Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 768 963 | 4 201 271 | 5 151 937 | 4 744 712 | 13 032 524 | 13 327 020 |
Current Assets | 21 758 018 | 23 173 824 | 29 028 201 | 31 465 380 | 37 504 264 | 39 323 465 |
Debtors | 1 367 849 | 235 018 | 635 744 | 577 864 | 707 579 | 1 002 710 |
Net Assets Liabilities | | 25 722 626 | 30 694 404 | 33 231 838 | 39 125 854 | 40 501 031 |
Other Debtors | 5 976 | 37 597 | 24 724 | 26 616 | 28 179 | 18 953 |
Property Plant Equipment | 3 940 083 | 3 854 389 | 3 768 695 | 3 683 001 | 2 638 822 | 2 553 128 |
Total Inventories | | | | 1 975 293 | 1 926 135 | |
|
Other Financial Data |
Audit Fees Expenses | | 3 350 | 4 350 | 4 400 | | |
Accrued Liabilities Deferred Income | 8 609 | 14 775 | 14 776 | 1 023 605 | 16 500 | 22 847 |
Accumulated Depreciation Impairment Property Plant Equipment | 501 248 | 586 942 | 672 636 | 758 330 | 844 024 | 929 718 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 35 624 | 102 172 |
Administrative Expenses | | 248 200 | 199 435 | 492 380 | 3 559 635 | 3 861 280 |
Amounts Owed By Group Undertakings | | 166 571 | 595 020 | 537 171 | | |
Amounts Owed To Group Undertakings | | 24 000 | | | | |
Average Number Employees During Period | | | 2 | 2 | 2 | 2 |
Cash Cash Equivalents | | | 8 866 191 | 12 549 397 | 16 977 779 | 22 177 777 |
Cash Cash Equivalents Cash Flow Value | 2 768 963 | 4 201 271 | 5 151 937 | 4 744 712 | | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | 186 | | |
Comprehensive Income Expense | | 1 133 272 | 5 125 778 | 2 719 434 | 2 215 589 | 6 846 893 |
Corporation Tax Payable | 65 322 | 48 577 | 746 682 | 9 477 | 101 853 | 161 242 |
Cost Sales | | -1 | | 7 814 811 | 9 035 149 | 10 690 112 |
Creditors | | 106 346 | 912 157 | 187 093 | 277 569 | 499 638 |
Current Asset Investments | 17 621 206 | 18 737 535 | 23 240 520 | 26 142 804 | 23 764 161 | 24 993 735 |
Current Tax For Period | | 48 577 | 746 682 | 9 477 | 1 089 801 | 1 583 951 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 205 944 | -8 906 | 539 301 | -31 991 | 153 156 |
Depreciation Expense Property Plant Equipment | | 85 694 | 85 694 | 85 694 | 174 667 | |
Depreciation Impairment Expense Property Plant Equipment | | 85 694 | 85 694 | 85 694 | | |
Dividend Income | | 46 303 | 50 925 | 32 234 | 28 762 | 27 720 |
Dividend Income From Group Undertakings | | | 429 324 | | | |
Dividends Paid | | 36 000 | 154 000 | 182 000 | | |
Dividends Paid Classified As Financing Activities | -144 000 | -36 000 | -154 000 | -182 000 | -180 000 | -180 000 |
Dividends Paid On Shares Final | | 36 000 | 154 000 | 182 000 | | |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | | -355 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | -180 000 | -180 000 |
Dividends Received Classified As Investing Activities | | -46 303 | -480 249 | -32 234 | -28 762 | -27 720 |
Finished Goods Goods For Resale | | | | 1 160 480 | 1 228 262 | 1 749 683 |
Fixed Assets | | 3 990 549 | 3 904 855 | 3 819 347 | 3 733 653 | 3 647 959 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -80 582 | 3 912 180 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | -26 | 9 357 | 9 357 | -16 014 | -132 557 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | 13 420 | -100 525 | 64 520 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -6 934 | -22 947 | 210 637 | -30 727 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -43 641 | -107 706 | -12 141 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -1 132 831 | 400 726 | -57 880 | | |
Gain Loss On Disposals Property Plant Equipment | | | | 5 000 | | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | 1 072 771 | 519 536 | 3 228 806 | | |
Impairment Loss Reversal On Investments | | -1 196 911 | -590 805 | -3 243 204 | 2 067 503 | |
Income From Current Asset Investments | | 109 273 | 72 656 | 63 045 | | |
