Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 6 003 440 | 2 198 223 | 693 176 | 2 461 884 |
Current Assets | 29 669 259 | 33 686 401 | 30 137 115 | 39 876 502 |
Debtors | 23 190 188 | 29 461 351 | 24 045 468 | 32 860 083 |
Net Assets Liabilities | 17 045 991 | 20 041 099 | 21 930 273 | 24 898 294 |
Other Debtors | 7 211 402 | 8 906 530 | 8 613 124 | 6 666 966 |
Property Plant Equipment | 8 436 144 | 8 826 819 | 10 866 047 | 12 726 884 |
Total Inventories | 475 631 | 2 026 827 | 5 398 471 | 4 554 535 |
|
Other Financial Data |
Audit Fees Expenses | 14 000 | 20 000 | 20 000 | 20 000 |
Accrued Liabilities Deferred Income | 331 778 | 944 952 | 53 615 | 80 319 |
Accumulated Depreciation Impairment Property Plant Equipment | 9 130 160 | 5 645 235 | 6 996 673 | 8 633 584 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 761 140 | 3 390 666 | 3 612 748 |
Administrative Expenses | 6 029 975 | 7 394 654 | 6 661 623 | 7 287 987 |
Amounts Recoverable On Contracts | 14 565 279 | 20 438 294 | 15 003 721 | 25 509 956 |
Average Number Employees During Period | 84 | 78 | 77 | 70 |
Balances Amounts Owed To Related Parties | | 479 395 | 878 550 | 936 440 |
Bank Borrowings | 371 591 | | | |
Bank Borrowings Overdrafts | 371 591 | | 1 338 813 | 2 106 302 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -1 338 813 | -2 106 302 |
Bank Overdrafts | | | 1 338 813 | 2 106 302 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 4 524 112 | 4 887 217 | 6 171 803 | 7 392 056 |
Cash Cash Equivalents Cash Flow Value | 6 003 440 | 2 198 223 | -645 637 | 355 582 |
Comprehensive Income Expense | 5 440 623 | 2 995 108 | 1 889 174 | 2 968 021 |
Corporation Tax Payable | 618 569 | | | |
Cost Sales | 108 582 141 | 82 121 503 | 72 860 418 | 87 402 216 |
Creditors | 2 675 432 | 2 409 873 | 3 263 979 | 3 534 309 |
Current Tax For Period | -119 211 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -42 972 | -196 610 | 295 731 | 919 964 |
Depreciation Amortisation Expense | 630 269 | 670 314 | | |
Depreciation Expense Property Plant Equipment | 1 047 200 | 711 571 | 553 297 | 647 741 |
Depreciation Impairment Expense Property Plant Equipment | 1 677 469 | 1 381 885 | 1 351 438 | 1 636 911 |
Dividends Paid | 2 000 000 | | | |
Dividends Paid Classified As Financing Activities | -2 000 000 | | | |
Dividends Paid On Shares Interim | 2 000 000 | | | |
Finance Lease Liabilities Present Value Total | 2 675 432 | 2 409 873 | 3 263 979 | 3 534 309 |
Finance Lease Payments Owing Minimum Gross | 3 803 007 | 3 726 054 | 5 201 758 | 5 689 848 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 465 150 | 371 591 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -42 972 | -1 899 | 295 731 | 3 367 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 90 696 | 30 232 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 3 651 718 | -2 676 432 | 6 509 480 | -6 456 660 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 3 903 589 | 6 271 163 | -5 415 883 | 8 814 615 |
Gain Loss In Cash Flows From Change In Inventories | 64 212 | 1 551 196 | 3 371 644 | -843 936 |
Gain Loss On Disposals Property Plant Equipment | -101 206 | 9 992 | | -17 721 |
Gross Profit Loss | 11 424 932 | 9 584 440 | 9 089 532 | 11 575 378 |
Income From Related Parties | | 5 849 227 | 7 739 353 | 6 371 154 |
Income Taxes Paid Refund Classified As Operating Activities | 355 842 | 119 039 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 4 098 119 | 3 805 217 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -737 608 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 381 885 | 1 351 438 | 1 636 911 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 20 235 | 28 650 | 91 870 | 146 862 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 103 911 | 113 305 | 151 134 | 254 507 |
