Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 197 198 | 167 386 | 190 862 | 250 070 | 333 977 |
Current Assets | 4 645 207 | 4 708 455 | 4 237 148 | 5 762 114 | 6 148 075 |
Debtors | 2 438 551 | 2 521 010 | 2 272 016 | 3 257 808 | 2 706 342 |
Net Assets Liabilities | 1 902 802 | 1 942 722 | 2 035 296 | 2 481 182 | |
Property Plant Equipment | 297 385 | 274 766 | 238 589 | 226 450 | 337 776 |
Total Inventories | 2 009 458 | 2 020 059 | 1 774 270 | 2 254 236 | 3 107 756 |
|
Other Financial Data |
Audit Fees Expenses | 5 800 | 5 975 | 5 975 | 6 150 | 9 350 |
Accrued Liabilities Deferred Income | 113 440 | 88 127 | 35 398 | 187 924 | 233 555 |
Accumulated Depreciation Impairment Property Plant Equipment | 202 748 | 240 268 | 276 445 | 302 884 | 219 508 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 14 901 | | 14 300 | 8 500 |
Administrative Expenses | 1 860 801 | 1 913 208 | 1 767 027 | 2 040 553 | 2 286 091 |
Average Number Employees During Period | | | 28 | 25 | 24 |
Bank Borrowings Overdrafts | 1 091 726 | 715 925 | 216 042 | 288 601 | 559 062 |
Banking Arrangements Classified As Cash Cash Equivalents | -1 091 726 | -715 925 | -216 042 | -288 601 | -559 062 |
Bank Overdrafts | 1 091 726 | 715 925 | 216 042 | 288 601 | 559 062 |
Cash Cash Equivalents Cash Flow Value | -894 528 | -548 539 | -25 180 | -38 531 | -225 085 |
Comprehensive Income Expense | 149 745 | 120 908 | 200 694 | 556 382 | 626 539 |
Corporation Tax Payable | 33 170 | 36 251 | 55 511 | 130 603 | 124 625 |
Cost Sales | 10 352 698 | 10 248 056 | 9 656 208 | 12 154 245 | 13 863 815 |
Creditors | 3 006 957 | 3 012 035 | 2 414 582 | 3 507 382 | 3 502 438 |
Current Tax For Period | 33 170 | 36 252 | 55 511 | 130 603 | 124 625 |
Deferred Tax Asset Debtors | | | | 3 176 | 4 990 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -197 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 425 | -100 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 870 | -3 137 | -4 355 | -2 760 | -1 815 |
Depreciation Expense Property Plant Equipment | 29 761 | 37 520 | 36 177 | 26 439 | 19 174 |
Depreciation Impairment Expense Property Plant Equipment | 29 761 | 37 520 | 36 177 | 26 439 | 19 174 |
Dividends Paid | 80 533 | 80 988 | 46 040 | 110 496 | 124 308 |
Dividends Paid Classified As Financing Activities | -113 426 | -80 988 | -46 040 | -110 496 | -124 308 |
Dividends Paid On Shares Final | 80 533 | 80 988 | 46 040 | 110 496 | 124 308 |
Finished Goods Goods For Resale | 2 009 458 | 2 020 059 | 1 774 270 | 2 254 236 | 3 107 756 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -197 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 363 947 | 187 775 | 456 993 | 300 796 | 283 061 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 293 432 | -377 798 | 116 830 | -945 149 | 269 427 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -132 512 | 82 459 | -248 994 | 982 616 | -553 280 |
Gain Loss In Cash Flows From Change In Inventories | 140 880 | 10 601 | -245 789 | 479 966 | 853 520 |
Gain Loss On Disposals Property Plant Equipment | | | | | 8 009 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | 122 000 |
Government Grant Income | | | 111 621 | | |
Gross Profit Loss | 2 076 931 | 2 096 060 | 1 937 061 | 2 714 661 | 2 934 860 |
Income Taxes Paid Refund Classified As Operating Activities | -29 195 | -33 171 | -36 473 | -55 511 | -130 602 |
Income Tax Expense Credit On Components Other Comprehensive Income | -1 233 | -1 232 | 1 522 | -26 175 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 238 507 | -345 989 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 99 | | 222 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 37 520 | | 26 439 | 19 174 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 12 917 | 13 813 | 12 989 | 534 | 6 420 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 16 562 | 16 248 | 14 844 | 15 624 | 15 000 |
