Profit & Loss |
Date of Accounts |
2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 949 | 335 227 | 4 429 | 5 909 | 340 599 | 905 564 | 1 209 |
Current Assets | 8 509 130 | 8 658 846 | 10 362 152 | 11 956 526 | 11 329 647 | 12 964 895 | 15 287 917 |
Debtors | 2 995 799 | 2 722 078 | 3 540 903 | 3 413 092 | 4 070 209 | 4 173 778 | 6 067 219 |
Net Assets Liabilities | 3 075 842 | 3 922 092 | 4 435 548 | 4 800 438 | 5 537 628 | 6 323 953 | 7 666 859 |
Property Plant Equipment | 383 443 | 311 954 | 575 097 | 682 990 | 707 707 | 466 591 | 492 939 |
Total Inventories | 5 512 382 | 5 601 541 | 6 816 820 | 8 537 525 | 6 918 839 | 7 885 553 | 9 219 489 |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 18 000 |
Company Contributions To Money Purchase Plans Directors | 13 682 | 19 006 | 16 469 | 16 606 | 17 743 | 17 860 | 11 539 |
Director Remuneration | 204 710 | 206 065 | 215 120 | 214 740 | 214 320 | 220 398 | 156 627 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
Accrued Liabilities | 103 253 | 162 985 | 106 635 | 105 956 | 118 572 | 328 551 | 221 835 |
Accumulated Depreciation Impairment Property Plant Equipment | 381 073 | 414 110 | 482 643 | 544 194 | 553 424 | 620 405 | 681 337 |
Additional Provisions Increase From New Provisions Recognised | | -9 562 | 25 457 | 35 158 | 5 643 | -20 050 | 8 170 |
Administrative Expenses | 1 108 580 | 1 038 013 | 1 240 395 | 1 163 744 | 1 278 485 | 1 183 133 | 1 156 696 |
Amounts Owed To Group Undertakings | 1 586 430 | 1 881 665 | 1 986 163 | 1 945 925 | 1 665 732 | 1 384 066 | 1 105 124 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 55 | 57 | 60 | 59 | 62 | 63 | 63 |
Bank Borrowings Overdrafts | 435 170 | | 282 379 | 427 112 | | | 63 584 |
Bank Overdrafts | 435 170 | | 282 379 | 427 112 | | | 63 584 |
Cash Cash Equivalents Cash Flow Value | -434 221 | | -277 950 | -421 203 | 340 599 | | |
Comprehensive Income Expense | 312 152 | 910 250 | 545 456 | 388 890 | 761 190 | 846 825 | 1 337 314 |
Corporation Tax Payable | 57 442 | 226 111 | 103 313 | 56 549 | 190 504 | 250 544 | 301 440 |
Cost Sales | 21 584 446 | 28 145 849 | 24 890 505 | 29 097 736 | 28 918 185 | 33 079 115 | 37 639 115 |
Creditors | 662 180 | 94 361 | 130 761 | 267 082 | 150 770 | 7 004 392 | 8 002 686 |
Current Tax For Period | 57 442 | 226 111 | 103 313 | 56 549 | 180 340 | 250 544 | 301 013 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -5 814 | | | | | |
Depreciation Amortisation Expense | 78 591 | 86 061 | 90 298 | 119 971 | 124 207 | 147 954 | |
Depreciation Expense Property Plant Equipment | 66 304 | 64 161 | 67 967 | 82 458 | 110 649 | 125 201 | 114 350 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 53 025 | 21 764 | 58 418 | 114 980 | 80 973 | 53 418 |
Disposals Property Plant Equipment | | 102 652 | 35 669 | 165 549 | 356 866 | 251 645 | 109 725 |
Distribution Costs | 219 370 | 239 644 | 239 456 | 230 447 | 210 578 | 195 821 | 255 550 |
Dividends Paid | | 64 000 | 32 000 | 24 000 | 24 000 | 48 000 | 61 013 |
Dividends Paid Classified As Financing Activities | | -64 000 | -32 000 | -24 000 | -24 000 | -48 000 | |
Dividends Paid On Shares | | 64 000 | 32 000 | 24 000 | 24 000 | 48 000 | 61 013 |
Dividends Paid On Shares Interim | | 14 200 | 7 100 | 5 325 | 5 325 | 10 650 | 14 325 |
