Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 239 | 1 277 | 1 345 | 5 253 | 66 |
Current Assets | 57 371 | 73 532 | 71 481 | 69 872 | 14 787 |
Debtors | 57 132 | 72 255 | 70 136 | 64 619 | 14 721 |
Net Assets Liabilities | 3 854 000 | 4 244 239 | 4 664 711 | 5 075 851 | 4 584 097 |
Other Debtors | 6 377 | 10 062 | 13 600 | 12 859 | 30 |
Property Plant Equipment | 6 014 862 | 6 028 981 | 6 056 605 | 6 081 880 | 6 110 343 |
Total Inventories | | | 266 575 | 392 837 | |
|
Other Financial Data |
Other Non-audit Services Fees | | | 6 290 | 6 620 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 058 213 | 1 061 285 | 1 064 807 | 1 070 271 | 1 078 898 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 17 191 | 31 146 | 30 739 | 37 090 |
Administration Support Average Number Employees | | | 10 | 10 | |
Administrative Expenses | | | 926 199 | 1 172 797 | |
Amounts Owed By Related Parties | | | | | 12 819 |
Amounts Owed To Related Parties | 433 441 | 919 827 | 675 814 | 277 071 | 831 700 |
Applicable Tax Rate | | | 19 | 19 | |
Average Number Employees During Period | 9 | 9 | 10 | 10 | 11 |
Balances With Banks | | | 628 | 4 536 | |
Bank Borrowings | 125 000 | 125 000 | 712 500 | 522 500 | |
Bank Borrowings Overdrafts | | | -125 | | |
Bank Overdrafts | 731 758 | | 125 | | |
Cash Cash Equivalents | | | 1 345 | 5 253 | |
Cash Cash Equivalents Cash Flow Value | | 395 250 | 515 958 | | |
Cash On Hand | | | 717 | 717 | |
Cost Sales | | | 2 363 178 | 2 715 116 | |
Creditors | 125 000 | 1 300 790 | 448 597 | 958 124 | 966 509 |
Current Tax For Period | | | 177 751 | 168 651 | |
Deferred Income | 43 491 | 40 566 | 463 320 | 435 624 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 38 980 | 52 698 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 64 000 | 57 000 | |
Deferred Tax Liabilities | | | 161 000 | 190 000 | |
Depreciation Amortisation Expense | | | 123 522 | 185 464 | |
Depreciation Expense Property Plant Equipment | | | 123 522 | 185 464 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -9 940 | |
Disposals Property Plant Equipment | | | | -14 200 | |
Dividends Paid | | | -275 000 | -275 000 | |
Dividends Paid Classified As Financing Activities | | | -275 000 | -275 000 | |
Financial Commitments Other Than Capital Commitments | 1 000 | | | 115 000 | 110 000 |
Fixed Assets | 6 057 295 | 6 071 414 | 6 099 038 | 6 124 313 | 6 152 776 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -172 500 | -190 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -74 718 | -197 331 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 51 044 | 94 191 | |
Gain Loss In Cash Flows From Change In Deferred Items | | | -19 666 | 14 906 | |
Gain Loss In Cash Flows From Change In Inventories | | | 71 415 | 126 262 | |
Gain Loss On Disposals Property Plant Equipment | | | 3 000 | 540 | |
Government Grant Income | | | 27 696 | 27 696 | |
Gross Profit Loss | | | 1 917 569 | 2 108 453 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 160 633 | 179 151 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 120 708 | -129 204 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -4 667 | 1 398 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 3 072 | 3 522 | 5 464 | 8 627 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 7 638 | 19 013 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 2 505 | 694 | |
Interest Paid Classified As Financing Activities | | | -10 143 | -19 707 | |
Interest Paid Classified As Operating Activities | | | 10 143 | 19 707 | |
Interest Payable Similar Charges Finance Costs | | | 10 143 | 19 707 | |
Investments Fixed Assets | 42 433 | 42 433 | 42 433 | 42 433 | 42 433 |
Investments In Subsidiaries | 42 433 | 42 433 | 42 433 | 42 433 | 42 433 |
Net Cash Flows From Used In Financing Activities | | | -457 643 | -484 707 | |
Net Cash Flows From Used In Investing Activities | | | -222 661 | -217 310 | |
Net Cash Flows From Used In Operating Activities | | | 801 012 | 572 813 | |
Net Cash Generated From Operations | | | 961 645 | 751 964 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 1 178 488 | 1 154 842 | |
Net Current Assets Liabilities | -1 466 535 | -1 227 258 | -824 730 | -425 185 | -951 722 |
Nominal Value Allotted Share Capital | 38 369 | 38 369 | 38 369 | 38 369 | 38 369 |
Number Shares Issued Fully Paid | 767 374 | 767 374 | 767 374 | 767 374 | 767 374 |
Operating Profit Loss | | | 1 057 966 | 969 918 | |
Other Creditors | 92 151 | 112 493 | 70 033 | 78 966 | 63 948 |
Other Departments Average Number Employees | | | 44 | 46 | |
Other Operating Income Format1 | | | 66 596 | 34 262 | |
Other Payables Accrued Expenses | 15 988 | 6 754 | 2 881 | 3 154 | |
Other Remaining Operating Income | | | 38 900 | 6 566 | |
Par Value Share | | 0 | 0 | 0 | 0 |
Pension Costs Defined Contribution Plan | | | 57 165 | 69 894 | |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 |
Prepayments | 1 814 | 1 164 | 1 164 | 1 165 | |
Proceeds From Sales Property Plant Equipment | | | 3 000 | 4 800 | |
Profit Loss | | | 695 472 | 686 140 | |
Profit Loss Attributable To Owners Parent | | | 810 739 | 723 162 | |
Profit Loss On Ordinary Activities Before Tax | | | 1 047 823 | 950 211 | |
Property Plant Equipment Gross Cost | 7 073 075 | 7 090 266 | 7 121 412 | 7 152 151 | 7 189 241 |
Provisions For Liabilities Balance Sheet Subtotal | 132 524 | 136 000 | 161 000 | 190 000 | 199 000 |
Purchase Property Plant Equipment | | | -225 661 | -222 110 | |
Raw Materials Consumables | | | 178 519 | 302 238 | |
Revenue From Rendering Services | | | 3 952 926 | 4 444 282 | |
Revenue From Sale Goods | | | 327 821 | 379 287 | |
Social Security Costs | | | 117 024 | 133 276 | |
Staff Costs Employee Benefits Expense | | | 1 474 153 | 1 567 936 | |
Taxation Social Security Payable | 28 524 | 51 115 | 40 756 | 31 410 | 27 911 |
Tax Expense Credit Applicable Tax Rate | | | 199 086 | 180 540 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -982 | -7 587 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 237 084 | 227 049 | |
Total Assets Less Current Liabilities | 4 590 760 | 4 844 156 | 5 274 308 | 5 699 128 | 5 201 054 |
Total Borrowings | 125 000 | 125 000 | 712 500 | 522 500 | |
Trade Creditors Trade Payables | 8 309 | 735 | 1 462 | 177 812 | 1 184 |
Trade Debtors Trade Receivables | 48 941 | 61 029 | 55 372 | 50 595 | 1 872 |
Turnover Revenue | | | 4 280 747 | 4 823 569 | |
Unpaid Contributions To Pension Schemes | | | 5 558 | 7 423 | |
Wages Salaries | | | 1 299 964 | 1 364 766 | |
Work In Progress | | | 88 056 | 90 599 | |
Company Contributions To Money Purchase Plans Directors | | | 5 635 | 19 772 | |
Director Remuneration | | | 172 067 | 195 956 | |