Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 694 638 | 1 795 353 | 1 857 644 | 1 687 993 |
Current Assets | 3 973 828 | 4 726 329 | 5 829 581 | 5 993 899 |
Debtors | 3 218 257 | 2 874 785 | 3 899 625 | 4 221 716 |
Net Assets Liabilities | 3 717 469 | 4 174 783 | 4 775 282 | 5 346 277 |
Other Debtors | 632 304 | 22 463 | 216 531 | 717 240 |
Property Plant Equipment | 2 735 678 | 2 640 689 | 3 027 296 | 2 823 506 |
Total Inventories | 60 933 | 56 191 | 72 312 | 84 190 |
|
Other Financial Data |
Audit Fees Expenses | 6 250 | 6 250 | 8 500 | 8 775 |
Accrued Liabilities Deferred Income | 46 653 | 51 069 | 161 137 | 163 011 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 904 063 | 4 167 284 | 4 463 852 | 4 737 131 |
Additional Provisions Increase From New Provisions Recognised | | 1 756 | 188 282 | -24 542 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 168 232 | 737 900 | 116 519 |
Administrative Expenses | 2 184 786 | 2 480 449 | 2 714 574 | 2 910 465 |
Amortisation Government Grants | | -55 541 | -2 790 | |
Amounts Owed To Directors | | 165 116 | 272 497 | 9 083 |
Applicable Tax Rate | | 19 | 19 | 19 |
Average Number Employees During Period | 54 | 57 | 61 | 58 |
Bank Borrowings Overdrafts | 227 836 | 152 371 | 63 387 | 61 446 |
Cash Cash Equivalents Cash Flow Value | 694 638 | 1 795 353 | 1 857 643 | 1 687 994 |
Commitments For Acquisition Property Plant Equipment | | | -77 000 | -1 425 578 |
Comprehensive Income Expense | 586 460 | 707 315 | 1 100 499 | 810 996 |
Corporation Tax Payable | 133 931 | 208 728 | 183 250 | 339 599 |
Cost Sales | 8 954 264 | 7 102 582 | 9 503 140 | 9 101 595 |
Creditors | 2 109 665 | 2 452 068 | 3 206 776 | 2 680 849 |
Current Tax For Period | 133 931 | 174 798 | 183 214 | 275 338 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 1 756 | 183 781 | -25 035 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 183 781 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 7 674 | 1 756 | 183 781 | -25 035 |
Deferred Tax Liabilities | 166 171 | 167 552 | 355 341 | 330 306 |
Depreciation Expense Property Plant Equipment | 273 416 | 263 221 | 329 007 | 294 891 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 32 439 | 21 612 |
Disposals Property Plant Equipment | | | 54 725 | 47 030 |
Dividends Paid | | 250 000 | 500 000 | 240 000 |
Dividends Paid Classified As Financing Activities | | 250 000 | 500 000 | 240 000 |
Dividends Paid On Shares | | 250 000 | 500 000 | 240 000 |
Finished Goods | 43 462 | 31 358 | 33 712 | 47 418 |
Fixed Assets | 2 735 678 | 2 640 689 | 3 027 296 | 2 823 506 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 57 611 | 47 632 | 35 441 | 34 672 |
Gain Loss In Cash Flows From Change In Accrued Items | 18 100 | 4 416 | 110 068 | -65 872 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -822 351 | 173 539 | 651 721 | -351 049 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -230 718 | 343 471 | -1 024 840 | -251 899 |
Gain Loss In Cash Flows From Change In Inventories | 62 020 | 4 742 | -16 121 | -11 878 |
Gain Loss On Disposals Property Plant Equipment | 17 038 | | 6 075 | 5 982 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -2 405 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | -1 972 | -1 972 | -1 972 | -1 972 |
Government Grant Income | | 55 541 | 2 790 | |
Gross Profit Loss | 2 931 728 | 3 334 997 | 4 127 895 | 3 973 519 |
Income Expense Recognised Directly In Equity | | -250 000 | -500 000 | -240 000 |
Income Taxes Paid Refund Classified As Operating Activities | -8 685 | 100 000 | 208 694 | 175 987 |
Income Tax Expense Credit On Components Other Comprehensive Income | -375 | -375 | 4 008 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -370 477 | 1 100 715 | 62 291 | -169 650 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -12 375 | -1 | 1 | -13 194 |
Increase Decrease In Existing Provisions | | -375 | -493 | -493 |
Increase Decrease In Net Debt From Cash Flows | | 1 154 650 | 97 031 | 155 209 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 263 221 | 329 007 | 294 891 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 28 630 | 21 372 | 16 640 | 19 200 |
