Profit & Loss |
Date of Accounts |
2013-09-30 | 2014-09-30 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | 345 020 | 506 463 | 854 686 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 18 714 | 384 879 | 714 201 | 1 203 209 | 2 430 721 | 1 937 882 | 1 136 225 |
Current Assets | 1 048 708 | 2 476 204 | 1 182 527 | 1 802 197 | 2 569 207 | 4 034 817 | 5 428 733 | 6 544 633 | 10 144 217 |
Debtors | 856 209 | 2 087 077 | 1 021 909 | 1 340 397 | 1 695 487 | 2 637 547 | 2 814 367 | 4 409 354 | 8 235 490 |
Net Assets Liabilities | | | 854 686 | 1 455 666 | 2 096 529 | 2 897 243 | 4 236 200 | 5 833 060 | 6 659 177 |
Other Debtors | | | 33 778 | 10 359 | 17 182 | 24 703 | 73 420 | 468 869 | 601 074 |
Property Plant Equipment | | | 159 150 | 1 575 789 | 1 532 538 | 216 881 | 241 695 | 247 638 | 235 506 |
Total Inventories | | | 141 904 | 76 921 | 159 519 | 194 061 | 183 645 | 197 397 | 772 502 |
Cash Bank In Hand | 4 499 | 10 757 | 18 714 | | | | | | |
Intangible Fixed Assets | 715 523 | 534 368 | 493 743 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 345 020 | 506 463 | 854 686 | | | | | | |
Stocks Inventory | 188 000 | 378 370 | 141 904 | | | | | | |
Tangible Fixed Assets | 192 160 | 194 501 | 159 150 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 202 | | | | | | |
Profit Loss Account Reserve | 344 920 | 506 363 | 554 502 | | | | | | |
Shareholder Funds | 345 020 | 506 463 | 854 686 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 9 000 | 7 975 |
Accrued Liabilities Deferred Income | | | 13 085 | 85 994 | | | | 85 432 | 1 087 728 |
Accumulated Amortisation Impairment Intangible Assets | | | 170 625 | 203 121 | 236 661 | 283 502 | 341 199 | 435 360 | 484 674 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 223 943 | 284 250 | 322 362 | 305 718 | 331 304 | 457 247 | 522 376 |
Additional Provisions Increase From New Provisions Recognised | | | | 700 | | | | | 143 025 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 429 365 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 52 997 |
Administration Support Average Number Employees | | | | | | | | 16 | 17 |
Administrative Expenses | | | | | | | | 1 771 487 | 1 955 018 |
Amortisation Expense Intangible Assets | | | | | | | | 54 517 | 49 314 |
Amounts Owed By Group Undertakings | | | | | | 349 428 | 168 488 | 1 450 320 | 1 810 500 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | 38 | 37 | 41 | 42 | 42 | 65 | 71 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 937 882 | 1 136 225 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | | | | 10 004 |
Comprehensive Income Expense | | | | | | | | 1 042 581 | 1 235 611 |
Corporation Tax Payable | | | 900 | 65 600 | 154 300 | 207 000 | 284 500 | 58 078 | 89 389 |
Cost Sales | | | | | | | | 11 903 890 | 14 784 989 |
Creditors | | | 32 275 | 983 256 | 812 600 | 57 585 | 42 518 | 1 074 203 | 4 100 448 |
Current Tax For Period | | | | | | | | 58 154 | 114 389 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | 3 500 | -5 375 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 17 400 | -5 375 |
Deferred Tax Liabilities | | | | | | | | 55 800 | 50 425 |
Depreciation Expense Property Plant Equipment | | | | | | | | 72 730 | 65 129 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | 25 |
Dividends Paid | | | | | | 200 000 | 372 000 | 1 405 450 | 409 494 |
Dividends Paid Classified As Financing Activities | | | | | | | | 1 405 450 | 409 494 |
Dividends Paid On Shares | | | | | | | | 1 405 450 | 409 494 |
Finance Lease Liabilities Present Value Total | | | 32 275 | 15 119 | 1 763 | 57 585 | 42 518 | 15 006 | 13 803 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 27 511 | 13 803 |
Fixed Assets | 907 683 | 728 869 | 652 893 | 2 037 036 | 1 964 425 | 640 748 | 651 241 | 554 485 | 932 408 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 155 241 | 137 334 | 153 859 | 24 063 | 24 063 | 96 736 | 90 419 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | 5 524 | 4 481 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -682 269 | 2 991 656 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -251 904 | -3 826 136 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -44 167 | -575 105 |
Gain Loss In Cash Flows From Change In Provisions | | | | | | | | | 143 025 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 847 | -5 086 |
Gross Profit Loss | | | | | | | | 2 893 559 | 3 303 012 |
Income Expense Recognised Directly In Equity | | | | | | | | -1 405 450 | -409 494 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 557 076 | 83 078 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -2 109 548 | -801 657 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -37 146 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | | | | 2 280 | |
Increase Decrease In Existing Provisions | | | | | | | | | -5 375 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | 787 949 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 32 496 | 33 540 | 46 841 | 57 697 | | 49 314 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 60 307 | 70 821 | 49 794 | 52 178 | | 65 129 |
Intangible Assets | | | 493 743 | 461 247 | 431 887 | 423 867 | 409 546 | 306 847 | 686 898 |
