Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | | | | |
Net Worth | 1 | 1 | 1 | 4 205 | 12 952 | 247 717 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 | 1 | 1 | 1 | 153 437 | 17 231 | | | | | | |
Cash Bank On Hand | | | | | | 17 231 | 6 005 | 300 122 | 172 489 | 344 388 | 366 591 | 372 459 |
Current Assets | | | 1 | 78 599 | 735 899 | 647 583 | 960 184 | 831 428 | 1 083 812 | 1 355 951 | 1 938 173 | 2 532 263 |
Debtors | | | | 78 598 | 582 462 | 615 138 | 821 275 | 509 906 | 692 684 | 847 248 | 1 136 286 | 1 280 090 |
Net Assets Liabilities | | | | | | 247 717 | 345 842 | 498 827 | 651 075 | 857 453 | 882 738 | 661 662 |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | 1 | 4 205 | 12 952 | 247 717 | | | | | | |
Other Debtors | | | | | | 9 441 | 24 069 | 32 285 | 40 134 | 110 209 | 181 489 | 104 764 |
Property Plant Equipment | | | | | | 410 795 | 898 560 | 860 072 | 872 738 | 1 054 547 | 1 678 089 | 3 172 856 |
Stocks Inventory | | | | | | 15 214 | | | | | | |
Tangible Fixed Assets | | | | | 96 216 | 410 795 | | | | | | |
Total Inventories | | | | | | 15 214 | 132 904 | 21 400 | 218 639 | 164 315 | 435 296 | 879 714 |
|
Capital & Reserves |
Called Up Share Capital | | | 1 | 1 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | | | | 4 204 | 12 951 | 247 716 | | | | | | |
Shareholder Funds | 1 | 1 | 1 | 4 205 | 12 952 | 247 717 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 4 000 | 4 000 | 6 700 |
Director Remuneration | | | | | | | | | 10 000 | 10 000 | 10 000 | |
Dividend Recommended By Directors | | | | | | | | | | 40 000 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 18 033 | 142 849 | 311 153 | 478 111 | 656 771 | 868 503 | 894 529 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 9 073 | 49 600 | 14 000 | 44 402 | 119 388 | 274 052 |
Amounts Owed By Group Undertakings | | | | | | 452 202 | 549 152 | 206 055 | 74 750 | | | 60 738 |
Amounts Owed To Group Undertakings | | | | | | 353 636 | 671 578 | 350 310 | 600 773 | 634 337 | 1 175 079 | 2 192 939 |
Average Number Employees During Period | | | | | | | 39 | 48 | 40 | 26 | 26 | 27 |
Creditors | | | | | | 19 203 | 198 671 | 128 672 | 55 087 | 344 885 | 364 417 | 954 342 |
Creditors Due After One Year | | | | | | 19 203 | | | | | | |
Creditors Due Within One Year | | | | 74 394 | 799 920 | 748 095 | | | | | | |
Deferred Tax Liabilities | | | | | | | 52 436 | 102 036 | 116 036 | 160 438 | 279 826 | 553 878 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 333 | 8 028 | 12 965 | 269 906 |
Disposals Property Plant Equipment | | | | | | | | | 4 035 | 17 632 | 17 350 | 449 670 |
Finance Lease Liabilities Present Value Total | | | | | | 19 203 | 198 671 | 128 672 | 55 087 | 80 513 | 69 634 | 557 069 |
Increase Decrease In Property Plant Equipment | | | | | | | 126 000 | 17 198 | 22 045 | 71 424 | 69 915 | 73 580 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 124 816 | 168 304 | 167 291 | 186 688 | 224 697 | 295 932 |
Net Current Assets Liabilities | | | 1 | 4 205 | -64 021 | -100 512 | -301 611 | -130 537 | -50 540 | 308 229 | -151 108 | -1 002 974 |
Number Shares Allotted | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Other Creditors | | | | | | 37 761 | 70 491 | 75 118 | 6 690 | 7 506 | 17 877 | 286 468 |
Other Taxation Social Security Payable | | | | | | 43 093 | 49 567 | 193 107 | 116 623 | 18 747 | 50 728 | 157 678 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | | 428 828 | 1 041 409 | 1 171 225 | 1 350 849 | 1 711 318 | 2 546 592 | 4 067 385 |
Provisions | | | | | | 43 363 | 52 436 | 102 036 | 116 036 | 160 438 | 279 826 | 553 878 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 43 363 | 52 436 | 102 036 | 116 036 | 160 438 | 279 826 | 553 878 |
Provisions For Liabilities Charges | | | | | 19 243 | 43 363 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | |
Tangible Fixed Assets Additions | | | | | 99 816 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | | 99 816 | 428 828 | | | | | | |
Tangible Fixed Assets Depreciation | | | | | 3 600 | 18 033 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 3 600 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 612 581 | 129 816 | 183 659 | 376 601 | 852 624 | 1 970 463 |
Total Assets Less Current Liabilities | | | 1 | 4 205 | 32 195 | 310 283 | 596 949 | 729 535 | 822 198 | 1 362 776 | 1 526 981 | 2 169 882 |
Trade Creditors Trade Payables | | | | | | 306 171 | 387 251 | 257 122 | 774 143 | 205 488 | 561 178 | 263 427 |
Trade Debtors Trade Receivables | | | | | | 153 495 | 248 054 | 271 566 | 561 384 | 735 639 | 939 296 | 1 086 642 |
Work In Progress | | | | | | 15 214 | 132 904 | 21 400 | 218 639 | 164 315 | 435 296 | 854 714 |
Accrued Liabilities | | | | | | | | | 31 686 | 13 000 | 141 165 | |
