Profit & Loss |
Date of Accounts |
2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 195 788 | 4 363 173 | 836 883 |
Current Assets | 13 620 379 | 17 012 553 | 12 755 074 |
Debtors | 6 713 390 | 7 754 563 | 5 478 914 |
Net Assets Liabilities | | 29 051 444 | 8 626 740 |
Total Inventories | 4 711 201 | 4 894 817 | 6 439 277 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 284 147 | 264 463 | 291 735 |
Accumulated Depreciation Impairment Property Plant Equipment | 790 390 | 808 049 | 831 175 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 11 412 | 46 406 |
Administration Support Average Number Employees | | 13 | 11 |
Administrative Expenses | 2 628 026 | 2 861 248 | 3 329 317 |
Amounts Owed By Other Related Parties Other Than Directors | 744 328 | | |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | 2 | 2 | 7 |
Balances Amounts Owed By Related Parties | | 69 368 | 42 207 |
Balances Amounts Owed To Related Parties | | 25 266 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 8 082 551 | |
Cash Cash Equivalents | 2 195 788 | 4 363 173 | 836 883 |
Comprehensive Income Expense | 1 872 247 | 2 685 769 | 732 325 |
Corporation Tax Payable | 303 208 | 451 436 | 1 499 825 |
Cost Sales | 14 525 207 | 18 946 911 | 20 069 764 |
Creditors | | 3 733 232 | 4 814 962 |
Current Tax For Period | 504 880 | 771 436 | 1 833 388 |
Deferred Tax Assets | | | 1 391 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -9 598 | -28 665 | -151 175 |
Deferred Tax Liabilities | | 732 325 | 62 212 |
Depreciation Expense Property Plant Equipment | 523 408 | 502 122 | 369 585 |
Distribution Average Number Employees | | 63 | 64 |
Distribution Costs | 2 285 153 | 2 519 355 | 2 815 163 |
Dividends Paid | | | 26 613 946 |
Dividends Paid Classified As Financing Activities | -640 000 | | 26 613 946 |
Dividends Received Classified As Investing Activities | -640 000 | | 26 613 946 |
Finished Goods Goods For Resale | 4 711 201 | 4 894 817 | 6 439 277 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | 3 633 997 |
Further Item Tax Increase Decrease Component Adjusting Items | | 340 | -690 459 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 1 106 | 912 351 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 892 | | 1 871 |
Gain Loss On Disposals Property Plant Equipment | -897 | 535 | 3 633 997 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | 3 146 709 | |
Government Grant Income | 569 873 | 36 679 | |
Gross Profit Loss | | 8 903 228 | 9 520 112 |
Income From Related Parties | | 435 901 | 554 374 |
Income Taxes Paid Refund Classified As Operating Activities | | 623 548 | 784 999 |
Income Tax Expense Credit On Components Other Comprehensive Income | | 460 940 | -732 325 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 2 167 385 | -3 526 290 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 340 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | | 732 325 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | 151 175 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 17 659 | 23 126 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 261 | 2 261 | 320 229 |
Interest Income On Bank Deposits | 5 459 | | 3 924 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 5 459 | | 3 924 |
Interest Payable Similar Charges Finance Costs | | 722 | |
Interest Received Classified As Investing Activities | -9 844 | 27 080 | 16 617 |
Investments Fixed Assets | 100 | 100 | 100 |
Investments In Subsidiaries | 100 | 100 | 100 |
Key Management Personnel Compensation Total | | 311 309 | 375 935 |
Net Cash Flows From Used In Financing Activities | | | -26 613 946 |
Net Cash Flows From Used In Investing Activities | | -31 672 | 26 613 946 |
Net Cash Flows From Used In Operating Activities | | 2 199 057 | 7 467 769 |
Net Cash Generated From Operations | | 2 823 327 | 8 252 768 |
Net Current Assets Liabilities | | 13 279 321 | 7 940 112 |
Net Deferred Tax Liability Asset | | 944 321 | 60 821 |
Net Finance Income Costs | 640 000 | 27 080 | 26 613 946 |
Net Interest Paid Received Classified As Operating Activities | | 722 | |
Number Shares Issued Fully Paid | | 100 | 100 |
Operating Profit Loss | | 3 630 864 | 7 122 513 |
Other Comprehensive Income Expense Before Tax | | 2 685 769 | 732 325 |
Other Creditors | 235 | 25 568 | 872 |
Other Debtors Balance Sheet Subtotal | | 2 157 477 | 119 673 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 68 930 | 78 944 |
Other Disposals Property Plant Equipment | | 73 896 | 85 718 |
Other Interest Income | | 27 080 | 12 693 |
Other Interest Receivable Similar Income Finance Income | 9 844 | 27 080 | 16 617 |
Other Operating Income Format1 | | 108 239 | 112 884 |
Other Revenue | | 27 080 | 16 617 |
Other Taxation Social Security Payable | | 625 096 | 659 268 |
Par Value Share | | | 1 |
Payments To Related Parties | | 25 347 | 315 |
Pension Costs Defined Contribution Plan | | 67 658 | 74 163 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 73 667 | 67 658 | 74 163 |
Prepayments Accrued Income | 746 262 | 409 122 | 267 414 |
Proceeds From Sales Property Plant Equipment Intangible Assets Classified As Investing Activities | | 5 501 | 15 860 474 |
Profit Loss | 640 000 | 2 914 111 | 26 613 946 |
Profit Loss On Ordinary Activities Before Tax | | 3 657 222 | 7 139 130 |
Property Plant Equipment Gross Cost | 846 525 | 857 937 | 904 343 |
Purchase Property Plant Equipment | | 64 253 | 257 204 |
Revenue From Sale Goods | | 27 843 235 | 29 576 662 |
Sales Marketing Distribution Average Number Employees | | 33 | 35 |
Social Security Costs | 236 694 | 277 579 | 322 890 |
Staff Costs Employee Benefits Expense | 2 935 558 | 3 299 720 | 3 590 964 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 944 321 | 60 821 |
Tax Expense Credit Applicable Tax Rate | | 694 872 | 1 356 435 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 45 229 | 46 893 | -75 223 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 222 | 1 409 | 2 683 |
Tax Increase Decrease From Other Short-term Timing Differences | | -403 | -151 177 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 495 282 | 743 111 | 1 682 213 |
Total Assets Less Current Liabilities | | 29 995 765 | 8 687 561 |
Total Current Tax Expense Credit | 504 880 | 771 776 | 1 833 388 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 3 146 709 | |
Trade Creditors Trade Payables | 2 587 848 | 2 366 669 | 2 363 262 |
Trade Debtors Trade Receivables | 4 792 981 | 5 187 964 | 5 091 827 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | -6 593 252 |
Turnover Revenue | 21 176 441 | 27 850 139 | 29 589 876 |
Wages Salaries | 2 625 197 | 2 954 483 | 3 193 911 |