Profit & Loss |
Date of Accounts |
2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 84 573 | 249 592 | 375 529 | 292 163 | 1 326 391 | 640 883 | 984 188 |
Current Assets | 426 297 | 663 239 | 987 791 | 956 667 | 2 853 881 | 2 469 101 | 2 116 229 |
Debtors | 341 724 | 413 647 | 612 262 | 664 504 | 1 293 797 | 1 215 745 | 469 741 |
Net Assets Liabilities | 50 055 | 178 328 | 363 289 | 406 972 | 899 076 | 1 042 254 | 1 309 366 |
Other Debtors | | | 2 259 | 62 291 | 192 680 | 22 737 | 20 289 |
Property Plant Equipment | 238 067 | 342 415 | 434 694 | 881 271 | 1 242 090 | 1 508 347 | 1 001 784 |
Total Inventories | | | | | 233 693 | 612 473 | 662 300 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 3 924 | 4 000 |
Accrued Liabilities Deferred Income | | | | | 540 736 | 595 874 | 230 342 |
Accumulated Amortisation Impairment Intangible Assets | 20 000 | 24 000 | 28 000 | 32 000 | 36 000 | 40 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 166 759 | 274 941 | 417 020 | 691 553 | 930 188 | 1 281 708 | 1 293 202 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 833 808 | 17 309 |
Administrative Expenses | | | | | 2 316 401 | 3 228 450 | 4 595 669 |
Amortisation Expense Intangible Assets | | | | | 4 000 | 4 000 | |
Amortisation Impairment Expense Intangible Assets | | | | | 4 000 | 4 000 | |
Average Number Employees During Period | | | | 38 | 69 | 90 | 142 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 1 186 772 | 1 478 056 | 978 336 |
Cash Cash Equivalents Cash Flow Value | | | | 292 163 | 1 326 391 | 640 883 | 984 188 |
Comprehensive Income Expense | | | | | 642 104 | 375 678 | 467 112 |
Corporation Tax Payable | | 34 434 | | | | | |
Corporation Tax Recoverable | 11 368 | | | | | | |
Cost Sales | | | | | 11 372 149 | 18 950 498 | 16 835 819 |
Creditors | 121 384 | 149 017 | 134 959 | 468 253 | 575 556 | 385 947 | 16 399 |
Current Tax For Period | | | | | | 59 105 | 200 390 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 140 870 | -126 627 |
Depreciation Expense Property Plant Equipment | | | | | 416 616 | 508 250 | 340 579 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 416 616 | 508 250 | 340 579 |
Dividends Paid | | | | | 150 000 | 232 500 | 200 000 |
Dividends Paid Classified As Financing Activities | | | | | -150 000 | -232 500 | -200 000 |
Dividends Paid On Shares | | | 12 000 | 8 000 | | | |
Dividends Paid On Shares Interim | | | | | 150 000 | 232 500 | 200 000 |
Finance Lease Liabilities Present Value Total | | | | | 575 556 | 385 947 | 16 399 |
Finance Lease Payments Owing Minimum Gross | | | | | 1 118 477 | 1 114 149 | 383 507 |
Fixed Assets | | | | | 1 246 090 | 1 508 347 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 140 870 | -126 627 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 9 789 | 19 371 | 6 205 | 14 280 | 5 040 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -1 367 347 | 402 243 | 269 278 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 629 293 | -78 052 | -746 004 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 233 693 | 378 780 | 49 827 |
Gain Loss On Disposals Property Plant Equipment | | | | | 7 473 | -19 296 | 47 263 |
Government Grant Income | | | | | 27 658 | 18 603 | |
Gross Profit Loss | | | | | 3 155 014 | 3 856 793 | 5 194 749 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -76 556 | -59 105 | -200 390 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 685 508 | -343 305 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 000 | 4 000 | 4 000 | 4 000 | 4 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 115 015 | 145 729 | 295 374 | 416 616 | 508 250 | 340 579 |
Intangible Assets | 20 000 | 16 000 | 12 000 | 8 000 | 4 000 | | |
Intangible Assets Gross Cost | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 56 629 | 71 329 | 59 183 |
