Profit & Loss |
Date of Accounts |
2012-09-30 | 2013-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | |
Net Worth | 303 153 | 942 149 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 263 033 | 1 981 | 366 145 | 2 761 | 329 623 |
Current Assets | 808 587 | 1 280 207 | 5 365 170 | 5 054 764 | 4 651 792 | 6 217 189 | 5 958 407 |
Debtors | 359 001 | 831 312 | 3 775 658 | 2 824 830 | 2 979 114 | 5 233 085 | 2 931 156 |
Net Assets Liabilities | | | 4 025 656 | 4 929 119 | 4 565 101 | 5 915 139 | 6 355 713 |
Other Debtors | | | 437 844 | 467 446 | 695 184 | 1 317 592 | 1 818 894 |
Property Plant Equipment | | | 3 732 299 | 4 590 691 | 5 624 031 | 6 860 748 | 6 333 580 |
Total Inventories | | | 1 326 479 | 2 227 953 | 1 306 533 | 981 343 | 2 697 628 |
Cash Bank In Hand | 36 907 | 2 111 | | | | | |
Intangible Fixed Assets | 25 000 | 22 000 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 303 153 | 942 149 | | | | | |
Stocks Inventory | 412 679 | 446 784 | | | | | |
Tangible Fixed Assets | 1 166 757 | 1 435 763 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 30 000 | 30 000 | | | | | |
Profit Loss Account Reserve | 273 153 | 912 149 | | | | | |
Shareholder Funds | 303 153 | 942 149 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 15 100 | 28 980 | 1 235 | 12 351 | 20 000 |
Accrued Liabilities Deferred Income | | | 171 350 | 193 138 | 40 000 | 129 842 | 79 227 |
Accumulated Amortisation Impairment Intangible Assets | | | 24 252 | 31 579 | 38 906 | 39 906 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 3 248 404 | 3 033 535 | 2 491 729 | 3 397 639 | 4 357 654 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 87 343 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 2 142 627 | 432 847 |
Administrative Expenses | | | 2 576 659 | 2 595 911 | 2 081 413 | 3 306 691 | 3 731 370 |
Amortisation Expense Intangible Assets | | | 1 252 | 4 327 | 4 327 | 1 000 | |
Amortisation Impairment Expense Intangible Assets | | | | | 7 327 | 1 000 | |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | 341 785 | 156 755 | |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | | | 41 536 |
Average Number Employees During Period | | | 49 | 43 | 50 | 55 | 70 |
Bank Borrowings | | | | | 81 250 | 500 712 | 400 000 |
Bank Borrowings Overdrafts | | | | 50 460 | 599 999 | 260 845 | 232 532 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | -76 453 | |
Bank Overdrafts | | | | 50 460 | | 76 453 | |
Cash Cash Equivalents Cash Flow Value | | | | -48 479 | 366 147 | -73 692 | 329 623 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | 7 606 |
Cash Receipts From Sales Interests In Associates | | | | | -410 670 | | |
Cash Receipts From Sales Interests In Joint Ventures | | | | | | 487 485 | |
Comprehensive Income Expense | | | 808 778 | 903 463 | -349 018 | 1 350 038 | 440 574 |
Corporation Tax Payable | | | 35 346 | 37 440 | 63 320 | 19 306 | 467 027 |
Corporation Tax Recoverable | | | | 133 468 | 133 468 | 270 291 | |
Cost Sales | | | 13 699 930 | 12 285 645 | 6 864 305 | 11 455 724 | 15 045 520 |
Creditors | | | 1 521 031 | 546 515 | 1 675 813 | 2 156 736 | 1 554 831 |
Current Tax For Period | | | 8 981 | -104 853 | | -180 836 | 288 310 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 204 709 | 250 941 | 186 749 |
Depreciation Expense Property Plant Equipment | | | 465 774 | 217 185 | 498 704 | 905 910 | 960 015 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 498 704 | 905 910 | 960 015 |
Dividends Paid On Shares | | | | | 267 024 | | |
Finance Lease Liabilities Present Value Total | | | 804 308 | 546 515 | 1 075 814 | 1 895 891 | 1 322 299 |
Finance Lease Payments Owing Minimum Gross | | | | | 1 771 583 | 2 757 183 | 1 703 464 |
Finished Goods Goods For Resale | | | | | 16 922 | 17 000 | 15 000 |
Fixed Assets | 1 191 757 | 1 457 763 | 3 759 706 | 4 653 461 | 5 891 070 | 7 701 615 | 7 174 447 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -681 249 | 180 537 | 100 712 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 43 413 | 250 941 | 186 749 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 19 800 | 19 800 | 19 800 | | 333 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 193 244 | -169 486 | -894 667 | -937 461 | 630 110 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -219 312 | 1 494 966 | -564 954 | 2 117 150 | -2 039 244 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -921 420 | -325 190 | 1 716 285 |
