Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 736 145 | 3 693 926 | 2 505 910 | 1 398 985 | 2 535 871 | 4 815 057 |
Current Assets | 3 094 576 | 3 825 845 | 2 631 931 | 1 670 204 | 2 771 147 | 5 115 450 |
Debtors | 355 019 | 129 204 | 122 123 | 269 114 | 233 649 | 297 943 |
Net Assets Liabilities | 3 835 346 | 4 166 768 | 1 745 786 | 1 579 434 | 2 213 714 | 4 655 009 |
Other Debtors | 239 102 | 29 052 | 11 591 | 67 448 | 67 979 | 131 419 |
Property Plant Equipment | 1 402 889 | 1 283 815 | 1 146 031 | 1 011 216 | 938 173 | 729 575 |
Total Inventories | 3 412 | 2 715 | 3 898 | 2 105 | 1 627 | 2 450 |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 5 500 | 5 400 | 8 500 | 9 500 | 11 300 |
Accrued Liabilities Deferred Income | 256 437 | 263 931 | 1 197 478 | 582 160 | 781 176 | 804 424 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 611 579 | 2 751 938 | 2 889 722 | 3 056 733 | 3 138 506 | 2 896 095 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 21 285 | | 32 196 | 8 730 | 46 909 |
Administrative Expenses | 3 983 685 | 4 158 988 | 5 700 525 | 5 762 402 | 3 326 860 | 5 367 018 |
Average Number Employees During Period | 96 | 97 | 99 | 82 | 80 | 92 |
Bank Borrowings Overdrafts | | | | | 7 000 | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -7 000 | |
Cash Cash Equivalents Cash Flow Value | 2 736 145 | 3 693 926 | 2 505 910 | 1 398 985 | 2 528 871 | 4 815 057 |
Corporation Tax Payable | 75 295 | 170 846 | 196 420 | 82 762 | 212 349 | 615 865 |
Cost Sales | 19 703 596 | 21 811 091 | 21 601 316 | 19 235 611 | 10 999 025 | 41 213 080 |
Creditors | 621 229 | 890 526 | 1 975 284 | 1 028 006 | 1 380 746 | 1 879 212 |
Current Tax For Period | 75 295 | 170 846 | 196 420 | 82 763 | 160 270 | 616 831 |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | 19 952 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 203 662 | 11 476 | 4 526 | 17 088 | 40 880 | -4 056 |
Depreciation Expense Property Plant Equipment | 146 284 | 140 359 | 137 784 | 167 011 | 101 725 | 105 507 |
Depreciation Impairment Expense Property Plant Equipment | | 140 359 | 137 784 | 167 011 | 81 773 | 105 507 |
Dividends Paid | | 350 284 | 454 100 | | | 800 000 |
Dividends Paid Classified As Financing Activities | | -350 284 | -454 100 | | | -800 000 |
Dividends Paid On Shares Final | | 350 284 | 454 100 | | | 800 000 |
Finished Goods Goods For Resale | 3 412 | 2 715 | 3 898 | 2 105 | 1 627 | 2 450 |
Fixed Assets | | | | | 1 588 173 | 1 529 575 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | -441 809 | | -277 049 | 554 929 | 20 118 | |
Further Item Tax Increase Decrease Component Adjusting Items | 29 257 | | 4 526 | 6 693 | -30 684 | -2 338 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 805 403 | 450 736 | 2 110 247 | 1 892 247 | 281 199 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 49 | 103 | -212 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -173 746 | -1 059 184 | 833 620 | | -101 950 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -4 072 | -7 081 | 146 991 | -35 465 | 64 294 |
Gain Loss In Cash Flows From Change In Inventories | | -697 | 1 183 | -1 793 | -478 | 823 |
Government Grant Income | | | | | 586 473 | |
Gross Profit Loss | 4 757 849 | 4 759 283 | 5 669 193 | 5 303 077 | 3 444 592 | 7 829 306 |
Impairment Reversal Property Plant Equipment | | | | | 19 952 | |
Income Taxes Paid Refund Classified As Operating Activities | -159 977 | -75 295 | -170 846 | -196 421 | | -213 315 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -957 781 | 1 188 016 | 1 106 925 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -30 684 | -4 417 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 140 359 | 137 784 | 167 011 | 101 725 | 105 507 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 795 | |
Interest Income On Bank Deposits | 11 107 | 8 883 | 14 713 | 15 176 | 208 | 19 656 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 11 107 | 8 883 | 14 713 | 15 176 | 208 | 19 656 |
Interest Payable Similar Charges Finance Costs | | | | | 795 | |