Income Taxes Paid Refund Classified As Operating Activities | | -65 296 | -48 155 | -688 755 | -1 068 838 | -1 124 421 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | -958 485 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 432 308 | -950 666 | 407 225 | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | 13 420 | -100 525 | 64 520 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -26 | -422 | -57 927 | -3 373 | 4 637 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 85 694 | 85 694 | 85 694 | 85 694 | 85 694 |
Interest Income | | 62 970 | 21 731 | 30 811 | | |
Interest Income On Bank Deposits | | 23 089 | 13 883 | 2 399 | 6 939 | 329 861 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 62 970 | 21 731 | 30 811 | | |
Interest Received Classified As Investing Activities | | -62 970 | -21 731 | -30 811 | -60 538 | -400 578 |
Investment Property | | | | | 958 485 | 958 485 |
Investments | | 18 737 535 | 23 240 520 | 26 142 804 | | |
Investments Fixed Assets | 136 160 | 136 160 | 136 160 | 136 346 | 136 346 | 136 346 |
Investments In Subsidiaries | 136 160 | 136 160 | 136 160 | 136 346 | 136 346 | 136 346 |
Net Cash Flows From Used In Financing Activities | | 36 000 | 154 000 | 182 000 | | |
Net Cash Flows From Used In Investing Activities | | -189 855 | 3 410 200 | -403 779 | | |
Net Cash Flows From Used In Operating Activities | | -1 278 453 | -4 514 866 | 629 004 | | |
Net Cash Generated From Operations | | -1 343 749 | -4 563 021 | -59 751 | -5 455 218 | -6 242 528 |
Net Current Assets Liabilities | 21 678 568 | 23 067 478 | 28 116 044 | 31 278 287 | 37 226 695 | 38 823 827 |
Net Finance Income Costs | | 109 273 | 501 980 | 63 045 | 89 300 | 428 298 |
Operating Profit Loss | | 81 583 | 4 770 347 | -95 964 | | |
Other Creditors | 5 500 | 17 500 | 147 500 | 173 549 | 174 610 | 326 958 |
Other Interest Income | | 39 881 | 7 848 | 28 412 | | |
Other Interest Receivable Similar Income Finance Income | | 109 273 | 501 980 | 63 045 | 89 300 | 428 298 |
Other Operating Income Format1 | | 329 782 | 4 969 782 | 396 416 | | |
Other Taxation Social Security Payable | | 1 494 | 3 199 | 3 116 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 40 000 | | 183 077 | 373 270 | 320 076 |
Percentage Class Share Held In Subsidiary | | 95 | 95 | 95 | 100 | |
Prepayments Accrued Income | 17 936 | 16 000 | 16 000 | 12 827 | 101 894 | 22 499 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | | -340 920 | | |
Profit Loss | 1 023 121 | 1 133 272 | 5 125 778 | 2 719 434 | 6 074 016 | 1 555 177 |
Profit Loss On Ordinary Activities Before Tax | | 1 387 767 | 5 863 132 | 3 210 285 | | |
Property Plant Equipment Gross Cost | 4 441 331 | 4 441 331 | 4 441 331 | 4 441 331 | 3 482 846 | 648 034 |
Provisions For Liabilities Balance Sheet Subtotal | | 1 335 401 | 1 326 495 | | | |
Research Development Expense Recognised In Profit Or Loss | | | | 4 173 | 4 806 | |
Social Security Costs | | | | 309 670 | 342 956 | |
Staff Costs Employee Benefits Expense | | 40 000 | | 3 306 248 | 3 627 066 | 3 815 579 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 129 457 | 1 335 401 | 1 326 495 | 1 865 796 | 1 834 494 | 1 970 755 |
Tax Expense Credit Applicable Tax Rate | | 263 676 | 1 113 995 | 609 954 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -208 479 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 9 357 | 9 851 | 11 411 |
Tax Increase Decrease From Effect Dividends From Companies | | -8 798 | -91 248 | -6 124 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -9 714 | 3 325 | 518 | 975 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 254 495 | 737 354 | 490 851 | 1 054 437 | 1 737 107 |
Total Assets Less Current Liabilities | | 27 058 027 | 32 020 899 | 35 097 634 | 40 960 348 | 42 471 786 |
Total Current Tax Expense Credit | | 48 551 | 746 260 | -48 450 | 1 086 428 | 1 583 951 |
Trade Creditors Trade Payables | | | | 107 917 | 1 071 416 | 1 449 986 |
Trade Debtors Trade Receivables | 8 625 | 14 850 | | 1 250 | 8 125 | 8 125 |
Turnover Revenue | | | | 16 037 636 | 17 811 877 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | 100 | | | | |
Wages Salaries | | | | 2 813 501 | 2 910 840 | 3 145 824 |