Profit & Loss |
Date of Accounts |
2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 |
Currency |
| | | | | | | |
Net Worth | 1 615 541 | 1 778 656 | 1 815 026 | 1 515 877 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 184 675 | 758 338 | 56 641 | 6 706 705 |
Current Assets | 3 916 466 | 3 367 154 | 3 285 098 | 4 429 323 | 8 907 104 | 8 549 363 | 12 063 460 | 24 880 777 |
Debtors | 3 580 850 | 2 372 936 | 2 913 176 | 3 491 762 | 8 524 172 | 7 528 345 | 11 803 959 | 17 491 593 |
Net Assets Liabilities | | | | | 2 359 419 | 3 743 289 | 6 074 600 | 12 284 279 |
Other Debtors | | | | | 680 871 | 1 592 430 | 2 084 382 | 3 635 445 |
Property Plant Equipment | | | | | 461 533 | 373 343 | 1 086 433 | 1 133 341 |
Total Inventories | | | | | 198 257 | 262 680 | 202 860 | 682 479 |
Cash Bank In Hand | 34 862 | 325 452 | 1 987 | 77 118 | | | | |
Intangible Fixed Assets | 50 697 | 48 392 | 46 088 | 43 784 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 615 541 | 1 778 656 | 1 815 026 | 1 515 877 | | | | |
Stocks Inventory | 300 754 | 668 766 | 369 935 | 860 443 | | | | |
Tangible Fixed Assets | 319 613 | 257 051 | 196 280 | 234 539 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 90 667 | 90 667 | 90 667 | 90 667 | | | | |
Profit Loss Account Reserve | 1 515 541 | 1 678 656 | 1 715 026 | 1 415 877 | | | | |
Shareholder Funds | 1 615 541 | 1 778 656 | 1 815 026 | 1 515 877 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 11 500 | 11 750 | |
Accrued Liabilities Deferred Income | | | | | | | 1 509 102 | 2 317 692 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 237 894 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 462 420 | 564 307 | 672 469 | 840 711 |
Acquired Through Business Combinations Intangible Assets | | | | | | | | 3 004 983 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 53 974 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 821 251 | 215 150 |
Administrative Expenses | | | | | 3 804 632 | 3 414 174 | 3 669 736 | 10 476 917 |
Amounts Owed To Group Undertakings | | | | | | | | 299 824 |
Amounts Recoverable On Contracts | | | | | 5 394 283 | 3 129 402 | 5 227 350 | 5 515 349 |
Average Number Employees During Period | | | | | 360 | 398 | 297 | 347 |
Bank Borrowings | | | | | | | | 5 000 000 |
Bank Borrowings Overdrafts | | | | | | | | 494 036 |
Cash Cash Equivalents | | | | | | 758 338 | 56 641 | 6 800 025 |
Cash Cash Equivalents Cash Flow Value | | | | | 184 675 | 758 338 | 56 641 | 6 706 705 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | 4 828 145 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | 170 282 | 29 084 |
Comprehensive Income Expense | | | | | 416 222 | 1 383 870 | 2 831 311 | 6 493 933 |
Corporation Tax Payable | | | | | 93 384 | -45 734 | 788 399 | 1 150 500 |
Cost Sales | | | | | 21 163 043 | 22 543 740 | 22 148 925 | 54 949 828 |
Creditors | | | | | 17 966 | 3 096 | 7 041 436 | 13 997 387 |
Current Tax For Period | | | | | 78 660 | 177 722 | 666 495 | 1 418 853 |
Deferred Income | | | | | | | | 1 426 489 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -3 411 | -1 055 | -24 838 |
Depreciation Expense Property Plant Equipment | | | | | 115 019 | 93 708 | 108 162 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 106 757 | 108 162 | |
Finance Lease Liabilities Present Value Total | | | | | 17 966 | 3 096 | 3 096 | 224 983 |
Finance Lease Payments Owing Minimum Gross | | | | | | 22 533 | 3 096 | 210 748 |
Fixed Assets | 772 317 | 541 919 | 242 370 | 278 325 | 461 535 | 373 345 | 1 086 435 | 5 961 488 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | -30 144 |
Further Item Creditors Component Total Creditors | | | | | | 330 765 | 93 681 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -3 411 | 18 770 | -561 706 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 4 129 609 | 3 682 588 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -1 914 404 | -1 380 904 | -1 152 233 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 2 364 128 | 846 869 | 4 275 613 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 64 423 | -59 820 | |