Administrative Expenses | | | | | | | | | 2 025 776 | 1 494 675 | 1 792 941 | 2 074 872 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 19 |
Bank Borrowings | | | | | | | | | | 300 000 | 54 545 | 54 546 |
Bank Borrowings Overdrafts | | | | | | | | | | 300 000 | 204 546 | 150 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 172 489 | 344 388 | 366 591 | |
Comprehensive Income Expense | | | | | | | | | 192 248 | 246 378 | 25 285 | -221 076 |
Corporation Tax Payable | | | | | | | | | 67 167 | 28 831 | | |
Cost Sales | | | | | | | | | 3 284 005 | 2 605 490 | 3 147 166 | 5 881 704 |
Current Tax For Period | | | | | | | | | 37 167 | 4 575 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | 14 000 | 44 402 | | |
Depreciation Amortisation Expense | | | | | | | | | 167 291 | 186 688 | 224 697 | 295 932 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 139 430 | 158 687 | 195 670 | 253 102 |
Dividend Per Share Interim | | | | | | | | | | 40 000 | | |
Dividends Paid | | | | | | | | | 40 000 | 40 000 | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -40 000 | -40 000 | | |
Dividends Paid On Shares Interim | | | | | | | | | 40 000 | 40 000 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -540 742 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 1 385 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 158 325 | -39 309 | 485 982 | 694 179 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -182 778 | -154 564 | -289 038 | 65 992 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -327 | -6 463 | -3 586 | 130 361 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -327 | -6 463 | -3 586 | 130 361 |
Gross Profit Loss | | | | | | | | | 2 298 694 | 1 794 627 | 1 945 191 | 2 191 972 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -26 295 | -42 911 | -28 831 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | 1 500 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -127 633 | 171 899 | 22 203 | 5 868 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 197 239 | -54 324 | 270 981 | 444 418 |
Interest Expense On Bank Overdrafts | | | | | | | | | 2 121 | 1 051 | 3 788 | 10 858 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 27 382 | 27 499 | 17 168 | 57 662 |
Interest Paid Classified As Operating Activities | | | | | | | | | -2 121 | -1 051 | -3 788 | -12 243 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 29 503 | 28 550 | 20 956 | 69 905 |
Merchandise | | | | | | | | | | | | 25 000 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 110 395 | -240 813 | -603 940 | -1 131 906 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 180 284 | 374 960 | 851 825 | 1 660 338 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -163 046 | -306 046 | -270 088 | -534 300 |
Net Cash Generated From Operations | | | | | | | | | -218 844 | -377 507 | -319 875 | -604 205 |
Number Shares Issued Fully Paid | | | | | | | | | | 1 | 1 | 1 |
Operating Profit Loss | | | | | | | | | 272 918 | 323 905 | 165 629 | 122 881 |
Other Deferred Tax Expense Credit | | | | | | | | | 14 000 | 44 402 | 119 388 | 274 052 |
Other Operating Income Format1 | | | | | | | | | | 23 953 | 13 379 | 5 781 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -70 395 | -19 187 | 63 198 | 1 131 906 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 14 597 | 17 504 | 21 768 | 27 419 |
Prepayments | | | | | | | | | 16 416 | 1 400 | 2 237 | 24 141 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -300 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -3 375 | -3 141 | -799 | -310 125 |
Profit Loss | | | | | | | | | 192 248 | 246 378 | 25 285 | -221 076 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 243 415 | 295 355 | 144 673 | 52 976 |
Purchase Property Plant Equipment | | | | | | | | | -183 659 | -378 101 | -852 624 | -1 970 463 |
Recoverable Value-added Tax | | | | | | | | | | | 13 264 | 3 805 |
Social Security Costs | | | | | | | | | 87 187 | 43 466 | 52 212 | 68 447 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 055 095 | 573 076 | 649 669 | 804 862 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 46 249 | 56 117 | 27 488 | 10 065 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | -12 608 | 130 645 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -14 050 | -44 849 | -165 474 | -437 503 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 4 968 | 5 915 | 7 341 | 33 017 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | 44 402 | 119 388 | 274 052 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 51 167 | 48 977 | 119 388 | 274 052 |
Total Operating Lease Payments | | | | | | | | | 24 514 | 27 481 | 21 100 | 24 017 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | -26 713 | | |
Turnover Revenue | | | | | | | | | 5 582 699 | 4 400 117 | 5 092 357 | 8 073 676 |
Wages Salaries | | | | | | | | | 953 311 | 512 106 | 575 689 | 708 996 |