Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 769 950 | 320 461 | 2 493 813 | 324 | |
Current Assets | 12 315 193 | 10 742 381 | 6 318 515 | 2 996 770 | 916 983 |
Debtors | 11 437 026 | 10 312 731 | 3 774 209 | 2 965 868 | 916 983 |
Net Assets Liabilities | 1 344 603 | 1 494 852 | 981 731 | 916 983 | 916 983 |
Other Debtors | | 35 000 | 73 001 | 35 000 | |
Property Plant Equipment | 5 952 464 | 6 634 103 | 6 489 742 | 6 001 409 | |
Total Inventories | 108 217 | 109 189 | 50 493 | 30 578 | |
|
Other Financial Data |
Audit Fees Expenses | 18 000 | 10 250 | 14 750 | 17 500 | |
Accrued Liabilities Deferred Income | 1 087 345 | 836 039 | 702 402 | 503 898 | |
Accumulated Amortisation Impairment Intangible Assets | 1 084 886 | 1 101 971 | 1 140 414 | 1 196 521 | |
Accumulated Depreciation Impairment Property Plant Equipment | 6 047 621 | 6 200 303 | 6 638 302 | 6 079 413 | |
Additions Other Than Through Business Combinations Intangible Assets | | 80 308 | 57 387 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 162 378 | 772 420 | 464 012 | |
Administrative Expenses | 2 382 827 | 2 800 685 | 2 423 465 | 2 511 290 | |
Amortisation Expense Intangible Assets | | 17 085 | 38 443 | 56 107 | |
Amounts Owed By Group Undertakings | 7 088 183 | 7 101 035 | | | 916 983 |
Amounts Owed To Group Undertakings | 2 656 685 | 4 512 713 | 3 216 547 | 1 061 104 | |
Average Number Employees During Period | 183 | 168 | 150 | 169 | |
Bank Borrowings | 3 717 787 | 2 983 343 | | | |
Bank Borrowings Overdrafts | 1 998 343 | 2 983 343 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 902 694 | 4 000 129 | 4 581 327 | 4 137 693 | |
Comprehensive Income Expense | 126 907 | 150 249 | | | |
Corporation Tax Recoverable | 13 558 | 212 124 | 253 899 | 18 216 | |
Cost Sales | 22 101 288 | 16 951 156 | 13 252 331 | 17 647 663 | |
Creditors | 3 945 469 | 2 517 954 | 2 485 934 | 1 444 511 | |
Current Tax For Period | 57 333 | -90 522 | -31 798 | -18 216 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 18 205 | 180 | -92 716 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 26 048 | 54 484 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -4 862 | 97 587 | 17 788 | 19 819 | |
Depreciation Expense Property Plant Equipment | 583 723 | 451 363 | 341 854 | 277 123 | |
Dividends Paid | | | | 350 000 | |
Dividends Paid On Shares Final | | | | 350 000 | |
Finance Lease Liabilities Present Value Total | 1 947 126 | 2 517 954 | 2 485 934 | 1 444 511 | |
Finance Lease Payments Owing Minimum Gross | 2 870 841 | 3 649 347 | 3 624 594 | 2 531 496 | |
Fixed Assets | 6 014 438 | 6 759 300 | 6 633 883 | 6 089 443 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | 18 205 | 180 | -92 716 | |
Further Item Interest Expense Component Total Interest Expense | | 46 480 | 24 691 | 9 975 | |
Further Item Tax Increase Decrease Component Adjusting Items | -12 404 | -101 797 | 130 250 | -18 216 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 535 884 | 1 021 846 | 824 196 | 612 637 | |
Gain Loss On Disposals Property Plant Equipment | 42 230 | -59 910 | -39 678 | -36 269 | |
Government Grant Income | | | 685 171 | 179 548 | |
Gross Profit Loss | 1 463 915 | 1 135 370 | 1 239 131 | 2 452 238 | |
Income From Related Parties | | 550 | 18 463 | 20 187 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -101 797 | -132 624 | 104 329 | |
Increase From Amortisation Charge For Year Intangible Assets | | 17 085 | 38 443 | 56 107 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 099 452 | 787 074 | 810 551 | |
Intangible Assets | 61 974 | 125 197 | 144 141 | 88 034 | |
