Profit & Loss |
Date of Accounts |
2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2023-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 146 006 | 1 450 334 | 1 935 238 | 1 073 053 | 512 991 | 713 078 | 814 986 | 1 159 806 |
Current Assets | 8 860 269 | 8 085 837 | 8 615 626 | 8 899 709 | 11 960 080 | 13 773 551 | 15 475 615 | 21 325 055 |
Debtors | 6 662 571 | 6 563 098 | 6 617 479 | 7 792 508 | 11 408 819 | 12 979 496 | 14 594 731 | 20 026 565 |
Net Assets Liabilities | 2 262 631 | 2 645 285 | 3 227 063 | 3 793 643 | 5 078 693 | 2 542 300 | 3 098 587 | 1 634 529 |
Other Debtors | 4 106 | 302 978 | 36 408 | 2 918 | 2 745 | 1 717 028 | 1 908 905 | 1 843 297 |
Property Plant Equipment | 358 888 | 507 432 | 423 596 | 313 715 | 944 655 | 706 545 | 472 659 | 523 623 |
Total Inventories | 51 692 | 72 405 | 62 909 | 34 148 | 38 270 | 80 977 | 65 898 | 138 684 |
|
Other Financial Data |
Audit Fees Expenses | 17 425 | 10 400 | 10 306 | 11 944 | 16 540 | 16 749 | 15 102 | 22 644 |
Company Contributions To Money Purchase Plans Directors | 150 000 | 62 468 | 20 000 | 20 000 | | 20 000 | | |
Director Remuneration | 68 671 | 71 173 | 20 889 | 12 000 | 12 000 | 63 842 | 17 264 | 41 920 |
Dividend Recommended By Directors | | 100 000 | 420 000 | 133 333 | 133 333 | 3 300 000 | 390 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Amount Specific Advance Or Credit Directors | | | | | | | 49 199 | 228 085 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 49 199 | 346 978 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 168 092 |
Accrued Liabilities | 217 455 | 161 438 | 370 655 | 439 542 | 647 751 | 967 035 | 553 933 | 1 341 474 |
Accumulated Depreciation Impairment Property Plant Equipment | 554 755 | 480 389 | 634 171 | 639 055 | 589 593 | 619 322 | 904 129 | 1 224 624 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 6 145 | -18 963 | -11 464 | 125 105 | -37 186 | -31 048 | -368 176 |
Administrative Expenses | 3 198 636 | 3 727 055 | 4 659 972 | 3 600 548 | 4 091 915 | 5 242 686 | 5 636 171 | 10 771 375 |
Amounts Owed By Group Undertakings | 715 | 379 616 | 733 243 | 1 669 621 | 3 800 372 | 1 074 650 | 964 650 | 616 262 |
Amounts Owed To Directors | 92 568 | 100 000 | | | | | | |
Amounts Recoverable On Contracts | 82 743 | 277 723 | 740 060 | 776 794 | 913 406 | 981 581 | 1 476 669 | 1 768 307 |
Applicable Tax Rate | 21 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 35 | 40 | 57 | 54 | 71 | 74 | 68 | 68 |
Comprehensive Income Expense | 1 112 636 | 482 654 | | | | | | |
Corporation Tax Payable | 337 446 | 177 613 | 90 379 | 55 534 | 1 111 | | 1 497 | |
Cost Sales | 17 091 693 | 18 081 473 | 19 728 064 | 17 863 514 | 21 061 148 | 28 425 805 | 30 222 121 | 69 145 950 |
Creditors | 3 208 | 187 677 | 76 389 | 5 404 542 | 429 640 | 613 913 | 211 798 | 5 708 055 |
Current Tax For Period | 337 446 | 177 613 | 311 155 | 243 163 | 141 111 | 227 077 | 253 465 | |
Deferred Tax Liabilities Assumed | 39 521 | 45 666 | 26 703 | 15 239 | 140 344 | | | |
Depreciation Expense Property Plant Equipment | 147 689 | 137 761 | 153 782 | 159 897 | 199 595 | 284 026 | 284 807 | 450 173 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 212 127 | | 155 013 | 249 057 | 254 297 | | 129 678 |
