Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | | | |
Net Worth | 123 219 | 128 897 | 521 860 | 472 575 | 863 400 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 761 148 | 695 539 | 772 436 | 560 398 | 3 231 332 | 1 863 380 | 2 707 342 |
Current Assets | 788 974 | 610 531 | 874 398 | 869 277 | 1 568 958 | 1 852 557 | 2 570 365 | 3 675 132 | 6 293 660 | 5 947 378 | 5 874 280 |
Debtors | 296 475 | 314 292 | 323 151 | 100 408 | 440 477 | 1 157 018 | 1 797 929 | 3 114 734 | 3 062 328 | 1 940 104 | 917 384 |
Net Assets Liabilities | | | | | | | 1 883 815 | 2 477 606 | 2 640 716 | 2 699 435 | 2 842 025 |
Other Debtors | | | | | 59 028 | 671 544 | 1 146 613 | 2 344 949 | 2 397 032 | 20 895 | 20 200 |
Property Plant Equipment | | | | | 230 183 | 233 382 | 275 143 | 318 601 | 300 582 | 270 551 | 283 845 |
Total Inventories | | | | | 367 333 | 596 281 | | | | 2 143 894 | 2 249 554 |
Cash Bank In Hand | 421 942 | 222 392 | 370 400 | 549 096 | 761 148 | | | | | | |
Intangible Fixed Assets | | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 123 219 | 128 897 | 521 860 | 472 575 | | | | | | | |
Stocks Inventory | 70 557 | 73 847 | 180 847 | 219 773 | 367 333 | | | | | | |
Tangible Fixed Assets | 81 256 | 113 205 | 192 058 | 229 672 | 230 183 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 501 | 2 501 | 2 501 | 2 510 | 2 510 | | | | | | |
Profit Loss Account Reserve | 120 718 | 126 396 | 519 359 | 470 065 | 860 890 | | | | | | |
Shareholder Funds | 123 219 | 128 897 | 521 860 | 472 575 | 863 400 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 6 000 | 11 300 | 19 080 |
Accrued Liabilities Deferred Income | | | | | | | | | 342 222 | 401 206 | 550 911 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 20 000 | 20 000 | 20 000 | 20 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 109 061 | 142 112 | 190 666 | 350 773 | 479 990 | 587 803 | 413 855 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 77 782 | 127 707 |
Administrative Expenses | | | | | | | | | 3 496 717 | 4 407 980 | 5 184 766 |
Average Number Employees During Period | | | | | | 110 | 127 | 161 | 175 | 195 | 197 |
Bank Borrowings | | | | | | | | | 2 150 000 | 1 980 692 | 1 540 500 |
Bank Borrowings Overdrafts | | | | | | | | 146 092 | 2 000 000 | 1 540 692 | 1 100 500 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | | 76 157 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 560 398 | 3 231 332 | 1 863 380 | 2 707 342 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | -1 893 | |
Cash Receipts From Sales Interests In Associates | | | | | | | | | -9 100 | -1 893 | |
Corporation Tax Payable | | | | | | | | | 342 078 | 148 638 | 170 411 |
Corporation Tax Recoverable | | | | | | | | | 7 869 | 7 869 | 7 869 |
Cost Sales | | | | | | | | | 5 727 236 | 7 526 615 | 8 021 705 |
Creditors | | | | | 955 741 | 903 381 | 961 693 | 146 092 | 2 000 000 | 1 540 692 | 1 168 874 |
Current Tax For Period | | | | | | | | | 209 976 | 148 638 | 170 411 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 25 484 | 28 088 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 129 217 | 107 813 | 13 003 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 129 217 | 107 813 | 114 413 |
Dividends Paid | | | | | | | | | 727 000 | 710 000 | 607 950 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -727 000 | -710 000 | -607 950 |
Dividends Paid On Shares Interim | | | | | | | | | 727 000 | 710 000 | 607 950 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 68 374 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 78 898 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | -1 960 000 | 169 308 | 440 192 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 104 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 3 305 | 3 809 | -4 802 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 9 922 | 150 447 | 120 771 | 85 151 | 71 485 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -443 881 | 97 768 | -109 039 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -43 306 | -1 120 331 | -1 022 720 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 2 143 894 | 105 660 |
Government Grant Income | | | | | | | | | 263 450 | 3 545 | |
Gross Profit Loss | | | | | | | | | 4 316 764 | 5 375 637 | 6 149 317 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -157 830 | -314 892 | -121 775 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 367 952 | -843 962 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -18 627 | -27 186 | -26 863 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 33 051 | 48 554 | 114 020 | 129 217 | 107 813 | 114 413 |
Intangible Assets | | | | | 20 000 | 20 000 | | | | | |