Interest Income On Bank Deposits | 851 | 91 | 38 | |
Interest Paid Classified As Operating Activities | 32 481 | 26 687 | 18 694 | 19 200 |
Interest Payable Similar Charges Finance Costs | 32 481 | 26 687 | 18 694 | 19 200 |
Interest Received Classified As Operating Activities | 854 | 91 | 2 138 | 4 251 |
Net Cash Flows From Used In Financing Activities | -215 925 | -248 394 | -531 950 | -564 860 |
Net Cash Flows From Used In Investing Activities | -161 981 | -168 232 | -709 539 | -85 119 |
Net Cash Flows From Used In Operating Activities | 7 429 | 1 517 341 | 1 303 780 | 480 329 |
Net Cash Generated From Operations | 30 371 | 1 643 937 | 1 529 030 | 671 265 |
Net Current Assets Liabilities | 1 864 163 | 2 274 261 | 2 622 805 | 3 313 050 |
Net Debt Funds | 249 399 | -905 251 | -1 002 282 | -1 157 491 |
Net Deferred Tax Liability Asset | 14 625 | 14 250 | 18 258 | 17 765 |
Operating Profit Loss | 746 942 | 910 089 | 1 488 059 | 1 063 054 |
Other Creditors | 5 757 | 6 041 | 51 010 | 31 031 |
Other Departments Average Number Employees | 7 | 7 | 7 | 7 |
Other Finance Costs | 3 851 | 5 315 | 2 054 | |
Other Finance Income | 3 | | 2 100 | 4 251 |
Other Interest Receivable Similar Income Finance Income | 854 | 91 | 2 138 | 4 251 |
Other Operating Income Format1 | | 55 541 | 74 738 | |
Other Remaining Operating Income | | | 71 948 | |
Other Taxation Social Security Payable | 198 527 | 201 328 | 216 651 | 209 145 |
Par Value Share | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 40 840 | 64 746 | 73 600 | 54 281 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 40 840 | 64 746 | 73 600 | 54 281 |
Prepayments Accrued Income | 43 215 | 46 873 | 121 183 | 363 490 |
Proceeds From Borrowings Classified As Financing Activities | -215 925 | -53 935 | -34 740 | -324 860 |
Proceeds From Government Grants Classified As Financing Activities | | 55 541 | 2 790 | |
Proceeds From Sales Property Plant Equipment | 47 750 | | 28 361 | 31 400 |
Profit Loss | 586 085 | 706 940 | 1 104 507 | 810 996 |
Profit Loss On Ordinary Activities Before Tax | 715 315 | 883 493 | 1 471 503 | 1 048 105 |
Property Plant Equipment Gross Cost | 6 639 741 | 6 807 973 | 7 491 148 | 7 560 637 |
Provisions | 166 171 | 167 552 | 355 341 | 330 306 |
Provisions For Liabilities Balance Sheet Subtotal | 166 171 | 167 552 | 355 341 | 330 306 |
Purchase Property Plant Equipment | 209 731 | 168 232 | 737 900 | 116 519 |
Raw Materials | 17 471 | 24 833 | 38 600 | 36 772 |
Revenue From Sale Goods | 11 885 992 | 10 437 579 | 13 631 035 | 13 075 114 |
Selling Average Number Employees | 47 | 50 | | |
Social Security Costs | 162 823 | 169 150 | 191 860 | 191 650 |
Staff Costs Employee Benefits Expense | 1 818 600 | 1 964 431 | 2 183 216 | 2 083 054 |
Tax Expense Credit Applicable Tax Rate | 135 910 | 167 864 | 279 586 | 199 140 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -58 | 3 952 | -95 602 | 25 913 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 316 | 2 982 | 384 | 51 422 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -1 154 | -1 137 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 129 230 | 176 553 | 366 996 | 237 109 |
Total Assets Less Current Liabilities | 4 599 841 | 4 914 950 | 5 650 101 | 6 136 556 |
Trade Creditors Trade Payables | 1 496 961 | 1 667 415 | 2 258 844 | 1 867 534 |
Trade Debtors Trade Receivables | 2 542 738 | 2 805 449 | 3 561 911 | 3 140 986 |
Turnover Revenue | 11 885 992 | 10 437 579 | 13 631 035 | 13 075 114 |
Useful Life Property Plant Equipment Years | | 50 | 50 | 50 |
Wages Salaries | 1 614 937 | 1 730 535 | 1 917 756 | 1 837 123 |
Advances Credits Directors | 42 722 | 165 116 | 272 497 | 181 319 |
Advances Credits Made In Period Directors | 20 303 | 207 838 | 107 381 | 453 816 |
Company Contributions To Money Purchase Plans Directors | 15 000 | 35 000 | 45 000 | 25 000 |
Director Remuneration | 146 000 | 198 500 | 201 000 | 220 750 |
Director Remuneration Benefits Excluding Payments To Third Parties | 161 000 | 233 500 | 246 000 | 245 750 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 |