Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2019-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 208 341 | 3 832 880 | 5 094 890 |
Current Assets | 4 462 075 | 6 964 529 | |
Debtors | 1 886 389 | 2 717 001 | 1 009 340 |
Net Assets Liabilities | 361 308 | 793 959 | 876 182 |
Other Debtors | 1 175 022 | 266 147 | 103 053 |
Property Plant Equipment | 3 017 465 | 3 135 938 | 2 976 615 |
Total Inventories | 367 345 | 414 648 | 429 537 |
|
Other Financial Data |
Audit Fees Expenses | 37 000 | 37 450 | 18 000 |
Accrued Liabilities Deferred Income | 942 855 | 1 394 403 | 1 708 159 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 384 374 | 7 166 680 | 7 382 656 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 051 177 | 57 053 |
Administrative Expenses | 4 465 290 | 5 124 280 | 1 630 116 |
Amounts Owed By Group Undertakings | 13 091 | | |
Amounts Owed To Group Undertakings | 461 338 | 187 321 | 187 321 |
Average Number Employees During Period | 441 | 639 | 550 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 604 759 | 733 357 | 704 572 |
Cash Cash Equivalents Cash Flow Value | 2 208 341 | 3 832 880 | 5 094 890 |
Corporation Tax Recoverable | 221 953 | 3 566 | 3 566 |
Cost Sales | 25 376 105 | 28 496 511 | 6 074 422 |
Creditors | 1 978 356 | 1 784 969 | 1 724 149 |
Deferred Tax Asset Debtors | | 242 954 | 112 436 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -32 728 | -105 630 | 115 943 |
Depreciation Expense Property Plant Equipment | 519 941 | 619 557 | 161 501 |
Depreciation Impairment Expense Property Plant Equipment | 706 156 | 845 795 | 215 976 |
Dividend Income From Group Undertakings | | 461 130 | |
Dividends Paid | 400 000 | 700 000 | |
Dividends Paid Classified As Financing Activities | -400 000 | -700 000 | |
Dividends Paid On Shares Interim | 400 000 | 700 000 | |
Equity Settled Share-based Payments Increase Decrease In Equity | -26 600 | -7 215 | |
Finance Lease Liabilities Present Value Total | 635 020 | 615 518 | 529 952 |
Finance Lease Payments Owing Minimum Gross | 699 096 | 683 706 | 588 509 |
Finished Goods Goods For Resale | 367 345 | 414 648 | 429 537 |
Fixed Assets | 3 495 188 | 3 135 938 | |
Further Item Creditors Component Total Creditors | 1 737 957 | 1 488 648 | 1 471 546 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -75 245 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -57 411 | -394 042 | 133 429 |
Future Finance Charges On Finance Leases | 64 076 | 68 188 | 58 557 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 326 787 | 719 048 | 44 704 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -107 170 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 435 669 | 806 045 | -1 577 143 |
Gain Loss In Cash Flows From Change In Inventories | 85 937 | 47 303 | 14 889 |
Gain Loss On Disposals Property Plant Equipment | | 62 238 | |
Gross Profit Loss | 4 230 839 | 6 173 277 | 1 851 921 |
Impairment Loss Reversal On Investments | | 477 721 | |
Income Taxes Paid Refund Classified As Operating Activities | -309 288 | 252 359 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 540 227 | -1 624 539 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -7 073 | 49 872 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 845 795 | 215 976 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 16 000 | 16 131 | 14 120 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 33 922 | 36 014 | 9 519 |
Interest Income | 3 018 | 4 103 | |
Interest Income On Bank Deposits | 3 018 | 2 548 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 3 018 | 2 548 | |
Interest Payable Similar Charges Finance Costs | 49 922 | 52 145 | 23 639 |
Interest Received Classified As Investing Activities | -3 018 | -4 103 | |
Investments Fixed Assets | 477 723 | | |
Investments In Subsidiaries | 477 723 | | |
Net Cash Flows From Used In Financing Activities | 458 376 | 719 502 | |
Net Cash Flows From Used In Investing Activities | 760 310 | 897 925 | |
Net Cash Flows From Used In Operating Activities | 321 541 | -3 241 966 | |
Net Cash Generated From Operations | -37 669 | -3 041 752 | |
Net Current Assets Liabilities | -1 113 702 | -377 864 | |
Net Finance Income Costs | 3 018 | 465 233 | |
Net Interest Paid Received Classified As Operating Activities | -49 922 | -52 145 | -23 639 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | 13 000 | | |
Operating Profit Loss | -234 451 | 1 048 997 | 221 805 |
Other Creditors | 198 040 | 443 180 | 455 333 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 63 489 | |
Other Disposals Property Plant Equipment | | 150 398 | 400 |
Other Interest Income | | 1 555 | |
Other Interest Receivable Similar Income Finance Income | 3 018 | 465 233 | |
Other Taxation Social Security Payable | 862 700 | 1 371 605 | 1 225 603 |
Payments Finance Lease Liabilities Classified As Financing Activities | -58 376 | -19 502 | -85 566 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 72 287 | 160 521 | 47 018 |
Prepayments Accrued Income | 182 333 | 271 465 | 230 311 |
Proceeds From Sales Property Plant Equipment | | -149 147 | -400 |
Profit Loss | -241 554 | 1 139 866 | 82 223 |
Profit Loss On Ordinary Activities Before Tax | -281 355 | 984 364 | 198 166 |
Property Plant Equipment Gross Cost | 9 401 839 | 10 302 618 | 10 359 271 |
Provisions For Liabilities Balance Sheet Subtotal | 41 822 | 179 146 | 164 570 |
Purchase Property Plant Equipment | -838 573 | -1 051 177 | -57 053 |
Research Development Expense Recognised In Profit Or Loss | 188 617 | 193 341 | 6 398 |
Share-based Payment Expense Cash Settled | -26 600 | -7 215 | |
Social Security Costs | 961 898 | 1 560 318 | 373 243 |
Staff Costs Employee Benefits Expense | 11 999 206 | 14 170 161 | 3 458 555 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 57 722 | 179 146 | 164 570 |
Tax Decrease From Utilisation Tax Losses | | | 56 083 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 417 921 | |
Tax Expense Credit Applicable Tax Rate | -53 457 | 187 029 | 37 652 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -1 651 | -4 004 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 24 046 | 152 026 | 945 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 48 672 | 271 538 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -39 801 | -155 502 | 115 943 |
Total Assets Less Current Liabilities | 2 381 486 | 2 758 074 | |
Total Increase Decrease In Provisions | | -15 900 | |
Total Operating Lease Payments | 10 041 | 6 557 | 2 021 |
Trade Creditors Trade Payables | 2 716 223 | 3 626 687 | 2 891 716 |
Trade Debtors Trade Receivables | 249 057 | 1 932 869 | 559 974 |
Turnover Revenue | 29 606 944 | 34 669 788 | 7 926 343 |
Wages Salaries | 10 965 021 | 12 449 322 | 3 038 294 |
Weighted Average Exercise Price Equity Instruments Exercised Share-based Payment Arrangement | | 17 | |
Weighted Average Exercise Price Equity Instruments Forfeited Share-based Payment Arrangement | 20 | 17 | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | 17 | 17 | |
Company Contributions To Defined Benefit Plans Directors | 74 | 157 | 439 |
Director Remuneration Benefits Including Payments To Third Parties | 30 023 | 28 372 | 40 439 |