Gain Loss On Disposals Property Plant Equipment | | | | | -6 318 | -6 390 | | -16 136 |
Government Grant Income | | | | | | | 577 497 | 535 391 |
Gross Profit Loss | | | | | 4 367 911 | 4 697 374 | 6 690 504 | 17 562 996 |
Impairment Loss Reversal On Investments | | | | | | | 100 282 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -135 746 | | 167 638 | -583 725 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -223 456 | | -561 706 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 237 894 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 106 757 | 108 162 | 168 242 |
Intangible Assets | | | | | | | | 5 688 |
Intangible Assets Gross Cost | | | | | | | | 3 004 983 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 291 534 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 2 402 | 3 899 | 1 306 | 45 267 |
Interest Income On Bank Deposits | | | | | | | | 7 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | | | | 30 144 |
Interest Paid Classified As Operating Activities | | | | | -47 441 | -38 043 | -1 306 | -295 845 |
Interest Payable Similar Charges Finance Costs | | | | | 49 843 | 41 942 | 1 306 | 295 845 |
Interest Received Classified As Investing Activities | | | | | | | | -7 |
Investments Fixed Assets | 402 007 | 236 476 | 2 | 2 | 2 | 2 | 2 | 4 828 147 |
Investments In Subsidiaries | | | | | | 2 | 2 | 4 828 147 |
Key Management Personnel Compensation Total | | | | | | 757 677 | 857 211 | |
Net Cash Flows From Used In Operating Activities | | | | | -909 078 | -756 030 | -809 273 | |
Net Cash Generated From Operations | | | | | -1 094 667 | -797 972 | -642 941 | -8 574 965 |
Net Current Assets Liabilities | 882 884 | 1 276 397 | 1 597 103 | 1 274 796 | 1 954 175 | 3 407 954 | 5 022 024 | |
Net Finance Income Costs | | | | | | | | 30 144 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -41 942 | -1 306 | |
Operating Profit Loss | | | | | 564 576 | 1 283 283 | 3 598 339 | 7 632 892 |
Other Cash Inflow Outflow Classified As Investing Activities | | | | | | | | -30 144 |
Other Creditors | | | | | 297 663 | 398 356 | 3 064 596 | 999 758 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | 1 248 914 | 2 464 642 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 21 753 |
Other Disposals Intangible Assets | | | | | | | | 37 963 |
Other Disposals Property Plant Equipment | | | | | | | | 25 801 |
Other Interest Expense | | | | | | 38 043 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 30 151 |
Other Operating Expenses Format1 | | | | | | | | 336 801 |
Other Operating Income Format1 | | | | | 1 297 | 83 | 577 571 | 546 813 |
Other Payables Accrued Expenses | | | | | | 1 080 150 | 1 509 102 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 32 176 | -9 643 | -19 437 | |
Payments To Acquire Own Shares | | | | | | | -500 000 | -1 000 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 102 197 | 201 728 | 206 665 | 219 894 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | 61 697 | 65 992 | 74 521 |
Proceeds From Sales Property Plant Equipment | | | | | -15 404 | -10 276 | | |
Profit Loss | | | | | 416 222 | 1 383 870 | 2 831 311 | 7 209 679 |
Profit Loss Attributable To Non-controlling Interests | | | | | | | | -167 248 |
Profit Loss Attributable To Owners Parent | | | | | | | | 6 661 181 |
Profit Loss On Ordinary Activities After Tax | | | | | | | | 6 493 933 |
Profit Loss On Ordinary Activities Before Tax | | | | | 514 733 | 1 241 341 | 3 496 751 | 7 326 242 |
Property Plant Equipment Gross Cost | | | | | 923 953 | 937 650 | 1 758 902 | 1 974 052 |
Purchase Property Plant Equipment | | | | | -241 755 | -35 233 | -821 251 | -215 150 |
Raw Materials Consumables | | | | | | 262 680 | 202 860 | 682 479 |
Redemption Shares Decrease In Equity | | | | | | | 11 111 | |
Repayments Borrowings Classified As Financing Activities | | | | | -820 130 | -301 138 | | |
Social Security Costs | | | | | 959 403 | 1 178 578 | 1 071 317 | 1 075 742 |
Staff Costs Employee Benefits Expense | | | | | 10 945 165 | 13 255 569 | 11 610 229 | 11 583 132 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 34 914 | 33 859 | 54 635 |
