Profit & Loss |
Date of Accounts |
2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 |
Currency |
| | | | | | | |
Net Worth | 1 014 042 | 1 070 480 | 885 239 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 80 096 | 3 340 | 1 747 | 14 744 | 45 964 | 74 335 |
Current Assets | 2 001 963 | 1 795 024 | 2 107 167 | 2 422 751 | 2 073 173 | 1 046 219 | 853 189 | 775 494 |
Debtors | 1 218 806 | 1 205 835 | 1 684 920 | 1 826 452 | 1 601 945 | 693 443 | 458 920 | 328 838 |
Net Assets Liabilities | | | 885 239 | 637 451 | 502 747 | 165 460 | 212 597 | 287 795 |
Other Debtors | 101 657 | 265 243 | 57 487 | 661 544 | 717 668 | 84 249 | 73 385 | 74 409 |
Property Plant Equipment | | | 82 984 | 86 089 | 148 388 | 96 991 | 85 435 | 78 479 |
Total Inventories | | | 342 151 | 592 959 | 469 481 | 338 032 | 348 305 | 372 321 |
Cash Bank In Hand | 337 897 | 168 082 | 80 096 | | | | | |
Intangible Fixed Assets | 118 814 | 95 047 | 71 280 | | | | | |
Stocks Inventory | 445 260 | 421 107 | 342 151 | | | | | |
Tangible Fixed Assets | 83 839 | 98 954 | 82 984 | | | | | |
Trade Debtors | 1 101 252 | 621 253 | 1 268 296 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 426 560 | 426 560 | 4 266 | | | | | |
Profit Loss Account Reserve | 587 482 | 643 920 | 880 973 | | | | | |
Shareholder Funds | 1 014 042 | 1 070 480 | 885 239 | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 479 019 | 514 384 | 551 042 | 587 679 | 589 363 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 348 468 | 361 984 | 365 343 | 246 638 | 258 226 | 264 810 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 32 671 | 95 127 | 10 786 | 4 159 | 10 327 |
Administrative Expenses | 1 488 368 | 1 430 252 | 1 526 407 | 1 825 948 | | | | |
Amortisation Rate Used For Intangible Assets | | | | | | | 33 | |
Amounts Owed By Related Parties | | | 15 897 | 15 897 | 15 897 | 193 600 | 25 728 | |
Amounts Owed To Group Undertakings | | | 27 117 | 27 117 | 27 117 | | | |
Average Number Employees During Period | | | | | | 30 | 21 | 19 |
Bank Borrowings Overdrafts | | | | 18 302 | 4 182 | 198 953 | 253 832 | 41 667 |
Capital Reduction Decrease In Equity | | | 422 294 | | | | | |
Corporation Tax Payable | | | 64 995 | 3 971 | | | | |
Cost Sales | 3 431 708 | 3 417 280 | 3 770 557 | 5 036 324 | | | | |
Creditors | | | 1 362 793 | 18 302 | 43 509 | 4 596 | 711 928 | 41 667 |
Dividends Paid | | | | 262 809 | | | | |
Dividends Paid On Shares | | | | | 38 321 | 1 684 | | |
Fixed Assets | 202 654 | 194 002 | 154 265 | 161 069 | 186 710 | 102 942 | 85 436 | 78 480 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | -95 842 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 519 350 | 409 000 | 436 000 | 365 171 |
Gross Profit Loss | 1 850 214 | 1 683 569 | 1 829 295 | 2 115 355 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 35 365 | 36 658 | 36 637 | 1 684 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 29 566 | 31 787 | 27 703 | 15 715 | 17 283 |
Intangible Assets | | | 71 280 | 74 979 | 38 321 | 1 684 | | |
Intangible Assets Gross Cost | | | 550 299 | 589 363 | 589 363 | 589 363 | 589 363 | |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 | 4 267 | 1 | 1 |
Investments In Group Undertakings Participating Interests | | | | | | 4 267 | 1 | 1 |
Net Current Assets Liabilities | 827 858 | 888 978 | 744 374 | 609 326 | 385 146 | 81 214 | 141 261 | 250 982 |
Operating Profit Loss | 361 846 | 253 317 | 302 888 | 24 279 | | | | |
Other Creditors | 12 500 | | 174 117 | 193 367 | 39 327 | 4 596 | 353 880 | 244 770 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 16 050 | 28 428 | 146 408 | 4 127 | 10 699 |
Other Disposals Property Plant Equipment | | | | 16 050 | 29 469 | 180 888 | 4 127 | 10 699 |
Other Interest Receivable Similar Income Finance Income | | | 40 | 93 | | | | |
Other Taxation Social Security Payable | | | 160 887 | 145 623 | 154 639 | 72 081 | 115 641 | 55 069 |
Profit Loss | | | 237 053 | 15 021 | | | | |
Profit Loss On Ordinary Activities Before Tax | 361 642 | 253 475 | 302 928 | 24 372 | | | | |
Property Plant Equipment Gross Cost | | | 431 452 | 448 073 | 513 731 | 343 629 | 343 661 | 343 289 |
Provisions | | | 13 400 | 114 642 | 25 600 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 13 400 | 114 642 | 25 600 | 14 100 | 14 100 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 13 400 | 18 800 | 25 600 | 14 100 | 14 100 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 65 875 | 9 351 | | | | |