Intangible Assets Gross Cost | | | | | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 23 516 | 56 547 | 59 499 |
Interest Income On Bank Deposits | | | | | | | | | 21 581 | 1 000 | 17 124 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 21 581 | 1 000 | 17 124 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -56 547 | -59 499 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 23 620 | 56 547 | 59 499 |
Interest Received Classified As Investing Activities | | | | | | | | | -21 581 | -1 000 | -17 124 |
Key Management Personnel Compensation Total | | | | | | | | | 367 120 | 399 845 | 396 137 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 518 451 | 413 755 | |
Net Cash Generated From Operations | | | | | | | | | -1 699 901 | 42 316 | -2 105 063 |
Net Current Assets Liabilities | 41 963 | -4 308 | 309 802 | 222 903 | 613 217 | 949 176 | 1 608 672 | 2 305 097 | 4 340 134 | 3 995 060 | 3 780 626 |
Net Finance Income Costs | | | | | | | | | 21 581 | 1 000 | 17 124 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | -23 620 | -56 547 | |
Number Shares Issued Fully Paid | | | | | | 10 | | | | | |
Operating Profit Loss | | | | | | | | | 1 083 497 | 971 202 | 964 551 |
Other Creditors | | | | | 529 516 | 321 427 | 404 542 | 155 117 | 16 732 | 99 648 | 22 525 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 288 361 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 288 361 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 21 581 | 1 000 | 17 124 |
Other Operating Income Format1 | | | | | | | | | 263 450 | 3 545 | |
Other Taxation Social Security Payable | | | | | 405 517 | 569 495 | 531 936 | 771 868 | 1 211 493 | 690 232 | 703 299 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -10 262 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 120 196 | 142 261 | 188 959 |
Prepayments Accrued Income | | | | | | | | | 2 323 872 | 3 629 728 | 658 089 |
Profit Loss | | | | | | | | | 890 110 | 768 719 | 750 540 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 081 458 | 915 655 | 922 176 |
Property Plant Equipment Gross Cost | | | | | 339 244 | 375 494 | 465 809 | 669 374 | 780 572 | 858 354 | 697 700 |
Purchase Property Plant Equipment | | | | | | | | | -111 198 | -77 782 | -38 547 |
Social Security Costs | | | | | | | | | 413 128 | 500 258 | 567 792 |
Staff Costs Employee Benefits Expense | | | | | | | | | 5 343 719 | 6 507 084 | 6 880 930 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 25 484 | 53 572 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 205 477 | 173 974 | 175 213 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -30 000 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 25 484 | 28 088 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 1 193 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | 855 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 191 348 | 146 936 | 171 636 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 36 250 | 136 402 | 157 478 | 111 198 | | |
Total Assets Less Current Liabilities | 123 219 | 128 897 | 521 860 | 472 575 | 863 400 | 1 202 558 | 1 883 815 | 2 623 698 | 4 640 716 | 4 265 611 | 4 064 471 |
Total Borrowings | | | | | | | | | 2 000 000 | 1 540 692 | 1 100 500 |
Total Current Tax Expense Credit | | | | | | | | | 191 348 | 121 452 | 143 548 |
Trade Creditors Trade Payables | | | | | 20 708 | 12 459 | 25 215 | 399 142 | 233 079 | 172 594 | 195 984 |
Trade Debtors Trade Receivables | | | | | 381 449 | 485 474 | 651 316 | 769 785 | 665 296 | 425 506 | 231 226 |
Turnover Revenue | | | | | | | | | 10 044 000 | 12 902 252 | 14 171 022 |
Wages Salaries | | | | | | | | | 4 810 395 | 5 864 565 | 6 124 179 |
Work In Progress | | | | | | | | | | 2 143 894 | 2 249 554 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 3 875 | 4 713 | 16 563 |
Director Remuneration | | | | | | | | | 217 290 | 262 542 | 294 655 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 221 165 | 267 255 | 311 218 |
Fixed Assets | 81 256 | 133 205 | 212 058 | 249 672 | 250 183 | 253 382 | 275 143 | | | | |
Creditors Due Within One Year | 747 011 | 614 839 | 564 596 | 646 374 | 955 741 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | |
Number Shares Allotted | | 1 | 1 | 10 | 10 | | | | | | |
Intangible Fixed Assets Additions | | 20 000 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 10 | 10 | | | | | | |
Tangible Fixed Assets Additions | | 43 793 | 104 613 | 70 380 | 32 997 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 87 462 | 131 255 | 235 867 | 306 247 | 339 244 | | | | | | |
Tangible Fixed Assets Depreciation | 6 206 | 18 050 | 43 810 | 76 574 | 109 061 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 11 844 | 25 760 | 32 766 | 32 487 | | | | | | |