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 | 112 409 | 618 195 | 475 438 | 136 759 | 683 208 | 63 414 | 27 206 |
Current Assets | 6 705 700 | 15 490 843 | 9 707 254 | 10 477 603 | 8 063 155 | 9 276 452 | 8 813 894 |
Debtors | 5 127 741 | 11 427 048 | 6 379 486 | 7 093 944 | 5 235 482 | 5 733 796 | 5 673 912 |
Net Assets Liabilities | 673 889 | 678 724 | 832 862 | 1 153 652 | 1 226 458 | 2 316 851 | 2 807 748 |
Other Debtors | 207 | 88 705 | 32 952 | 24 013 | 24 270 | 928 | 12 579 |
Property Plant Equipment | 362 036 | 593 948 | 651 076 | 594 032 | 467 789 | 413 573 | 318 588 |
Total Inventories | 1 465 550 | 3 445 600 | 2 852 330 | 3 246 900 | 2 144 465 | 3 479 242 | 3 112 776 |
|
Other Financial Data |
Audit Fees Expenses | 6 700 | 6 700 | 10 000 | 10 000 | 10 000 | 10 000 | 12 000 |
Accrued Liabilities Deferred Income | 478 710 | 613 844 | 274 117 | 985 091 | 570 720 | 929 097 | |
Accumulated Depreciation Impairment Property Plant Equipment | 743 738 | 1 005 301 | 1 168 768 | 1 254 226 | 1 369 151 | 1 396 636 | 1 265 621 |
Acquired Through Business Combinations Property Plant Equipment | | 386 003 | | | | | |
Additional Provisions Increase From New Provisions Recognised | | 17 258 | | 3 439 | | 11 354 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 284 732 | | 146 781 | 9 973 | 79 313 | |
Administrative Expenses | 1 709 769 | 2 295 839 | 3 113 288 | 2 962 110 | 2 897 978 | 2 737 835 | 2 613 655 |
Amounts Owed By Associates Joint Ventures Participating Interests | 4 534 | | | | | | |
Amounts Owed By Group Undertakings | 1 787 956 | 5 351 611 | 1 387 641 | 1 814 529 | 2 021 279 | 1 824 500 | 2 578 142 |
Amounts Owed To Group Undertakings | 992 726 | 4 686 449 | 571 631 | 573 539 | 510 656 | 696 747 | 994 980 |
Applicable Tax Rate | | 20 | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 34 | 43 | 61 | 69 | 49 | 45 | 35 |
Bank Borrowings Overdrafts | 1 151 998 | 3 661 622 | 4 513 447 | 3 758 769 | 3 080 000 | 880 000 | 640 000 |
Commitments For Acquisition Property Plant Equipment | -240 880 | -76 500 | -100 015 | -71 581 | -55 185 | | |
Comprehensive Income Expense | 104 837 | 239 835 | 301 181 | 610 483 | 242 195 | 1 735 896 | 1 260 969 |
Corporation Tax Payable | 29 155 | 139 067 | 36 891 | 69 681 | 18 278 | 400 977 | 37 116 |
Cost Inventories Recognised As Expense Gross | 10 061 737 | 12 704 993 | 17 022 105 | 17 216 371 | | | |
Cost Sales | 10 056 435 | 12 705 131 | 16 970 809 | 17 215 589 | 13 272 711 | 11 020 228 | 11 561 409 |
Creditors | 6 244 617 | 15 110 307 | 9 279 054 | 9 686 748 | 6 064 048 | 955 161 | 677 355 |
Current Tax For Period | 29 155 | 88 583 | 8 731 | 71 661 | 18 278 | 400 977 | 237 116 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 3 993 | 17 258 | -12 780 | 3 439 | -14 166 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 3 993 | 17 258 | -12 780 | 3 439 | -14 166 | 11 354 | |
Deferred Tax Liabilities | 57 166 | 74 424 | 61 644 | 65 083 | 50 917 | 62 271 | |
Depreciation Expense Property Plant Equipment | 84 306 | 127 350 | 174 579 | 149 224 | 124 240 | 111 106 | 81 240 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 143 289 | | 74 294 | 9 315 | 83 621 | 212 255 |
Disposals Property Plant Equipment | | 177 260 | | 118 367 | 21 291 | 106 044 | 261 424 |
Dividend Declared Payable | | 330 000 | 97 727 | 116 840 | 94 844 | 568 317 | |
Dividends Paid | 942 000 | 235 000 | 147 043 | 289 693 | 169 389 | 645 503 | 770 072 |
Dividends Paid On Shares | 942 000 | 235 000 | 147 043 | 289 693 | 169 389 | 645 503 | 770 072 |