Disposals Property Plant Equipment | | 295 648 | | 155 013 | 316 920 | 268 173 | | 136 112 |
Dividend Per Share Interim | | 2 | | | | | | |
Dividends Paid | 120 000 | 100 000 | 420 000 | 133 333 | 133 333 | 3 300 000 | 390 000 | |
Dividends Paid On Shares Interim | 120 000 | 100 000 | 420 000 | 133 333 | 133 333 | 3 300 000 | 390 000 | |
Finance Lease Liabilities Present Value Total | 88 809 | 301 417 | 187 667 | 99 672 | 429 640 | 261 785 | 253 392 | 52 574 |
Further Item Interest Expense Component Total Interest Expense | | | 16 637 | 126 527 | | 6 482 | 2 696 | 195 839 |
Further Operating Expense Item Component Total Operating Expenses | 62 643 | 71 788 | 138 656 | 19 571 | 177 509 | 237 559 | 17 442 | 19 060 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 72 354 | 37 894 | 58 840 | 144 295 | 168 135 | 241 715 | 177 564 |
Gain Loss On Disposals Property Plant Equipment | | -39 722 | | | 10 292 | -13 877 | 13 637 | 50 061 |
Gross Profit Loss | 4 663 011 | 4 421 747 | 6 017 151 | 4 679 679 | 5 795 531 | 6 081 751 | 6 748 268 | 8 730 074 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | -17 422 | | | |
Increase Decrease In Tax Expense Due To Changes In Tax Rates In Other Comprehensive Income | | | 6 470 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 137 761 | 153 782 | 159 897 | 199 595 | 284 026 | 284 807 | 450 173 |
Interest Expense On Bank Overdrafts | 23 523 | 19 888 | 40 671 | 14 290 | 9 578 | 2 789 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 9 351 | 9 575 | 6 427 | 6 824 | 10 578 | 12 182 | 9 357 | 18 732 |
Interest Payable Similar Charges Finance Costs | 32 874 | 29 463 | 63 760 | 147 641 | 20 156 | 18 664 | 12 253 | 214 571 |
Merchandise | 51 692 | 72 405 | 62 909 | 34 148 | 38 270 | 80 977 | 65 898 | 138 684 |
Net Current Assets Liabilities | 1 946 472 | 2 371 196 | 2 906 559 | 3 495 167 | 4 704 022 | 2 552 826 | 2 909 836 | 6 818 961 |
Number Shares Issued But Not Fully Paid | | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | | |
Operating Profit Loss | 1 464 375 | 694 692 | 1 357 179 | | | | | |
Other Creditors | 1 374 142 | 72 610 | 113 796 | 111 588 | 155 800 | 184 069 | 83 729 | 5 360 000 |
Other Deferred Tax Expense Credit | -18 325 | 6 159 | -18 963 | -11 464 | 125 105 | -37 186 | -31 048 | -368 176 |
Other Interest Receivable Similar Income Finance Income | 256 | 1 197 | 551 | 122 | 1 139 | | 5 958 | 25 139 |
Other Taxation Social Security Payable | 29 327 | 90 036 | 107 715 | 112 659 | 141 881 | 200 283 | 186 216 | 368 335 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Received On Account | 388 479 | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 188 335 | 128 276 | 118 303 | 107 902 | 106 269 | 160 566 | 135 546 | |
Prepayments | 153 371 | 189 334 | 253 413 | 228 866 | 319 514 | 410 722 | 681 154 | 1 579 041 |
Profit Loss | 1 112 636 | 482 654 | 1 001 778 | 699 913 | 1 418 383 | 818 588 | 891 306 | -1 464 058 |
Profit Loss On Ordinary Activities Before Tax | 1 431 757 | 666 426 | 1 293 970 | 931 612 | 1 684 599 | 953 498 | 1 113 723 | -2 059 379 |