Tax Expense Credit Applicable Tax Rate | | | | | 97 799 | 235 855 | 664 383 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -21 175 | 7 156 | -17 833 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 036 | 3 302 | 892 | 3 065 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -68 591 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 98 511 | -142 529 | 665 440 | 877 923 |
Total Assets Less Current Liabilities | 1 655 201 | 1 818 316 | 1 839 473 | 1 553 121 | 2 415 710 | 3 781 299 | 6 108 459 | |
Total Borrowings | | | | | | | | 494 036 |
Total Current Tax Expense Credit | | | | | 78 660 | -139 118 | 666 495 | 857 147 |
Total Operating Lease Payments | | | | | 113 668 | 144 834 | 210 310 | |
Trade Creditors Trade Payables | | | | | 2 177 725 | 2 392 145 | 2 970 915 | 5 859 077 |
Trade Debtors Trade Receivables | | | | | 2 155 490 | 2 674 816 | 4 426 235 | 8 266 278 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | -198 661 |
Turnover Revenue | | | | | 25 530 954 | 27 241 114 | 28 839 429 | 72 512 824 |
Wages Salaries | | | | | 9 883 565 | 11 875 263 | 10 332 247 | 10 287 496 |
Amount Specific Advance Or Credit Directors | | | | | 70 000 | 70 000 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 61 547 | 16 628 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 16 240 | 170 000 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 10 249 | 16 470 | | |
Director Remuneration | | | | | 417 537 | 472 167 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 3 | 3 | | |
Accrued Liabilities | | | | | 764 361 | 1 080 148 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -3 411 | | |
Applicable Tax Rate | | | | | 19 | 19 | | |
Capital Redemption Reserve | 9 333 | 9 333 | 9 333 | 9 333 | | | | |
Creditors Due Within One Year | 3 033 582 | 2 090 757 | 1 687 995 | 3 154 527 | | | | |
Depreciation Amortisation Expense | | | | | 129 327 | 106 757 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 4 870 | | |
Disposals Property Plant Equipment | | | | | | 21 536 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -6 318 | -6 390 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -561 | 573 663 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 55 278 | 64 423 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 6 913 | 9 218 | 11 522 | 13 826 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 305 | 2 304 | 2 304 | | | | |
Intangible Fixed Assets Cost Or Valuation | 57 610 | 57 610 | 57 610 | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 47 441 | 38 043 | | |
Investments In Group Undertakings | | | | | 2 | 2 | | |
Merchandise | | | | | 198 257 | 262 680 | | |
Net Cash Flows From Used In Financing Activities | | | | | 683 288 | 157 410 | | |
Net Cash Flows From Used In Investing Activities | | | | | 226 351 | 24 957 | | |
Number Shares Allotted | | 90 667 | 90 667 | 90 667 | | | | |
Number Shares Issued Fully Paid | | | | | | 90 667 | | |
Other Deferred Tax Expense Credit | | | | | 19 851 | -3 411 | | |
Other Remaining Borrowings | | | | | 301 138 | | | |
Other Taxation Social Security Payable | | | | | 279 807 | 331 603 | | |
Par Value Share | | 1 | 1 | 1 | | 1 | | |
Prepayments | | | | | 72 901 | 61 697 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -150 000 | | | |
Provisions | | | | | 38 325 | 34 914 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 38 325 | 34 914 | | |
Provisions For Liabilities Charges | 39 660 | 39 660 | 24 447 | 37 244 | | | | |
Share Capital Allotted Called Up Paid | 90 667 | 90 667 | 90 667 | 90 667 | | | | |
Tangible Fixed Assets Additions | | 4 263 | 2 030 | 98 128 | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 053 673 | 1 057 936 | 1 059 966 | 1 158 094 | | | | |
Tangible Fixed Assets Depreciation | 734 060 | 800 885 | 863 686 | 923 555 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 66 825 | 62 801 | 59 869 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 35 233 | | |
Advances Credits Directors | 30 029 | 78 138 | 137 177 | 140 583 | | | | |
Advances Credits Made In Period Directors | 22 905 | 48 109 | 59 039 | | | | | |