Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 7 560 | 186 105 | 431 814 | 485 916 | 693 097 | 1 121 006 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 752 128 | 520 499 | 909 457 | 1 096 937 | 1 164 314 | 708 446 | 170 701 |
Current Assets | 89 067 | 382 423 | 617 725 | 723 562 | 1 326 415 | 1 299 171 | 1 074 210 | 1 873 966 | 2 286 214 | 2 641 502 | 2 829 628 | 3 492 226 |
Debtors | 78 707 | 142 618 | 193 899 | 267 799 | 435 033 | 535 879 | 494 401 | 849 895 | 1 014 396 | 1 161 751 | 1 529 266 | 1 622 085 |
Net Assets Liabilities | | | | | | 1 121 006 | 1 044 528 | 1 302 620 | 1 654 178 | 2 089 007 | 2 872 318 | 3 344 531 |
Other Debtors | | | | | | | | | | | 31 463 | 268 105 |
Property Plant Equipment | | | | | | 1 690 504 | 2 600 612 | 2 874 127 | 3 578 219 | 3 824 720 | 4 235 580 | 5 046 009 |
Total Inventories | | | | | | 11 164 | 59 310 | 114 614 | 174 880 | 315 437 | 591 916 | 1 699 440 |
Cash Bank In Hand | | 223 954 | 404 662 | 436 599 | 870 218 | 752 128 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 7 560 | 186 105 | 431 814 | 485 916 | 693 097 | 1 121 006 | | | | | | |
Stocks Inventory | 10 360 | 15 851 | 19 164 | 19 164 | 21 164 | 11 164 | | | | | | |
Tangible Fixed Assets | 3 131 | 4 578 | 167 288 | 355 995 | 684 214 | 1 690 504 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 7 558 | 185 105 | 430 814 | 484 916 | 692 097 | 1 120 006 | | | | | | |
Shareholder Funds | 7 560 | 186 105 | 431 814 | 485 916 | 693 097 | 1 121 006 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 9 500 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | -21 294 | -124 243 | -322 942 | -77 632 | -88 430 | -53 282 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 236 223 | 431 937 | 716 124 | 1 112 612 | 1 608 613 | 1 938 041 | 2 570 267 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 179 816 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 151 049 | 557 702 | 1 100 580 | 742 502 | 1 070 496 | 1 442 655 |
Administration Support Average Number Employees | | | | | | | | | | | 7 | 9 |
Administrative Expenses | | | | | | | | | | | 3 163 526 | 4 331 145 |
Amounts Owed By Related Parties | | | | | | | | | | | 29 696 | 23 696 |
Amounts Owed To Related Parties | | | | | | | | | | | 135 943 | 50 792 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | 25 | 29 | 38 | 43 | 49 | 49 | 66 |
Balances With Banks | | | | | | | | | | | 708 446 | 170 701 |
Bank Borrowings | | | | | | | | | | | 192 489 | 146 825 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 164 314 | 708 446 | |
Cost Sales | | | | | | | | | | | 3 439 277 | 4 490 737 |
Creditors | | | | | | 711 959 | 984 330 | 1 328 521 | 1 270 522 | 1 505 795 | 1 448 866 | 1 923 994 |
Current Tax For Period | | | | | | | | | | | 64 714 | 20 246 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | 109 868 | 179 816 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 109 868 | 179 816 |
Depreciation Amortisation Expense | | | | | | | | | | | 522 553 | 632 218 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 522 553 | 632 218 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -40 062 | | | | -193 124 | |
Disposals Property Plant Equipment | | | | | | | -45 227 | | | | -330 208 | |
Dividend Per Share Interim | | | | | | | | | | | 263 | 254 |
Dividends Paid | | | | | | | | | | | -263 160 | -254 400 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -263 160 | -254 400 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 521 699 | 1 777 169 |
Financial Assets | | | | | | | | | | | 708 446 | 170 701 |
Financial Liabilities | | | | | | | | | | | 1 529 270 | 340 244 |
Finished Goods Goods For Resale | | | | | | | | | | | 16 325 | 22 820 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -44 713 | 259 959 |
Further Item Creditors Component Total Creditors | | | | | | | | | | | 13 260 | 535 935 |
Further Revenue Item Component Total Revenue | | | | | | | | | | | 66 | 34 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 2 030 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 112 591 | 97 601 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 353 684 | 92 819 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 276 479 | 1 107 524 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -22 083 | |
Gross Profit Loss | | | | | | | | | | | 4 325 347 | 5 338 042 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 26 607 | 24 986 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -455 868 | -537 745 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -126 556 | 20 246 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 235 776 | 284 187 | 396 488 | 496 001 | 522 552 | 632 226 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 8 946 | 7 303 |