Finance Lease Liabilities Present Value Total | 43 697 | 103 708 | 102 236 | 96 806 | 97 096 | 53 850 | 38 234 |
Fixed Assets | 362 226 | 594 428 | 651 556 | 594 512 | 468 269 | 414 053 | 319 068 |
Further Department Item Average Number Employees Component Average Number List | | | 31 | 35 | 25 | 22 | |
Further Item Operating Income Component Total Other Operating Income | 270 533 | 125 188 | 194 516 | 184 117 | 298 674 | 293 234 | 307 599 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 111 262 | 780 747 | 1 041 599 | 796 799 | 514 596 | 226 397 | 75 376 |
Gain Loss On Disposals Property Plant Equipment | -5 896 | -10 125 | -434 | -19 573 | -3 243 | 4 577 | 20 055 |
Government Grant Income | | | | | 202 346 | 42 618 | |
Gross Profit Loss | 1 580 489 | 2 536 575 | 3 226 808 | 3 477 481 | 2 652 118 | 4 569 872 | 3 830 580 |
Income Expense Recognised Directly In Equity | -942 000 | -235 000 | -147 043 | -289 693 | -169 389 | -645 503 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 2 028 | | | |
Increase Decrease In Existing Provisions | | | | | -14 166 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 127 350 | | 159 752 | 124 240 | 111 106 | 81 240 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | -1 411 | 7 531 | -209 | 3 | 110 | 12 168 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 679 | 12 717 | 11 113 | 11 821 | 8 743 | 7 494 | 4 182 |
Interest Payable Similar Charges Finance Costs | 3 268 | 20 248 | 10 904 | 11 877 | 8 853 | 19 662 | 42 921 |
Investments | 190 | 480 | 480 | 480 | 480 | 480 | |
Investments Fixed Assets | 190 | 480 | 480 | 480 | 480 | 480 | 480 |
Investments In Group Undertakings | 190 | 480 | 480 | 480 | 480 | 480 | 480 |
Net Current Assets Liabilities | 461 083 | 380 536 | 428 200 | 790 855 | 1 999 107 | 2 920 230 | 3 211 824 |
Net Deferred Tax Liability Asset | 57 166 | 74 424 | 61 644 | 65 083 | 50 917 | 62 271 | |
Operating Profit Loss | 141 253 | 365 924 | 308 036 | 699 488 | 255 160 | 2 167 889 | 1 524 524 |
Other Creditors | 73 788 | 76 634 | 171 131 | 108 800 | 73 647 | 133 713 | 162 932 |
Other Departments Average Number Employees | 9 | 11 | 12 | 18 | 13 | 12 | |
Other Interest Expense | | | | 53 | | | |
Other Operating Income Format1 | 270 533 | 125 188 | 194 516 | 184 117 | 501 020 | 335 852 | 307 599 |
Other Taxation Social Security Payable | 318 757 | 148 285 | 371 880 | 433 230 | 561 536 | 27 997 | 26 424 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 29 621 | 45 581 | 70 245 | 80 741 | 61 489 | 60 576 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 29 621 | 45 581 | 70 245 | 80 741 | 61 489 | 60 576 | 64 425 |
Prepayments Accrued Income | 228 189 | 376 351 | 268 976 | 135 063 | 128 648 | 90 293 | |
Profit Loss | 104 837 | 239 835 | 301 181 | 610 483 | 242 195 | 1 735 896 | 1 260 969 |
Profit Loss Attributable To Ordinary Equity Holders Parent Entity Basic | 104 837 | 239 835 | | | | | |
Profit Loss On Ordinary Activities Before Tax | 137 985 | 345 676 | 297 132 | 687 611 | 246 307 | 2 148 227 | 1 481 603 |
Property Plant Equipment Gross Cost | 1 105 774 | 1 599 249 | 1 819 844 | 1 848 258 | 1 836 940 | 1 810 209 | 1 584 209 |
Provisions | 57 166 | 74 424 | 61 644 | 65 083 | 50 917 | 62 271 | 45 789 |
Provisions For Liabilities Balance Sheet Subtotal | 57 166 | 74 424 | 61 644 | 65 083 | 50 917 | 62 271 | 45 789 |
Raw Materials | 1 465 550 | 3 445 600 | 2 852 330 | 3 246 900 | 2 144 465 | 3 479 242 | 3 112 776 |