Gain Loss On Disposals Property Plant Equipment | | | -9 968 | 110 000 | 171 140 | | |
Gross Profit Loss | | | 3 545 983 | 3 685 931 | 2 858 614 | 4 874 997 | 5 038 763 |
Income Taxes Paid Refund Classified As Operating Activities | | | 201 | -26 521 | 25 880 | -1 | 198 552 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 108 677 | -311 512 | 414 624 | 439 839 | -403 315 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -8 981 | | | 231 150 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 7 327 | 7 327 | 1 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 217 185 | 498 704 | 905 910 | 960 015 |
Intangible Assets | | | 27 397 | 62 760 | 267 024 | 353 367 | 353 367 |
Intangible Assets Gross Cost | | | 51 649 | 94 339 | 305 930 | 393 273 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 30 900 | 1 830 | 20 373 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 77 767 | 50 735 | 114 881 | 87 881 | 116 656 |
Interest Paid Classified As Operating Activities | | | -65 989 | -88 448 | -30 900 | -148 163 | -185 610 |
Interest Payable Similar Charges Finance Costs | | | 143 756 | 139 183 | 145 781 | 148 163 | 185 610 |
Interest Received Classified As Investing Activities | | | | | -1 534 | | |
Investments Fixed Assets | | | 10 | 10 | 15 | 487 500 | 487 500 |
Investments In Joint Ventures | | | | | 15 | 487 500 | 487 500 |
Net Cash Flows From Used In Operating Activities | | | -881 171 | -1 516 708 | -661 727 | -1 472 554 | |
Net Cash Generated From Operations | | | -1 024 726 | -1 682 412 | -781 628 | -1 620 717 | -1 985 257 |
Net Current Assets Liabilities | -553 975 | -179 792 | 1 901 054 | 1 146 429 | 878 809 | 1 150 166 | 1 702 752 |
Net Finance Income Costs | | | | | 1 534 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | -145 781 | -148 163 | |
Operating Profit Loss | | | 989 398 | 1 143 894 | 984 938 | 1 568 306 | 1 332 393 |
Other Creditors | | | 716 723 | 1 255 713 | 585 341 | 996 479 | 890 097 |
Other Interest Expense | | | | | | 58 452 | 48 581 |
Other Interest Income | | | | | 1 534 | | |
Other Interest Receivable Similar Income Finance Income | | | | 4 082 | 1 534 | | |
Other Operating Income Format1 | | | 20 074 | 53 874 | 207 737 | | 25 000 |
Other Taxation Social Security Payable | | | 139 091 | 93 040 | 585 698 | 381 370 | 262 569 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -709 915 | -629 813 | 783 963 | 985 600 | -1 053 719 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 54 191 | 21 018 | 22 525 | 59 973 | 71 688 |
Prepayments Accrued Income | | | 164 548 | 17 209 | 45 461 | 41 153 | 123 150 |
Proceeds From Sales Property Plant Equipment | | | -63 000 | -110 000 | -652 500 | | |
Profit Loss | | | 808 778 | 903 463 | 635 982 | 1 350 038 | 440 574 |
Profit Loss On Ordinary Activities Before Tax | | | 845 642 | 1 008 793 | 840 691 | 1 420 143 | 1 146 783 |
Property Plant Equipment Gross Cost | | | 6 980 703 | 7 624 226 | 8 115 760 | 10 258 387 | 10 691 234 |
Purchase Intangible Assets | | | -21 649 | -42 690 | -211 591 | -87 343 | |
Purchase Property Plant Equipment | | | -187 094 | -743 297 | -2 013 404 | -2 142 627 | -432 847 |
Raw Materials Consumables | | | | | 231 494 | 349 417 | 249 417 |
Redemption Shares Decrease In Equity | | | | | 15 000 | | |
Social Security Costs | | | 35 565 | 87 888 | 135 114 | 387 113 | 442 653 |
Staff Costs Employee Benefits Expense | | | 2 867 047 | 2 369 049 | 2 447 640 | 5 985 504 | 7 406 857 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 528 965 | 779 906 | 966 655 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 20 900 | 32 517 | | |
Tax Expense Credit Applicable Tax Rate | | | 160 672 | 191 671 | 159 731 | 269 827 | 217 889 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -200 142 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -39 087 | -189 283 | -172 193 | -255 398 | 63 389 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 7 439 | 19 991 | 1 566 | 4 877 | 7 032 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 36 864 | 105 330 | 204 709 | 70 105 | 706 209 |