Interest Received Classified As Investing Activities | -11 107 | -8 883 | -14 713 | -15 176 | -208 | -19 656 |
Investment Property | | | | | 800 000 | 800 000 |
Investment Property Fair Value Model | | | | | 800 000 | |
Key Management Personnel Compensation Total | | 186 000 | 886 000 | 204 596 | 111 512 | 263 900 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | 977 642 | 864 792 | 810 000 | 630 000 | 113 500 |
Net Cash Flows From Used In Financing Activities | | 350 284 | 2 954 100 | | | |
Net Cash Flows From Used In Investing Activities | | -209 341 | -14 713 | 17 020 | | |
Net Cash Flows From Used In Operating Activities | | -1 098 724 | -1 751 371 | 1 089 905 | -1 138 409 | -3 113 439 |
Net Cash Generated From Operations | | -1 174 019 | -1 922 217 | 893 484 | -1 139 204 | -3 326 754 |
Net Current Assets Liabilities | 2 473 347 | 2 935 319 | 656 647 | 642 198 | 1 390 401 | 3 236 238 |
Net Debt Funds | | | | | -2 528 871 | -4 815 057 |
Net Finance Income Costs | 11 107 | 8 883 | 14 713 | 15 176 | 208 | 19 656 |
Net Interest Paid Received Classified As Operating Activities | | | | | -795 | |
Number Shares Issued Fully Paid | | 500 000 | | | | |
Operating Profit Loss | 1 434 727 | 855 145 | 719 351 | -81 677 | 805 333 | 3 184 414 |
Other Creditors | | 128 541 | 29 093 | 7 092 | 20 703 | 323 711 |
Other Disposals Property Plant Equipment | | | | | | 60 513 |
Other Interest Receivable Similar Income Finance Income | 11 107 | 8 883 | 14 713 | 15 176 | 208 | 19 656 |
Other Operating Income Format1 | 218 754 | 254 850 | 473 634 | 932 577 | 707 719 | 722 126 |
Other Taxation Social Security Payable | 213 798 | 247 926 | 457 864 | | | |
Par Value Share | | 1 | | | | |
Payments To Acquire Own Shares | | | -2 500 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 9 907 | 10 881 | 23 869 | 54 203 | 76 352 | 48 914 |
Prepayments Accrued Income | 115 917 | 100 152 | 110 532 | 201 666 | 165 670 | 166 524 |
Profit Loss | 1 166 877 | 681 706 | 533 118 | -166 352 | 634 280 | 2 591 295 |
Profit Loss On Ordinary Activities Before Tax | 1 445 834 | 864 028 | 734 064 | -66 501 | 804 746 | 3 204 070 |
Property Plant Equipment Gross Cost | 4 014 468 | 4 035 753 | 4 035 753 | 4 067 949 | 4 076 679 | 3 625 670 |
Provisions For Liabilities Balance Sheet Subtotal | 40 890 | 52 366 | 56 892 | | | |
Purchase Financial Investments Other Than Trading Investments | -221 743 | 221 743 | | | | |
Purchase Property Plant Equipment | | -21 285 | | -32 196 | -8 731 | -46 909 |
Redemption Shares Decrease In Equity | | | -250 000 | | | |
Revenue From Commissions | | | | 119 | 51 | 29 813 |
Social Security Costs | 145 929 | 162 160 | 241 690 | 235 690 | 398 241 | 247 034 |
Staff Costs Employee Benefits Expense | 1 985 210 | 2 060 925 | 3 363 840 | 3 027 237 | 1 874 460 | 2 768 791 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 40 890 | 52 366 | 56 892 | 73 980 | 114 860 | 110 804 |
Tax Expense Credit Applicable Tax Rate | | 164 165 | 139 472 | -12 635 | 152 902 | 608 773 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 19 167 | 16 467 | 11 065 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -1 509 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -221 406 | 1 690 | 45 883 | 105 793 | 20 682 | 10 671 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 278 957 | 182 322 | 200 946 | 99 851 | 170 466 | 612 775 |
Total Assets Less Current Liabilities | 3 876 236 | 4 219 134 | 1 802 678 | 1 653 414 | 2 328 574 | 4 765 813 |
Total Current Tax Expense Credit | | | | 82 763 | 129 586 | 616 831 |
Total Operating Lease Payments | | | | 10 357 | 7 634 | 1 148 |
Trade Creditors Trade Payables | 75 699 | 79 282 | 94 429 | 355 992 | 359 518 | 135 212 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 60 513 |
Turnover Revenue | 24 461 445 | 26 570 374 | 27 270 509 | 24 538 688 | 14 443 617 | 49 042 386 |
Wages Salaries | 1 829 374 | 1 887 884 | 3 098 281 | 2 737 344 | 1 399 867 | 2 472 843 |
Director Remuneration | | | 886 000 | 204 596 | 111 512 | 279 729 |