Intangible Assets Gross Cost | 1 146 860 | 1 227 168 | 1 284 555 | 1 284 555 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 156 954 | 191 319 | 83 391 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 94 602 | 77 365 | 54 842 | 86 129 | |
Interest Payable Similar Charges Finance Costs | 306 187 | 315 164 | 162 924 | 96 104 | |
Net Current Assets Liabilities | -618 928 | -2 525 264 | -2 900 972 | -3 481 116 | 916 983 |
Operating Profit Loss | 485 565 | 388 886 | -470 603 | 449 056 | |
Other Creditors | 4 441 967 | 2 439 798 | 122 873 | 98 075 | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 1 084 886 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 946 770 | 349 075 | 1 369 440 | |
Other Disposals Intangible Assets | | | | | 1 084 886 |
Other Disposals Property Plant Equipment | | 1 328 057 | 478 782 | 1 511 234 | |
Other Operating Income Format1 | 1 404 477 | 2 054 201 | 713 731 | 508 108 | |
Other Remaining Borrowings | | 2 324 242 | 2 691 375 | 2 084 833 | |
Other Taxation Social Security Payable | 613 345 | 157 920 | 240 634 | 124 437 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 65 624 | 97 808 | 99 574 | 99 919 | |
Prepayments Accrued Income | 296 077 | 314 354 | 325 985 | 319 366 | |
Profit Loss | 126 907 | 150 249 | -513 121 | 285 252 | |
Profit Loss On Ordinary Activities Before Tax | 179 378 | 73 722 | -633 527 | 352 952 | |
Property Plant Equipment Gross Cost | 12 000 085 | 12 834 406 | 13 128 044 | 12 080 822 | |
Provisions For Liabilities Balance Sheet Subtotal | 105 438 | 221 230 | | | |
Raw Materials Consumables | 108 217 | 109 189 | 50 493 | 30 578 | |
Social Security Costs | 532 276 | 517 040 | 440 991 | 453 390 | |
Staff Costs Employee Benefits Expense | 5 948 468 | 5 658 260 | 4 908 756 | 5 238 334 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 105 438 | 221 230 | 265 246 | 246 833 | |
Tax Expense Credit Applicable Tax Rate | 34 082 | 14 007 | -120 370 | 67 061 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | 37 708 | | -30 945 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -38 501 | -34 638 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 7 698 | 3 246 | 8 595 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 118 | 2 085 | 1 881 | 15 822 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 52 471 | -76 527 | -120 406 | 67 700 | |
Total Assets Less Current Liabilities | 5 395 510 | 4 234 036 | 3 732 911 | 2 608 327 | 916 983 |
Total Borrowings | 1 998 343 | 5 307 585 | 2 691 375 | 2 084 833 | |
Total Current Tax Expense Credit | 57 333 | -192 319 | -164 422 | 86 113 | |
Total Deferred Tax Expense Credit | -4 862 | 115 792 | 44 016 | -18 413 | |
Total Operating Lease Payments | 1 315 006 | 989 732 | 585 109 | 431 028 | |
Trade Creditors Trade Payables | 1 491 620 | 1 206 439 | 1 106 996 | 1 518 554 | |
Trade Debtors Trade Receivables | 4 039 208 | 2 650 218 | 3 121 324 | 2 593 286 | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | 199 669 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -53 630 | 12 080 822 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | | 111 635 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | -11 354 | 6 079 413 |
Turnover Revenue | 23 565 203 | 18 086 526 | 14 491 462 | 20 099 901 | |
Wages Salaries | 5 350 568 | 5 043 412 | 4 368 191 | 4 685 025 | |
Company Contributions To Defined Benefit Plans Directors | | 1 667 | 195 | 5 | |
Director Remuneration | | 162 409 | 46 109 | 68 888 | |
Director Remuneration Benefits Including Payments To Third Parties | 211 399 | 164 076 | 46 304 | 68 893 | |