Total Assets Less Current Liabilities | 637 782 | 1 277 971 | 5 660 760 | 5 799 890 | 6 769 879 | 8 851 781 | 8 877 199 |
Total Borrowings | | | 400 404 | 1 899 529 | 2 237 514 | 577 165 | 400 000 |
Total Current Tax Expense Credit | | | | | | -180 836 | 519 460 |
Trade Creditors Trade Payables | | | 1 576 969 | 1 597 381 | 972 770 | 2 362 414 | 1 966 566 |
Trade Debtors Trade Receivables | | | 3 173 266 | 1 796 037 | 1 597 009 | 3 447 294 | 989 112 |
Turnover Revenue | | | 17 245 913 | 15 971 576 | 9 722 919 | 16 330 721 | 20 084 283 |
Wages Salaries | | | 2 777 291 | 2 260 143 | 2 290 001 | 5 538 418 | 6 892 516 |
Work In Progress | | | 1 261 649 | 2 082 156 | 1 058 117 | 614 926 | 2 433 211 |
Company Contributions To Defined Benefit Plans Directors | | | | | 1 492 | 1 318 | 1 321 |
Director Remuneration | | | 274 354 | 273 582 | 161 542 | 142 839 | 144 320 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 163 034 | 144 157 | 145 641 |
Amount Specific Advance Or Credit Directors | | | | 147 584 | 447 979 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 169 075 | 147 584 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 21 491 | | | |
Company Contributions To Money Purchase Plans Directors | | | | 2 931 | 1 492 | | |
Additional Provisions Increase From New Provisions Recognised | | | | 210 183 | 204 709 | | |
Applicable Tax Rate | | | 19 | 19 | 19 | | |
Depreciation Amortisation Expense | | | 470 026 | 224 512 | 506 031 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 432 054 | 1 040 510 | | |
Disposals Property Plant Equipment | | | | 432 054 | 1 521 870 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -49 990 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -9 968 | 110 000 | 171 140 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 418 598 | 901 474 | -921 420 | | |
Interest Expense On Bank Overdrafts | | | 65 989 | 88 448 | 30 900 | | |
Merchandise | | | 48 400 | 128 875 | 139 494 | | |
Net Cash Flows From Used In Financing Activities | | | 676 741 | 1 156 315 | -1 323 863 | | |
Net Cash Flows From Used In Investing Activities | | | 95 753 | 671 905 | 1 570 966 | | |
Net Interest Received Paid Classified As Investing Activities | | | | -4 082 | -1 534 | | |
Number Shares Issued Fully Paid | | | | 30 000 | | | |
Other Deferred Tax Expense Credit | | | 27 883 | 210 183 | 204 709 | | |
Par Value Share | | 1 | | 1 | | | |
Provisions | | | 114 073 | 324 256 | 528 965 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 114 073 | 324 256 | 528 965 | | |
Raw Materials | | | 16 430 | 16 922 | 108 922 | | |
Repayments Borrowings Classified As Financing Activities | | | -85 917 | | | | |
Tax Decrease From Utilisation Tax Losses | | | | 1 479 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 42 690 | 211 591 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 075 577 | 2 013 404 | | |
Total Operating Lease Payments | | | 2 116 676 | 922 221 | 632 482 | | |
Amounts Owed By Group Undertakings | | | | | 507 992 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | -985 000 | | |
Issue Equity Instruments | | | | | -15 000 | | |
Other Comprehensive Income Expense Net Tax | | | | | -985 000 | | |
Payments To Redeem Own Shares | | | | | -1 000 000 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -681 249 | | |
Creditors Due After One Year | 334 629 | 262 840 | | | | | |
Creditors Due Within One Year | 1 362 562 | 1 459 999 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 000 | 8 000 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 000 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 30 000 | 30 000 | | | | | |
Number Shares Allotted | | 2 000 | | | | | |
Provisions For Liabilities Charges | | 72 982 | | | | | |
Share Capital Allotted Called Up Paid | 2 000 | 2 000 | | | | | |
Tangible Fixed Assets Additions | | 635 236 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 414 037 | 1 990 773 | | | | | |
Tangible Fixed Assets Depreciation | 247 280 | 555 010 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 322 805 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 15 075 | | | | | |
Tangible Fixed Assets Disposals | | 58 500 | | | | | |