Equipment | 11 847 254 | 15 603 405 | 19 057 010 | 22 644 216 | 20 620 027 | 19 281 304 | 20 372 635 |
Total Inventories | 3 226 845 | 2 845 815 | 2 591 174 | 2 164 992 | 2 656 860 | 2 463 944 | 2 500 322 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 86 258 | 97 493 | 117 405 | 117 393 | 37 594 | 246 766 | 264 310 |
Accumulated Depreciation Impairment Property Plant Equipment | 8 432 048 | 8 499 537 | 9 379 370 | 10 499 190 | 11 934 351 | 14 510 965 | 15 569 386 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 454 324 | 7 611 981 | 9 001 493 | 2 678 485 | | |
Amounts Owed To Group Undertakings | 378 909 | 378 909 | 378 908 | 446 414 | 446 412 | 446 413 | 346 413 |
Average Number Employees During Period | | | 75 | 78 | 78 | 82 | 87 |
Bank Borrowings Overdrafts | 133 958 | 21 771 | 94 999 | 238 495 | 36 736 | | |
Bank Overdrafts | 133 958 | 21 771 | 94 999 | 238 495 | 36 736 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 5 034 757 | 8 411 876 | 9 773 263 | 13 373 233 | 10 905 625 | | |
Cash Cash Equivalents | 1 455 175 | 2 235 787 | 1 275 163 | 914 524 | | | |
Corporation Tax Payable | 180 234 | 131 989 | 241 742 | | | | |
Corporation Tax Recoverable | | | | 86 098 | | | |
Creditors | 1 792 849 | 4 049 209 | 5 122 423 | 6 852 047 | 5 139 119 | 3 844 807 | 4 497 418 |
Dividends Paid Classified As Financing Activities | -49 999 | -198 620 | -102 000 | -120 000 | -250 000 | | |
Finance Lease Liabilities Present Value Total | 1 792 849 | 4 049 209 | 4 976 413 | 6 852 047 | 3 536 925 | 2 891 455 | 3 248 905 |
Finance Lease Payments Owing Minimum Gross | 1 243 722 | 2 337 655 | 2 957 649 | 3 844 397 | 3 536 925 | | |
Fixed Assets | 11 847 506 | 15 603 657 | | 22 644 468 | 20 620 279 | 19 281 556 | 20 372 887 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 076 417 | -780 612 | 960 624 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 390 944 | 2 874 850 | 3 389 476 | 3 151 193 | 3 344 477 | 3 126 742 |
Interest Payable Similar Charges Finance Costs | | 103 505 | 172 023 | 224 016 | 184 594 | 202 627 | 511 076 |
Interest Received Classified As Investing Activities | | | | -2 412 | | | |
Investments Fixed Assets | 252 | 252 | 252 | 252 | 252 | 252 | 252 |
Investments In Subsidiaries | 252 | 252 | 252 | 252 | 252 | | |
Net Cash Flows From Used In Financing Activities | 1 860 036 | -3 151 674 | -1 445 197 | | | | |
Net Cash Flows From Used In Investing Activities | -1 107 814 | 5 749 895 | 5 812 230 | | | | |
Net Cash Flows From Used In Operating Activities | -1 828 639 | -3 378 792 | -3 406 313 | -3 316 644 | -3 307 312 | | |
Net Current Assets Liabilities | 5 710 404 | 5 045 457 | 3 929 955 | 2 691 196 | 2 969 434 | 4 209 079 | 5 023 251 |
Net Finance Income Costs | | | | 2 412 | | | |
Net Interest Paid Received Classified As Operating Activities | -72 936 | -103 505 | -172 023 | | | | |
Other Creditors | 59 108 | 25 228 | 23 014 | 20 509 | 31 569 | 35 870 | 30 944 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 323 455 | 1 995 017 | 2 269 656 | 1 716 032 | | |
Other Disposals Property Plant Equipment | | 3 630 684 | 3 278 543 | 4 294 467 | 3 267 512 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 923 | 21 405 | 42 809 | 98 193 | 128 530 | 87 169 | 87 148 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 117 394 | 131 970 | 140 824 | 153 770 | 233 871 | 309 729 | 345 603 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | 240 569 | -30 061 | | | | |
Proceeds From Sales Property Plant Equipment | -2 057 763 | -1 944 998 | -1 769 690 | -2 503 595 | | | |
Profit Loss | 773 493 | 978 838 | 1 392 133 | 353 747 | 218 160 | 1 044 383 | 1 166 853 |
Property Plant Equipment Gross Cost | 20 279 302 | 24 102 942 | 28 436 380 | 33 143 406 | 32 554 378 | 33 792 269 | 35 942 021 |