Finance Lease Liabilities Present Value Total | 112 180 | 94 361 | 130 761 | 267 082 | 14 230 | 150 770 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 152 800 | 254 764 | -104 498 | 40 239 | 280 190 | 281 666 | |
Further Item Interest Expense Component Total Interest Expense | 120 | 8 768 | 7 880 | 23 832 | 10 794 | 85 | 8 780 |
Further Operating Expense Item Component Total Operating Expenses | 7 093 | 8 425 | 11 765 | 13 902 | 12 617 | 10 296 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 339 939 | -170 964 | 1 011 477 | 1 211 495 | -639 391 | 863 713 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -611 819 | 273 721 | -818 825 | 127 811 | -657 117 | -103 569 | |
Gain Loss On Disposal Assets Income Statement Subtotal | -9 579 | 21 869 | | 64 319 | 1 284 | 50 411 | |
Gain Loss On Disposals Property Plant Equipment | -9 579 | 21 869 | | 64 319 | 1 284 | 50 411 | 65 193 |
Gross Profit Loss | 1 792 741 | 2 388 913 | 2 212 973 | 1 949 298 | 2 473 876 | 2 491 012 | 3 104 748 |
Income Taxes Paid Refund Classified As Operating Activities | -83 086 | -57 442 | -226 111 | -103 313 | -46 385 | -190 504 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 269 188 | 769 448 | -613 177 | -143 253 | 761 802 | 564 965 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | 13 495 | -9 562 | | | | | |
Increase Decrease In Property Plant Equipment | | | 188 300 | 169 537 | 185 000 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -363 552 | 89 159 | 1 215 279 | 1 720 705 | -1 618 686 | 966 714 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 86 062 | 90 297 | 119 969 | 124 210 | 147 954 | 114 350 |
Interest Expense On Bank Loans Similar Borrowings | 52 108 | 41 406 | 52 802 | 52 081 | 43 087 | 33 811 | 45 981 |
Interest Expense On Bank Overdrafts | 14 657 | 1 531 | 2 716 | 5 846 | 3 020 | | |
Interest Paid Classified As Operating Activities | -88 377 | -51 705 | -65 248 | -81 759 | -56 901 | -39 666 | |
Interest Payable Similar Charges Finance Costs | 88 377 | 51 705 | 65 248 | 81 759 | 56 901 | 39 666 | 54 761 |
Merchandise | 5 302 185 | 5 352 589 | 6 530 644 | 7 941 776 | 6 590 976 | 7 669 738 | |
Net Cash Flows From Used In Financing Activities | 169 554 | 384 995 | -224 477 | 31 246 | 436 444 | 356 396 | |
Net Cash Flows From Used In Investing Activities | 39 515 | -7 676 | 353 165 | 163 299 | 147 562 | -143 580 | |
Net Cash Flows From Used In Operating Activities | -478 257 | -1 146 767 | 484 489 | -51 292 | -1 345 808 | -777 781 | |
Net Cash Generated From Operations | -649 720 | -1 255 914 | 193 130 | -236 364 | -1 449 094 | -1 007 951 | |
Net Current Assets Liabilities | 3 421 074 | 3 761 432 | 4 073 602 | 4 502 078 | 5 103 882 | 5 960 503 | 7 285 231 |
Net Interest Received Paid Classified As Investing Activities | -1 588 | -380 | -275 | -244 | -81 | -7 | |
Number Shares Issued Fully Paid | | 88 750 | 88 750 | 88 750 | 88 750 | 88 750 | 95 500 |
Operating Profit Loss | 469 878 | 1 178 124 | 739 199 | 562 111 | 1 003 993 | 1 116 978 | 1 701 081 |
Other Creditors | 258 | 258 | | | | | |
Other Deferred Tax Expense Credit | 13 495 | -9 562 | 25 457 | 35 157 | 5 643 | -20 050 | 8 170 |
Other Interest Receivable Similar Income Finance Income | 1 588 | 380 | 275 | 244 | 81 | 7 | 177 |
Other Operating Income Format1 | 5 087 | 7 951 | 6 077 | 7 004 | 19 180 | 4 920 | 8 579 |
Other Remaining Borrowings | 550 000 | | | | | | |