Property Plant Equipment Gross Cost | 913 643 | 987 821 | 1 057 767 | 952 770 | 1 534 248 | 1 325 867 | 1 376 788 | 1 748 247 |
Provisions | 39 521 | 45 666 | 26 703 | 15 239 | 140 344 | 103 158 | 72 110 | -296 066 |
Provisions For Liabilities Balance Sheet Subtotal | 39 521 | 45 666 | 26 703 | 15 239 | 140 344 | 103 158 | 72 110 | |
Recoverable Value-added Tax | | | | -222 467 | 325 494 | 277 193 | 416 880 | 316 237 |
Social Security Costs | 122 684 | 155 897 | 204 037 | 240 089 | 265 094 | 351 396 | 380 458 | |
Staff Costs Employee Benefits Expense | 1 443 669 | 1 774 477 | 2 300 927 | 2 360 874 | 2 673 147 | 1 659 642 | 1 624 405 | |
Taxation Social Security Payable | 42 813 | 113 562 | 104 210 | 94 521 | 188 032 | | | |
Tax Decrease From Utilisation Tax Losses | | | | 34 818 | 91 636 | 1 089 | 1 256 | |
Tax Expense Credit Applicable Tax Rate | 300 669 | 133 285 | 245 854 | 177 006 | 320 074 | 181 165 | 211 607 | -391 282 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 916 | 6 145 | | 12 795 | -91 636 | -36 556 | 6 306 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 25 789 | 44 342 | 39 868 | 41 898 | 37 778 | 30 871 | 5 760 | 127 624 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 319 121 | 183 772 | 292 192 | 231 699 | 266 216 | 134 911 | 222 417 | -595 321 |
Total Additions Including From Business Combinations Property Plant Equipment | | 369 826 | 69 946 | 50 016 | 898 398 | 59 792 | 50 921 | 507 571 |
Total Assets Less Current Liabilities | 2 305 360 | 2 878 628 | 3 330 155 | 3 808 882 | 5 648 677 | 3 314 352 | 3 382 495 | 7 342 584 |
Total Operating Lease Payments | 1 610 878 | 1 107 263 | 1 485 418 | 1 217 013 | 903 070 | 1 131 991 | 1 102 771 | 2 918 736 |
Total Tax Expense Credit On Cash Flow Hedges In Other Comprehensive Income | | | 292 192 | 231 699 | 266 216 | | | |
Trade Creditors Trade Payables | 3 678 875 | 4 198 419 | 4 421 588 | 4 109 857 | 5 699 366 | 7 424 095 | 7 354 762 | 10 415 252 |
Trade Debtors Trade Receivables | 3 846 843 | 3 916 212 | 4 473 305 | 3 518 765 | 3 814 134 | 5 223 563 | 6 806 894 | 4 225 551 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | -4 354 | | | |
Turnover Revenue | 21 754 704 | 22 503 220 | 25 745 215 | 22 543 193 | 26 856 679 | 34 507 556 | 36 970 389 | 77 876 024 |
Value-added Tax Payable | 667 091 | 675 565 | 353 789 | 222 467 | | | | |
Wages Salaries | 1 132 650 | 1 490 304 | 1 978 587 | 2 012 883 | 2 301 784 | 1 147 680 | 1 108 401 | |
Amounts Owed To Group Undertakings | | | | | | 1 225 985 | 1 625 985 | 760 635 |
Bank Borrowings | | | | | | 535 000 | 140 000 | 105 000 |
Bank Borrowings Overdrafts | | | | | | 315 000 | 175 000 | 105 000 |
Corporation Tax Recoverable | | | | | | 77 545 | | 214 543 |
Deferred Tax Asset Debtors | | | | | | | | 296 066 |
Deferred Tax Assets | | | | | | | | 417 143 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | | -555 507 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 4 526 | -227 145 |
Number Shares Issued Fully Paid | | | | | | | 50 000 | 50 000 |
Other Operating Income Format1 | | | | | | 133 097 | 7 921 | 726 861 |
Total Borrowings | | | | | | 1 410 698 | 605 190 | 277 059 |
Total Current Tax Expense Credit | | | | | | | 253 465 | -227 145 |