Total Assets Less Current Liabilities | 1 030 512 | 1 082 980 | 898 639 | 770 395 | 571 856 | 184 156 | 226 697 | 329 462 |
Trade Creditors Trade Payables | | | 935 677 | 1 021 412 | 857 157 | 541 601 | 242 407 | 216 340 |
Trade Debtors Trade Receivables | | | 1 268 296 | 1 149 011 | 868 380 | 415 594 | 359 807 | 254 429 |
Turnover Revenue | | | 5 599 852 | 7 151 679 | | | | |
Total Fees To Auditors | 9 950 | 9 663 | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 77 560 | 80 848 | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 253 741 | 315 875 | 272 077 | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 176 181 | 235 027 | | | | | | |
Amortisation Intangible Assets Expense | 23 767 | 23 767 | 23 767 | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 15 897 | 15 897 | 15 897 | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 27 117 | 27 117 | 27 117 | | | | | |
Amounts Recoverable On Contracts | | 303 442 | 343 240 | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -58 750 | -58 750 | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | -58 750 | -96 161 | | | | | |
Creditors Due After One Year | 12 500 | | | | | | | |
Creditors Due Within One Year | 1 174 105 | 906 046 | 1 362 793 | | | | | |
Depreciation Tangible Fixed Assets Expense | 65 549 | 51 517 | 36 951 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 3 970 | 12 500 | 13 400 | | | | | |
Expenses Not Deductible For Tax Purposes | 5 555 | 367 | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | 3 103 | -5 603 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 431 485 | 455 252 | 479 019 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 23 767 | 23 767 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 550 299 | 550 299 | | | | | |
Interest Payable Similar Charges | 303 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 99 | 158 | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -35 750 | -35 750 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -23 000 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | -23 000 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 1 014 042 | 1 070 480 | 885 239 | | | | | |
Net Increase Decrease In Shareholders Funds | 41 770 | 56 438 | | | | | | |
Number Shares Allotted | | 426 560 | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | -12 500 | | | | | | | |
Other Creditors Due Within One Year | 73 402 | 109 696 | 174 117 | | | | | |
Other Interest Receivable Similar Income | 99 | 158 | 40 | | | | | |
Other Operating Leases Expiring After Five Years | | -35 750 | -35 750 | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | -60 411 | | | | | |
Other Operating Leases Expiring Within One Year | | | -23 000 | | | | | |
Other Taxation Social Security Within One Year | 245 278 | 121 410 | 225 882 | | | | | |
Par Value Share | | 1 | | | | | | |
Pension Costs | 100 362 | 99 893 | | | | | | |
Pensions Costs Defined Contribution Schemes | 100 362 | 99 893 | 88 760 | | | | | |
Percentage Subsidiary Held | | 100 | 100 | | | | | |
Profit Loss For Period | 280 814 | 197 203 | 237 053 | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 8 530 | 900 | | | | | |
Provisions For Liabilities Charges | 3 970 | 12 500 | 13 400 | | | | | |
Share Capital Allotted Called Up Paid | 426 560 | 426 560 | 4 266 | | | | | |
Social Security Costs | 79 566 | 75 742 | | | | | | |
Staff Costs | 1 052 234 | 1 092 761 | | | | | | |
Tangible Fixed Assets Additions | | 66 632 | 24 053 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 468 451 | 497 898 | 431 452 | | | | | |
Tangible Fixed Assets Depreciation | 384 612 | 398 944 | 348 468 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -17 925 | 51 517 | 36 951 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 37 185 | 87 427 | | | | | |
Tangible Fixed Assets Disposals | | 37 185 | 90 499 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -79 561 | -50 695 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 80 828 | 56 272 | 65 875 | | | | | |
Total Dividend Payment | 239 044 | 140 765 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 91 084 | 47 742 | 64 975 | | | | | |
Trade Creditors Within One Year | 828 308 | 647 823 | 935 677 | | | | | |
Turnover Gross Operating Revenue | 5 281 922 | 5 100 849 | 5 599 852 | | | | | |
U K Current Corporation Tax | -91 084 | -47 742 | | | | | | |
U K Current Corporation Tax On Income For Period | 91 084 | 47 742 | 64 975 | | | | | |
Wages Salaries | 872 306 | 917 126 | | | | | | |