Other Taxation Social Security Payable | 108 882 | 141 340 | 465 039 | 449 504 | 489 147 | 535 012 | 13 771 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -146 854 | -66 231 | -36 320 | -147 007 | -297 254 | -14 230 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 70 207 | 80 522 | 96 554 | 111 673 | 129 029 | 134 046 | 131 408 |
Prepayments | 90 847 | 80 440 | 79 077 | 90 440 | 86 206 | 94 315 | 1 464 578 |
Proceeds From Borrowings Classified As Financing Activities | -130 100 | | -188 299 | -180 000 | -165 000 | | |
Proceeds From Sales Property Plant Equipment | -138 549 | -71 496 | -13 905 | -171 450 | -243 170 | -221 083 | |
Profit Loss | 312 152 | 910 250 | 545 456 | 388 890 | 761 190 | 846 825 | 1 337 314 |
Profit Loss On Ordinary Activities Before Tax | 383 089 | 1 126 799 | 674 226 | 480 596 | 947 173 | 1 077 319 | 1 646 497 |
Property Plant Equipment Gross Cost | 764 516 | 726 064 | 1 057 740 | 1 227 184 | 1 261 131 | 1 086 996 | 1 174 276 |
Provisions | 66 495 | 56 933 | 82 390 | 117 548 | 123 191 | 103 141 | 111 311 |
Provisions For Liabilities Balance Sheet Subtotal | 66 495 | 56 933 | 82 390 | 117 548 | 123 191 | 103 141 | 111 311 |
Purchase Property Plant Equipment | -179 652 | -64 200 | -367 345 | -334 993 | -390 813 | -77 510 | |
Social Security Costs | 170 519 | 183 860 | 190 399 | 193 973 | 215 611 | 226 717 | 240 738 |
Staff Costs Employee Benefits Expense | 1 994 938 | 2 077 623 | 2 156 587 | 2 290 267 | 2 484 636 | 2 590 052 | 2 640 810 |
Tax Expense Credit Applicable Tax Rate | 76 618 | 225 360 | 128 103 | 91 313 | 179 963 | 204 691 | 312 834 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | -1 429 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -16 209 | 7 589 | 453 | -569 | 5 876 | 21 666 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -1 538 | -1 024 | 214 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 70 937 | 216 549 | 128 770 | 91 706 | 185 983 | 230 494 | 309 183 |
Total Additions Including From Business Combinations Property Plant Equipment | | 64 200 | 367 345 | 334 993 | 390 813 | 77 510 | 197 005 |
Total Assets Less Current Liabilities | 3 804 517 | 4 073 386 | 4 648 699 | 5 185 068 | 5 811 589 | 6 427 094 | 7 778 170 |
Total Borrowings | 613 682 | 112 281 | 546 640 | 724 366 | 165 000 | 2 779 812 | 2 387 999 |
Total Operating Lease Payments | 150 587 | 152 004 | 168 671 | 182 004 | 182 004 | 183 502 | 185 000 |
Trade Creditors Trade Payables | 2 730 289 | 2 467 135 | 3 211 521 | 4 439 230 | 3 747 580 | 4 355 449 | 1 767 161 |
Trade Debtors Trade Receivables | 2 887 036 | 2 628 294 | 3 452 843 | 3 317 278 | 3 982 344 | 4 079 463 | 4 581 639 |
Turnover Revenue | 23 377 187 | 30 593 679 | 27 103 478 | 31 047 034 | 31 392 061 | 35 570 127 | 40 743 863 |
Wages Salaries | 1 754 212 | 1 813 241 | 1 869 634 | 1 984 621 | 2 139 996 | 2 229 289 | 2 268 664 |
Work In Progress | 210 197 | 248 952 | 286 176 | 595 749 | 327 863 | 215 815 | 327 134 |
Accrued Liabilities Deferred Income | | | | | | | 2 205 356 |
Finished Goods | | | | | | 7 669 738 | 8 892 355 |
Further Item Operating Income Component Total Other Operating Income | | | | | 12 463 | 1 250 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 50 000 | 50 000 |
Issue Equity Instruments | | | | | | | 66 605 |
Proceeds From Issuing Shares | | | | | | 12 500 | |