Revenue From Sale Goods | 11 636 924 | 15 241 706 | 20 197 617 | 20 693 070 | 15 924 829 | 15 590 100 | |
Selling Average Number Employees | 8 | 10 | 18 | 16 | 11 | 11 | |
Social Security Costs | 95 764 | 109 888 | 136 949 | 114 047 | 122 661 | 117 004 | 100 987 |
Staff Costs Employee Benefits Expense | 1 135 682 | 1 296 331 | 1 678 216 | 1 573 325 | 1 550 313 | 1 409 594 | 1 209 392 |
Tax Decrease From Utilisation Tax Losses | | | 18 567 | 22 200 | 44 743 | 16 780 | 42 331 |
Tax Expense Credit Applicable Tax Rate | 27 597 | 67 407 | 56 455 | 130 646 | 46 798 | 408 163 | 281 505 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -617 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 737 | -17 634 | -17 873 | -7 227 | 14 065 | -456 | 1 439 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 306 | 26 967 | 222 | 2 563 | -1 541 | 96 | -3 497 |
Tax Increase Decrease From Other Short-term Timing Differences | 3 606 | 11 843 | | -32 121 | 3 699 | 9 954 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -11 506 | -32 121 | -14 166 | 11 354 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 33 148 | 105 841 | -4 049 | 77 128 | 4 112 | 412 331 | 220 634 |
Total Assets Less Current Liabilities | 823 309 | 974 964 | 1 079 756 | 1 385 367 | 2 467 376 | 3 334 283 | 3 530 892 |
Total Current Tax Expense Credit | 29 155 | 88 583 | 8 731 | 73 689 | 18 278 | 400 977 | |
Total Operating Lease Payments | 8 031 | 14 792 | 10 779 | 20 539 | 25 622 | 26 242 | 25 407 |
Trade Creditors Trade Payables | 3 155 786 | 5 350 698 | 3 139 994 | 3 543 992 | 1 057 271 | 1 149 275 | 1 025 145 |
Trade Debtors Trade Receivables | 3 106 855 | 5 610 381 | 4 689 917 | 5 120 339 | 3 061 285 | 3 990 835 | 3 158 386 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | 277 502 | | | | | |
Turnover Revenue | 11 636 924 | 15 241 706 | 20 197 617 | 20 693 070 | 15 924 829 | 15 590 100 | 15 391 989 |
Wages Salaries | 1 010 297 | 1 140 862 | 1 471 022 | 1 378 537 | 1 366 163 | 1 232 014 | 1 043 980 |
Advances Credits Made In Period Directors | 22 000 | | | | | | |
Advances Credits Repaid In Period Directors | 22 000 | | | | | | |
Company Contributions To Money Purchase Plans Directors | 12 185 | 17 650 | 34 450 | 38 703 | 22 676 | 27 000 | 30 000 |
Compensation For Loss Office Directors | 30 000 | | | | | | |
Director Remuneration | 284 787 | 289 665 | 248 488 | 127 042 | 149 712 | 172 531 | 90 766 |
Director Remuneration Benefits Excluding Payments To Third Parties | 326 972 | 307 315 | 282 938 | 165 745 | 172 388 | 199 531 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 5 | 5 | 4 | 4 | 4 |
Accrued Liabilities | | | | | | 929 097 | 349 980 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -16 482 |
Bank Borrowings | | | | | | 240 000 | 240 000 |
Bank Overdrafts | | | | | | 1 825 153 | 2 378 773 |
Capital Commitments | | | | | | | 30 000 |
Dividends Paid On Shares Final | | | | | | 568 317 | |
Dividends Paid On Shares Interim | | | | | | 77 186 | 770 072 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -649 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 4 767 |
Interest Expense On Bank Overdrafts | | | | | | 12 168 | 33 972 |
Number Shares Issued Fully Paid | | | | | | | 100 |
Other Deferred Tax Expense Credit | | | | | | 11 354 | -16 482 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 |
Prepayments | | | | | | 90 293 | 94 721 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 35 424 |
Total Borrowings | | | | | | 2 065 153 | 2 618 773 |