Interest Paid Classified As Financing Activities | | | | | | | | | | | -67 324 | -80 222 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | 67 324 | 80 222 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 67 324 | 80 222 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -437 469 | 588 725 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | -955 495 | -1 442 655 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 937 096 | 316 185 |
Net Cash Generated From Operations | | | | | | | | | | | 963 703 | 341 171 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | | 1 706 457 | 1 639 115 |
Net Current Assets Liabilities | 5 087 | 182 443 | 377 003 | 305 839 | 350 813 | 281 903 | -284 631 | 275 598 | -252 025 | 262 072 | 652 313 | 915 759 |
Number Shares Issued Fully Paid | | | | | | | | | | | 1 000 | 1 000 |
Other Creditors | | | | | | | | | | | 8 302 | 13 655 |
Other Finance Costs | | | | | | | | | | | 58 378 | 72 919 |
Other Inventories | | | | | | 11 164 | 59 310 | 114 614 | 174 880 | 315 437 | 591 916 | 1 740 |
Other Payables Accrued Expenses | | | | | | | | | | | 53 282 | 137 510 |
Other Remaining Borrowings | | | | | | | | | | | | 259 959 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -678 534 | -647 435 |
Pension Costs Defined Contribution Plan | | | | | | | | | | | 31 389 | 66 172 |
Prepayments | | | | | | | | | | | 59 642 | 74 710 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | | 3 940 | | | | 13 831 | 59 642 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | 115 001 | |
Production Average Number Employees | | | | | | | | | | | 47 | 50 |
Profit Loss | | | | | | | | | | | 1 046 471 | 726 613 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 1 094 497 | 926 675 |
Property Plant Equipment Gross Cost | | | | | | 1 926 727 | 3 032 549 | 3 590 251 | 4 690 831 | 5 433 333 | 6 173 621 | 7 616 276 |
Provisions | | | | | | | | | | | 513 427 | 693 243 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 139 442 | 162 880 | 195 642 | 323 862 | 403 560 | 513 427 | 693 243 |
Purchase Property Plant Equipment | | | | | | | | | | | -1 070 496 | -1 442 655 |
Raw Materials Consumables | | | | | | | | | | | 567 591 | 1 647 880 |
Revenue From Sale Goods | | | | | | | | | | | 7 764 558 | 9 828 745 |
Sales Marketing Distribution Average Number Employees | | | | | | | | | | | 6 | 7 |
Social Security Costs | | | | | | | | | | | 205 815 | 258 366 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 004 669 | 2 719 188 |
Taxation Social Security Payable | | | | | | | | | | | 246 593 | 79 512 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | | 82 183 |
Tax Decrease Increase From Effect Tax Incentives | | | | | | | | | | | -20 812 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 207 954 | 176 068 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -126 624 | -258 251 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 4 196 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 48 026 | 200 062 |
Total Assets Less Current Liabilities | 8 218 | 187 021 | 544 291 | 661 834 | 1 035 027 | 1 972 407 | 2 315 981 | 3 149 725 | 3 326 194 | 4 086 792 | 4 834 611 | 5 961 768 |
Total Borrowings | | | | | | | | | | | 1 448 866 | 1 923 994 |
Total Operating Lease Payments | | | | | | | | | | | 18 937 | 41 264 |
Trade Creditors Trade Payables | | | | | | | | | | | 1 215 326 | 1 280 368 |
Trade Debtors Trade Receivables | | | | | | | | | | | 1 408 465 | 1 255 574 |
Turnover Revenue | | | | | | | | | | | 7 764 624 | 9 828 779 |
Wages Salaries | | | | | | | | | | | 1 767 465 | 2 394 650 |
Work In Progress | | | | | | | | | | | 8 000 | 27 000 |
Director Remuneration | | | | | | | 224 373 | 597 485 | | | 269 037 | 297 037 |
Creditors Due After One Year | | | 81 670 | 121 091 | 228 828 | 711 959 | | | | | | |
Creditors Due Within One Year | 83 980 | 199 980 | 240 722 | 417 723 | 975 602 | 1 017 268 | | | | | | |
Number Shares Allotted | | 2 | 2 | 1 000 | 1 000 | 1 000 | | | | | | |
Provisions For Liabilities Charges | 658 | 916 | 30 807 | 54 827 | 113 102 | 139 442 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Tangible Fixed Assets Additions | | 2 400 | 171 182 | 221 417 | 404 122 | 1 124 266 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 340 | 5 740 | 176 922 | 398 339 | 802 461 | 1 926 727 | | | | | | |
Tangible Fixed Assets Depreciation | 209 | 1 162 | 9 634 | 42 344 | 118 247 | 236 223 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 953 | 8 472 | 32 710 | 75 903 | 117 976 | | | | | | |