Intangible Assets Gross Cost | | | 664 368 | 664 368 | 668 548 | 707 369 | 750 745 | 742 207 | 1 171 572 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 3 636 | 3 369 |
Interest Paid Classified As Operating Activities | | | | | | | | 3 937 | 3 369 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 3 937 | 3 369 |
Investments | | | | | | | | | 10 004 |
Investments Fixed Assets | | | | | | | | | 10 004 |
Investments In Group Undertakings | | | | | | | | | 10 004 |
Marketing Average Number Employees | | | | | | | | 12 | 13 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -1 697 653 | -423 202 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -127 385 | -492 366 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -284 510 | 113 911 |
Net Cash Generated From Operations | | | | | | | | 276 503 | 200 358 |
Net Current Assets Liabilities | -148 547 | -135 614 | 254 668 | 423 186 | 963 204 | 2 349 880 | 3 669 177 | 5 470 430 | 6 043 769 |
Net Debt Funds | | | | | | | | -1 910 371 | -1 122 422 |
Net Deferred Tax Liability Asset | | | | | | | | 55 800 | 50 425 |
Number Shares Issued Fully Paid | | | | 202 | 202 | 202 | 202 | 202 | 202 |
Operating Profit Loss | | | | | | | | 1 122 072 | 1 347 994 |
Other Creditors | | | 750 | 50 000 | 25 000 | 160 462 | 127 342 | 16 486 | 34 176 |
Other Finance Costs | | | | | | | | 301 | |
Other Taxation Social Security Payable | | | 87 123 | 171 175 | 228 745 | 446 880 | 328 015 | 88 505 | 111 983 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 15 007 | 13 708 |
Prepayments Accrued Income | | | | | | | | 161 582 | 139 681 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | | | | | -277 196 | |
Production Average Number Employees | | | | | | | | 32 | 36 |
Profit Loss | | | | 600 980 | 640 863 | 1 000 714 | 1 710 957 | 1 042 581 | 1 235 611 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 118 135 | 1 344 625 |
Property Plant Equipment Gross Cost | | | 383 093 | 1 860 039 | 1 854 900 | 522 599 | 572 999 | 704 885 | 757 882 |
Provisions | | | 20 600 | 21 300 | 18 500 | 35 800 | 41 700 | 179 350 | 317 000 |
Provisions For Liabilities Balance Sheet Subtotal | | | 20 600 | 21 300 | 18 500 | 35 800 | 41 700 | 179 350 | 317 000 |
Purchase Intangible Assets | | | | | | | | 25 796 | 429 365 |
Purchase Property Plant Equipment | | | | | | | | 101 589 | 52 997 |
Raw Materials | | | | | | | | 197 397 | |
Revenue From Sale Goods | | | | | | | | 14 797 449 | 18 088 001 |
Social Security Costs | | | | | | | | 4 405 | 4 891 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 338 916 | 2 842 428 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 212 446 | 255 479 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -83 116 | -108 690 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -5 216 | 9 489 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 606 | 14 892 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 75 554 | 109 014 |
Total Assets Less Current Liabilities | 759 136 | 593 255 | 907 561 | 2 460 222 | 2 927 629 | 2 990 628 | 4 320 418 | 6 024 915 | 6 976 177 |
Total Operating Lease Payments | | | | | | | | 56 831 | 76 144 |
Trade Creditors Trade Payables | | | 188 645 | 443 667 | 740 791 | 854 362 | 996 803 | 810 696 | 2 763 369 |
Trade Debtors Trade Receivables | | | 988 131 | 1 330 038 | 1 678 305 | 2 247 416 | 2 395 459 | 2 328 583 | 5 684 235 |
Turnover Revenue | | | | | | | | 14 797 449 | 18 088 001 |
Wages Salaries | | | | | | | | 2 334 511 | 2 837 537 |
Work In Progress | | | | | | | | | 772 502 |
Director Remuneration | | | | | | | | 49 600 | 39 292 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -2 800 | | | | |
Bank Borrowings Overdrafts | | | 64 377 | 436 137 | 359 585 | | | | |
Creditors Due After One Year | 391 825 | 58 292 | 32 275 | | | | | | |
Creditors Due Within One Year | 1 197 255 | 2 611 818 | 927 859 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 32 709 | 66 438 | 26 592 | | |
Disposals Property Plant Equipment | | | | | 51 434 | 1 468 535 | 33 984 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | 29 334 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 123 732 | 130 000 | 170 625 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 32 500 | 40 625 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 839 255 | 664 368 | | | | | | | |
Intangible Fixed Assets Impairment Losses | | -26 232 | | | | | | | |
Merchandise | | | | | 159 519 | 194 061 | 183 645 | | |
Number Shares Allotted | | 100 | 202 | | | | | | |
Other Remaining Borrowings | | | 341 916 | | | | | | |
Provisions For Liabilities Charges | 22 291 | 28 500 | 20 600 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 202 | | | | | | |
Share Premium Account | | | 299 982 | | | | | | |
Tangible Fixed Assets Additions | | 67 177 | 31 316 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 284 600 | 351 777 | 383 093 | | | | | | |
Tangible Fixed Assets Depreciation | 92 440 | 157 276 | 223 943 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 64 836 | 66 667 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 4 180 | 38 821 | 43 376 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 476 946 | 46 295 | 136 234 | 84 384 | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | 8 468 | | | |