Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 404 986 | 415 298 | 178 104 | 834 267 |
Current Assets | 2 559 373 | 2 697 108 | 1 620 923 | 1 645 040 |
Debtors | 1 909 026 | 2 281 810 | 876 992 | 810 773 |
Net Assets Liabilities | -1 303 025 | -4 854 571 | -5 938 096 | -6 328 454 |
Other Debtors | 52 548 | 7 527 | 75 719 | 369 955 |
Property Plant Equipment | 3 196 | 6 745 | 4 653 | 2 763 |
Total Inventories | 245 361 | 555 906 | 1 262 103 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 1 615 563 | 658 590 |
Accumulated Amortisation Impairment Intangible Assets | | 107 100 | 160 511 | 265 997 |
Accumulated Depreciation Impairment Property Plant Equipment | 600 | 14 606 | 17 103 | 19 600 |
Additions Other Than Through Business Combinations Intangible Assets | | | 44 937 | |
Additions Other Than Through Business Combinations Property Plant Equipment | 3 796 | | | 1 379 |
Administrative Expenses | 1 435 996 | 7 342 551 | 4 423 650 | 3 459 916 |
Amounts Owed By Related Parties | 1 362 201 | 567 959 | | |
Average Number Employees During Period | | 3 | 4 | 4 |
Bank Borrowings | | 5 637 272 | 5 992 154 | 2 735 143 |
Bank Borrowings Overdrafts | 1 797 362 | 5 637 272 | 452 812 | 302 318 |
Bank Overdrafts | 436 | | | |
Cash Cash Equivalents | 404 986 | 1 343 777 | 1 914 081 | 1 976 998 |
Comprehensive Income Expense | | -5 936 899 | -1 512 474 | 1 074 384 |
Corporation Tax Payable | | 13 743 | 8 627 | 8 627 |
Corporation Tax Recoverable | | | 21 210 | 8 627 |
Cost Inventories Recognised As Expense Gross | 571 454 | | | |
Cost Sales | 569 324 | 38 280 811 | 35 254 927 | 27 967 315 |
Creditors | 378 555 | 2 398 187 | 1 970 975 | 3 993 416 |
Current Liabilities | 2 231 725 | | | |
Current Tax For Period | | -423 631 | 19 543 | 28 545 |
Deferred Tax Asset Debtors | | 487 072 | 587 702 | 587 702 |
Depreciation Expense Property Plant Equipment | 600 | | | |
Depreciation Rate Used For Property Plant Equipment Including Right-of-use | 33 | | | |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | -130 234 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -130 234 | |
Finished Goods Goods For Resale | | 555 906 | 1 262 103 | 1 389 125 |
Fixed Assets | 166 689 | 275 561 | 1 281 975 | 1 239 066 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | 95 419 | | | |
Gain Loss On Disposals Property Plant Equipment | | -3 380 | -173 915 | |
Gain On Financing Activities Due To Foreign Exchange Differences | 111 210 | | | |
Gross Profit Loss | 56 759 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -49 698 | -155 126 | -7 337 |
Increase From Amortisation Charge For Year Intangible Assets | | | 53 411 | 105 486 |
Increase From Depreciation Charge For Year Property Plant Equipment | 600 | 2 081 | 3 337 | 2 497 |
Intangible Assets | | 902 822 | 894 348 | 788 862 |
Intangible Assets Gross Cost | | 1 009 922 | 1 054 859 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 24 051 | | | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | -18 728 | |
Interest Paid Classified As Operating Activities | | -852 178 | -870 925 | |
Interest Payable Similar Charges Finance Costs | 24 051 | 608 323 | 370 561 | 1 215 569 |
Interest Received Classified As Investing Activities | | -3 748 | -111 026 | |
Investments | 163 493 | | | |
Investments Fixed Assets | 163 493 | 206 605 | 1 277 322 | 1 236 303 |
Investments In Group Undertakings Participating Interests | 163 493 | 206 605 | | |
Investments In Subsidiaries | 163 493 | 266 850 | 1 277 322 | 1 236 303 |
Issue Equity Instruments | 1 | | | |
Loans From Group Undertakings Participating Interests | | | 2 790 416 | 2 786 319 |
Loss Gain From Write-downs Reversals Inventories | | 329 419 | | 68 265 |
Net Cash Generated From Operations | | | 1 927 794 | |
Net Current Assets Liabilities | 327 648 | -2 669 734 | | |
Net Finance Income Costs | | 3 748 | 107 816 | |
Non-current Liabilities | 1 797 362 | | | |
Number Shares Issued Fully Paid | 1 | 1 | | |
Operating Profit Loss | -1 374 394 | | | |
Other Creditors | 1 797 362 | 2 398 187 | 1 751 939 | 2 562 312 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | 22 063 | | | |
Other Debtors Balance Sheet Subtotal | 16 632 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 005 |
Other Disposals Property Plant Equipment | | | | 4 507 |
Other Interest Receivable Similar Income Finance Income | | 3 748 | 107 816 | |
Other Operating Income Format1 | 4 843 | | | |
Other Remaining Borrowings | | | 2 790 416 | 2 786 319 |
Other Remaining Financial Liabilities | 3 650 096 | | | |
Par Value Share | 1 | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 2 938 | 4 869 |
Percentage Class Share Held In Subsidiary | 100 | | 100 | |
Prepayments | 35 916 | | | |
Prepayments Accrued Income | | | 30 681 | 45 489 |
Profit Loss | -1 303 026 | -5 936 899 | 332 069 | -390 358 |
Profit Loss On Ordinary Activities Before Tax | -1 303 026 | | | |
Property Plant Equipment Gross Cost | 3 796 | 27 092 | 27 092 | 27 092 |
Raw Materials | 245 361 | | | |
Research Development Expense Recognised In Profit Or Loss | 4 394 | | | |
Staff Costs Employee Benefits Expense | | 12 758 | 223 804 | 323 837 |
Tax Decrease From Utilisation Tax Losses | | | | 323 172 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 966 | 18 960 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 5 929 | -48 496 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 784 870 | 303 200 | 171 696 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -423 631 | 19 543 | 28 545 |
Total Additions Including From Business Combinations Property Plant Equipment | | 5 630 | | |
Total Assets Less Current Liabilities | 494 337 | -2 456 384 | | |
Total Borrowings | 3 650 532 | 5 637 272 | 452 812 | 302 318 |
Total Current Tax Expense Credit | | | 19 543 | 28 545 |
Trade Creditors Trade Payables | 378 555 | 2 152 112 | 3 405 241 | 2 583 150 |
Trade Debtors Trade Receivables | 494 277 | 1 538 513 | 752 648 | 87 679 |
Turnover Revenue | 626 083 | 40 111 262 | 38 938 644 | |
Wages Salaries | | 12 758 | 220 866 | 318 968 |