Interest Income On Bank Deposits | | | | | 289 | 36 | 105 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 289 | 36 | 105 |
Interest Paid Classified As Operating Activities | | | | | | -71 329 | -59 183 |
Interest Payable Similar Charges Finance Costs | | | | | 56 629 | 71 329 | 59 183 |
Interest Received Classified As Investing Activities | | | | | -628 | -36 | -105 |
Net Cash Flows From Used In Operating Activities | | | | | -1 654 279 | -345 087 | |
Net Cash Generated From Operations | | | | | -1 787 464 | -475 521 | -1 320 168 |
Net Current Assets Liabilities | -46 628 | 25 031 | 121 790 | 125 722 | 463 609 | 295 791 | 573 291 |
Net Finance Income Costs | | | | | 628 | 36 | 105 |
Net Interest Paid Received Classified As Operating Activities | | | | | -56 629 | -71 329 | |
Number Shares Issued Fully Paid | | 1 | 1 | | | | |
Operating Profit Loss | | | | | 869 960 | 646 946 | 599 953 |
Other Creditors | 121 384 | 149 017 | 134 959 | 468 253 | 575 556 | 35 000 | 37 216 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 6 833 | 3 650 | 20 841 | 177 981 | 156 730 | 329 085 |
Other Disposals Property Plant Equipment | | 9 995 | 14 600 | 43 408 | 288 935 | 216 031 | 512 378 |
Other Interest Income | | | | | 339 | | |
Other Interest Receivable Similar Income Finance Income | | | | | 628 | 36 | 105 |
Other Operating Income Format1 | | | | | 31 347 | 18 603 | 873 |
Other Taxation Social Security Payable | 159 205 | 211 490 | 268 790 | 272 895 | 986 333 | 512 337 | 419 228 |
Par Value Share | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 299 283 | -4 328 | -730 642 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 51 341 | 144 037 | 128 035 |
Prepayments Accrued Income | | | | | 162 144 | 135 890 | 111 881 |
Proceeds From Sales Property Plant Equipment | | | | | -118 427 | -40 005 | -230 556 |
Profit Loss | | | | | 642 104 | 375 678 | 467 112 |
Profit Loss On Ordinary Activities Before Tax | | | | | 813 959 | 575 653 | 540 875 |
Property Plant Equipment Gross Cost | 404 826 | 617 356 | 851 714 | 1 572 824 | 2 172 278 | 2 790 055 | 2 294 986 |
Provisions For Liabilities Balance Sheet Subtotal | 40 000 | 56 101 | 70 236 | 139 768 | 235 067 | 375 937 | 249 310 |
Purchase Property Plant Equipment | | | | | -888 389 | -833 808 | -17 309 |
Social Security Costs | | | | | 113 311 | 150 875 | 304 287 |
Staff Costs Employee Benefits Expense | | | | | 1 550 545 | 2 157 376 | 3 795 268 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 8 980 |
Tax Expense Credit Applicable Tax Rate | | | | | | 109 374 | 102 766 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -51 029 | 104 629 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 760 | 1 975 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 171 855 | 199 975 | 73 763 |
Total Additions Including From Business Combinations Property Plant Equipment | | 222 525 | 248 958 | 764 518 | 888 389 | | |
Total Assets Less Current Liabilities | 211 439 | 383 446 | 568 484 | 1 014 993 | 1 709 699 | 1 804 138 | 1 575 075 |
Total Operating Lease Payments | | | | | 8 431 | 25 932 | 25 244 |
Trade Creditors Trade Payables | 41 909 | 48 314 | 114 730 | 187 392 | 306 909 | 301 897 | 489 044 |
Trade Debtors Trade Receivables | 330 356 | 413 647 | 610 003 | 602 213 | 1 101 117 | 1 057 118 | 337 571 |
Turnover Revenue | | | | | 14 527 163 | 22 807 291 | 22 030 568 |
Wages Salaries | | | | | 1 385 893 | 1 862 464 | 3 362 946 |
Work In Progress | | | | | 233 693 | 612 473 | 662 300 |
Company Contributions To Defined Benefit Plans Directors | | | | | 31 500 | 116 000 | 77 205 |
Director Remuneration | | | | | 11 000 | 8 788 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 42 500 | 124 788 | 77 205 |