Interest Income On Bank Deposits | 7 629 | 6 563 | | 1 963 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 7 629 | 6 563 | | 1 963 |
Interest Payable Similar Charges Finance Costs | 124 146 | 141 955 | 243 004 | 401 369 |
Interest Received Classified As Investing Activities | -7 629 | -13 059 | | -1 963 |
Net Cash Flows From Used In Financing Activities | 3 891 557 | 1 409 904 | | |
Net Cash Flows From Used In Investing Activities | -7 629 | 788 149 | | |
Net Cash Flows From Used In Operating Activities | 214 191 | 1 607 164 | 928 898 | -4 026 635 |
Net Cash Generated From Operations | 445 887 | 1 584 248 | 685 894 | -4 428 004 |
Net Current Assets Liabilities | 11 801 524 | 13 943 788 | 14 943 571 | 17 241 049 |
Net Finance Income Costs | 7 629 | 13 059 | | 1 963 |
Net Interest Paid Received Classified As Operating Activities | -124 146 | -141 955 | -243 004 | -401 369 |
Operating Profit Loss | 5 394 957 | 2 189 786 | 2 427 909 | 4 287 391 |
Other Creditors | 458 946 | 910 590 | 984 766 | 1 508 218 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 866 810 | | |
Other Disposals Property Plant Equipment | | 5 855 390 | | 115 000 |
Other Interest Income | | 6 496 | | |
Other Interest Receivable Similar Income Finance Income | 7 629 | 13 059 | | 1 963 |
Other Taxation Social Security Payable | 253 649 | 188 404 | 188 005 | 270 419 |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 426 407 | -1 038 313 | -600 082 | -2 118 388 |
Payments To Related Parties | | 4 745 864 | 4 120 608 | 5 646 993 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 83 317 | 133 936 | 133 578 | 127 023 |
Prepayments Accrued Income | | | 277 600 | 324 950 |
Proceeds From Sales Property Plant Equipment | | -998 572 | | -97 279 |
Profit Loss | 5 440 623 | 2 995 108 | 1 889 174 | 2 968 021 |
Profit Loss On Ordinary Activities Before Tax | 5 278 440 | 2 060 890 | 2 184 905 | 3 887 985 |
Property Plant Equipment Gross Cost | 17 566 304 | 14 472 054 | 17 862 720 | 21 360 468 |
Purchase Property Plant Equipment | | -1 799 780 | -1 314 880 | -1 006 270 |
Raw Materials Consumables | 202 075 | 500 000 | 400 000 | 485 000 |
Social Security Costs | 468 419 | 617 709 | 520 276 | 509 697 |
Staff Costs Employee Benefits Expense | 6 351 357 | 7 629 806 | 6 528 165 | 6 399 401 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 516 245 | 319 635 | 615 366 | 1 535 330 |
Tax Expense Credit Applicable Tax Rate | 1 002 904 | 391 569 | 415 132 | 738 717 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -685 007 | -589 331 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 62 201 | -205 561 | -661 211 | -700 140 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 691 | 1 151 | 126 | 1 226 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 404 070 | 245 953 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -162 183 | -934 218 | 295 731 | 919 964 |
Total Assets Less Current Liabilities | 20 237 668 | 22 770 607 | 25 809 618 | 29 967 933 |
Total Borrowings | 371 591 | | 1 338 813 | 2 106 302 |
Total Current Tax Expense Credit | -119 211 | -737 608 | | |
Trade Creditors Trade Payables | 14 705 627 | 16 382 486 | 10 690 566 | 16 514 656 |
Trade Debtors Trade Receivables | 1 413 507 | 116 527 | 151 023 | 358 211 |
Turnover Revenue | 120 007 073 | 91 705 943 | 81 949 950 | 98 977 594 |
Wages Salaries | 5 799 621 | 6 878 161 | 5 874 311 | 5 762 681 |
Work In Progress | 273 556 | 1 526 827 | 4 998 471 | 4 069 535 |
Director Remuneration | 506 200 | 802 508 | 859 220 | 1 023 241 |