Profit & Loss |
Date of Accounts |
2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 271 814 | 75 160 | 162 228 | 74 436 | 25 716 |
Current Assets | 1 199 665 | 1 358 977 | 2 208 943 | 1 394 356 | 1 858 320 |
Debtors | 927 851 | 1 283 817 | 2 046 715 | 1 319 920 | 1 832 604 |
Net Assets Liabilities | 2 535 035 | 2 919 560 | 3 008 533 | 5 433 100 | 5 679 322 |
Property Plant Equipment | 5 555 960 | 5 559 779 | 5 497 258 | 7 690 250 | 7 625 049 |
Total Inventories | 2 117 073 | 2 339 601 | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 518 817 | 735 580 | 1 730 740 | 1 010 148 | 780 048 |
Accumulated Depreciation Impairment Property Plant Equipment | 247 363 | 180 267 | 243 300 | 303 208 | 368 409 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 809 | | 72 399 | 19 277 |
Administrative Expenses | 3 767 666 | 4 242 707 | 4 937 196 | 5 412 226 | 5 227 850 |
Amounts Owed To Group Undertakings | 179 447 | 736 364 | 695 631 | 760 640 | 925 139 |
Average Number Employees During Period | 6 | 5 | 5 | 5 | 4 |
Bank Borrowings | 2 497 757 | 2 453 797 | 2 269 220 | 2 103 515 | 1 925 832 |
Bank Borrowings Overdrafts | 182 752 | 175 576 | 225 124 | 197 713 | 215 432 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 515 190 | 457 947 | 400 703 | 348 230 | 290 987 |
Cash Cash Equivalents | 1 579 166 | 1 132 967 | 1 278 985 | 441 948 | 447 578 |
Comprehensive Income Expense | | | 128 618 | 2 424 567 | 339 776 |
Corporation Tax Payable | 31 015 | 147 050 | 381 759 | 10 784 | 108 910 |
Cost Sales | 9 985 523 | 10 229 988 | 12 945 796 | 10 648 134 | 10 947 490 |
Creditors | 1 081 291 | 1 703 096 | 2 891 078 | 1 816 672 | 2 309 591 |
Current Asset Investments | 9 503 | 2 942 | 2 942 | 2 942 | 2 942 |
Current Tax For Period | 84 898 | 26 943 | 245 312 | 92 700 | 344 554 |
Deferred Tax Asset Debtors | 9 325 | 19 969 | 30 556 | 11 303 | 13 091 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 392 | -824 | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -19 002 | | 73 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 19 566 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 101 041 | 24 515 | -20 732 | -14 286 | -11 956 |
Distribution Costs | 349 874 | 382 811 | 376 395 | 257 049 | 478 086 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | -17 984 | -22 999 | |
Finance Lease Liabilities Present Value Total | 471 742 | 326 559 | 235 109 | 113 039 | 7 064 |
Finance Lease Payments Owing Minimum Gross | 25 107 | 87 307 | 101 225 | 124 826 | 117 947 |
Finished Goods Goods For Resale | 645 065 | 764 534 | 895 070 | 1 049 284 | 943 174 |
Fixed Assets | 6 415 961 | 6 419 780 | 6 357 259 | 8 550 251 | 8 485 050 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -62 655 | 10 089 | 73 | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | -742 393 | 677 181 |
Further Item Tax Increase Decrease Component Adjusting Items | -104 500 | -42 755 | -19 224 | -100 189 | |
Gain Loss On Disposals Property Plant Equipment | -15 720 | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 1 852 146 | |
Government Grant Income | 226 065 | 127 191 | | | |
Impairment Loss Reversal On Investments | -550 000 | -153 738 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -109 783 | -240 512 | -233 520 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 49 125 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 3 466 | 6 216 | 8 772 | 7 283 | 3 149 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 164 289 | | 59 908 | 65 201 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 111 852 | 104 856 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 403 | 66 897 | | | |
Interest Income On Bank Deposits | 499 | 859 | 761 | 919 | 3 213 |
Interest Paid Classified As Operating Activities | -112 255 | -184 091 | -192 549 | -184 301 | -174 124 |
Interest Payable Similar Charges Finance Costs | 112 255 | 184 091 | 192 549 | 184 301 | 174 124 |
Interest Received Classified As Investing Activities | -499 | -859 | -761 | -919 | -3 213 |
Investments Fixed Assets | 860 001 | 860 001 | 860 001 | 860 001 | 860 001 |
Investments In Subsidiaries | 860 001 | 860 001 | 860 001 | 860 001 | 860 001 |
Net Cash Generated From Operations | | | 192 943 | -1 048 522 | -833 417 |
Net Current Assets Liabilities | | | | -422 316 | -451 271 |
Net Finance Income Costs | 499 | 859 | 761 | 919 | 3 213 |
Other Creditors | 150 912 | 318 571 | 153 173 | 327 474 | 486 513 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 71 086 | | 16 983 | |
Other Disposals Property Plant Equipment | | 71 086 | | 450 | 280 |
Other Interest Receivable Similar Income Finance Income | 499 | 859 | 761 | 919 | 3 213 |
Other Provisions Balance Sheet Subtotal | 299 644 | 393 898 | 576 696 | | |
Other Remaining Borrowings | 1 493 587 | 737 836 | 1 631 613 | 583 633 | 557 821 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 5 596 | 4 341 | 3 604 | 4 389 | 4 328 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | 100 |
Prepayments Accrued Income | 30 862 | 268 101 | 85 922 | 324 978 | 327 248 |
Profit Loss | 629 938 | 384 525 | 88 973 | 621 546 | 246 222 |
Property Plant Equipment Gross Cost | 5 803 323 | 5 740 046 | 5 740 558 | 7 993 458 | 1 697 891 |
Raw Materials Consumables | 1 472 008 | 1 575 067 | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -160 299 | | | |
Social Security Costs | 31 487 | 21 701 | | | |
Staff Costs Employee Benefits Expense | 299 164 | 163 029 | 208 444 | 247 699 | 218 664 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 50 430 | 86 567 | 96 534 | 121 224 | 106 308 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -734 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -679 | -2 569 | -319 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 17 531 | 2 454 | 817 | 2 715 | 3 452 |
Tax Increase Decrease From Effect Foreign Tax Rates | 31 520 | 110 222 | 235 829 | 140 700 | 218 853 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 16 159 | -16 159 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 126 750 | 180 661 | 343 399 | 151 018 | 409 666 |
Total Assets Less Current Liabilities | | | | 8 127 935 | 8 033 779 |
Total Borrowings | 513 440 | 448 658 | 1 588 963 | 258 584 | 273 253 |
Total Current Tax Expense Credit | 88 364 | 146 057 | 344 492 | 165 304 | 421 622 |
Total Deferred Tax Expense Credit | 38 386 | 34 604 | -1 093 | -14 286 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 2 252 900 | |
Trade Creditors Trade Payables | 1 799 341 | 1 350 046 | 2 391 049 | 1 611 708 | 35 819 |
Trade Debtors Trade Receivables | 2 323 285 | 38 700 | 38 700 | 38 700 | 45 207 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | -155 726 | | -6 949 | |
Turnover Revenue | 14 161 345 | 15 332 135 | | | |
Wages Salaries | 262 081 | 136 987 | 183 993 | 220 812 | 192 421 |