Interest Payable Similar Charges Finance Costs | 29 479 | 30 061 | 27 833 | 16 158 | 21 420 |
Issue Equity Instruments | 38 850 | | | | |
Key Management Personnel Compensation Total | 423 347 | 436 696 | 378 556 | 567 280 | 570 450 |
Net Cash Flows From Used In Financing Activities | 89 376 | 80 988 | | | |
Net Cash Flows From Used In Investing Activities | 34 548 | 14 901 | | | |
Net Cash Flows From Used In Operating Activities | 114 583 | -441 878 | -631 479 | -111 445 | 61 755 |
Net Cash Generated From Operations | 55 909 | -505 110 | -695 785 | -183 114 | -90 267 |
Net Current Assets Liabilities | 1 638 250 | 1 696 420 | 1 822 566 | 2 254 732 | 2 645 637 |
Net Interest Paid Received Classified As Operating Activities | -29 479 | -30 061 | -27 833 | -16 158 | -21 420 |
Operating Profit Loss | 216 130 | 182 852 | 281 655 | 674 108 | 648 769 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 10 550 |
Other Disposals Property Plant Equipment | | | | | 10 550 |
Other Operating Income Format1 | | | 111 621 | | |
Other Taxation Social Security Payable | 276 322 | 312 104 | 399 635 | 636 870 | 412 957 |
Payments To Acquire Own Shares | -13 800 | | -62 080 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 42 562 | 48 539 | 65 638 | 156 878 | 155 826 |
Prepayments Accrued Income | 16 558 | 17 955 | 10 961 | 23 614 | 7 893 |
Proceeds From Issuing Shares | -38 850 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | -8 009 |
Profit Loss | 148 512 | 119 676 | 202 216 | 530 207 | 504 539 |
Profit Loss On Ordinary Activities Before Tax | 186 651 | 152 791 | 253 822 | 657 950 | 627 349 |
Property Plant Equipment Gross Cost | 500 133 | 515 034 | 515 034 | 529 334 | 557 284 |
Provisions For Liabilities Balance Sheet Subtotal | 32 833 | 28 464 | | | |
Purchase Property Plant Equipment | -34 548 | -14 901 | | -14 300 | -8 500 |
Redemption Shares Decrease In Equity | 1 000 | | 4 000 | | |
Redundancy Costs | | | 16 056 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -92 000 |
Social Security Costs | 84 920 | 89 449 | 89 885 | 78 694 | 104 519 |
Staff Costs Employee Benefits Expense | 1 047 757 | 1 086 909 | 1 002 699 | 1 210 347 | 1 339 167 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 32 833 | 28 464 | 25 859 | | |
Tax Expense Credit Applicable Tax Rate | 35 464 | 29 030 | 48 226 | 125 011 | 119 196 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -573 | 369 | 425 | -763 | -435 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 149 | 3 716 | 2 930 | 3 495 | 4 049 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 38 139 | 33 115 | 51 606 | 127 743 | 122 810 |
Total Assets Less Current Liabilities | 1 935 635 | 1 971 186 | 2 061 155 | 2 481 182 | 2 983 413 |
Total Borrowings | 1 091 726 | 715 925 | 216 042 | 288 601 | 559 062 |
Total Current Tax Expense Credit | 33 269 | 36 252 | 55 733 | 130 603 | |
Total Deferred Tax Expense Credit | | | -4 127 | -2 860 | -1 815 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 30 000 |
Total Operating Lease Payments | | 227 602 | 209 637 | 215 901 | 235 134 |
Trade Creditors Trade Payables | 1 492 299 | 1 859 628 | 1 707 996 | 2 263 384 | 2 172 239 |
Trade Debtors Trade Receivables | 2 421 993 | 2 503 055 | 2 261 055 | 3 231 018 | 2 693 459 |
Transfers To From Retained Earnings Increase Decrease In Equity | -7 250 | -7 250 | -7 250 | -7 250 | -8 136 |
Turnover Revenue | 12 429 629 | 12 344 116 | 11 593 269 | 14 868 906 | 16 798 675 |
Wages Salaries | 920 275 | 948 921 | 847 176 | 974 775 | 1 078 822 |
Company Contributions To Defined Benefit Plans Directors | 10 291 | 11 780 | 12 237 | 73 744 | 72 169 |
Director Remuneration | | | 337 532 | 452 501 | 454 961 |
Director Remuneration Benefits Including Payments To Third Parties | 389 105 | 401 404 | 349 769 | 526 245 | 527 130 |