Provisions For Liabilities Balance Sheet Subtotal | 1 032 184 | 1 086 810 | | 1 446 642 | 1 445 459 | 1 846 310 | 1 932 349 |
Purchase Property Plant Equipment | -949 949 | -7 454 324 | -7 611 981 | -9 001 493 | | | |
Raw Materials Consumables | 2 828 143 | 2 455 455 | 2 223 471 | 1 955 755 | 2 399 186 | | |
Social Security Costs | 346 151 | 351 049 | 408 608 | 419 863 | 403 837 | 428 166 | 517 536 |
Staff Costs Employee Benefits Expense | 3 318 166 | 3 401 754 | 3 947 836 | 4 107 904 | 4 301 209 | 4 349 989 | 4 875 409 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 998 830 | 1 053 456 | 1 157 250 | 1 390 295 | 1 383 087 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 186 615 | 344 858 | 113 842 | -7 209 | 394 831 | 86 039 |
Total Assets Less Current Liabilities | 17 557 910 | 20 649 114 | | 25 335 664 | 23 589 713 | 23 490 635 | 25 396 138 |
Trade Creditors Trade Payables | 754 340 | 1 317 310 | 1 065 239 | 1 229 416 | 1 246 374 | 1 515 325 | 1 457 676 |
Trade Debtors Trade Receivables | 3 606 069 | 3 570 739 | 4 286 925 | 4 540 451 | 4 420 517 | 5 024 069 | 5 118 231 |
Wages Salaries | 2 953 092 | 3 029 300 | 3 496 419 | 3 589 848 | 3 768 842 | 3 834 654 | 4 270 725 |
Work In Progress | 398 702 | 390 360 | 367 703 | 209 237 | 257 674 | | |
Director Remuneration | | | | | 154 849 | 234 107 | 239 257 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | 1 | 1 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 394 831 | 86 039 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 6 020 | |
Administrative Expenses | | | | | 1 421 086 | 1 734 249 | 2 234 406 |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Comprehensive Income Expense | | | | | 218 160 | 1 044 383 | 1 166 853 |
Cost Sales | | | | | 11 160 406 | 13 414 020 | 13 313 537 |
Depreciation Expense Property Plant Equipment | | | | | 481 776 | 1 304 948 | 1 130 397 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 767 863 | 2 068 321 |
Disposals Property Plant Equipment | | | | | | 1 493 369 | 3 553 369 |
Dividends Paid | | | | | 250 000 | 250 000 | |
Dividends Paid On Shares Final | | | | | 250 000 | 250 000 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | -243 703 | 20 000 | 21 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | 173 380 | -19 937 | -464 767 |
Government Grant Income | | | | | 243 703 | | |
Gross Profit Loss | | | | | 1 472 928 | 3 276 090 | 3 896 974 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 184 594 | 202 627 | 511 076 |
Investments In Group Undertakings | | | | | 252 | 252 | 252 |
Merchandise | | | | | 257 674 | 98 116 | 77 878 |
Net Assets Liabilities Subsidiaries | | | | | -1 | -1 | -1 |
Number Shares Issued Fully Paid | | | | | | 1 | 1 |
Operating Profit Loss | | | | | 395 545 | 1 641 841 | 1 763 968 |
Other Deferred Tax Expense Credit | | | | | -7 209 | 394 831 | 86 039 |
Other Operating Income Format1 | | | | | 343 703 | 100 000 | 101 400 |
Other Taxation Social Security Payable | | | | | 219 565 | 114 586 | 156 678 |
Par Value Share | | | | | | 1 | 1 |
Profit Loss On Ordinary Activities Before Tax | | | | | 210 951 | 1 439 214 | 1 252 892 |
Provisions | | | | | 1 445 459 | 1 846 310 | 1 932 349 |
Raw Materials | | | | | 2 399 186 | 2 365 828 | 2 422 444 |
Tax Decrease From Utilisation Tax Losses | | | | | | 18 021 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 32 942 | -3 837 | -2 836 |
Tax Expense Credit Applicable Tax Rate | | | | | 40 081 | 273 451 | 238 049 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -21 563 | -204 670 | -818 366 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 7 215 | 15 479 | 1 628 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 2 731 260 | 5 703 121 |
Total Operating Lease Payments | | | | | 303 385 | 518 285 | 206 795 |
Turnover Revenue | | | | | 12 633 334 | 16 690 110 | 17 210 511 |