Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 800 978 | 1 443 203 | 757 447 | 1 768 839 |
Current Assets | 2 210 482 | 1 797 455 | 811 615 | 1 869 735 |
Debtors | 1 409 504 | 354 252 | 54 168 | 100 896 |
Net Assets Liabilities | 5 348 859 | 5 154 788 | 3 063 011 | 5 177 802 |
Other Debtors | 148 943 | 289 252 | 52 228 | 56 672 |
Property Plant Equipment | 1 040 588 | 1 071 614 | 1 168 823 | 1 227 984 |
|
Other Financial Data |
Audit Fees Expenses | | 6 000 | 6 000 | 6 000 |
Accrued Liabilities Deferred Income | 1 750 | 6 300 | 6 300 | 5 000 |
Accumulated Amortisation Impairment Intangible Assets | | | 6 670 | 6 670 |
Accumulated Depreciation Impairment Property Plant Equipment | 935 786 | 1 049 621 | 135 955 | 1 131 |
Additional Provisions Increase From New Provisions Recognised | | 52 727 | -698 | 13 734 |
Additions Other Than Through Business Combinations Intangible Assets | | 6 670 | 250 000 | 700 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 31 026 | 97 209 | 60 292 |
Administration Support Average Number Employees | 43 | 44 | 47 | 51 |
Administrative Expenses | 1 779 230 | 1 650 964 | 2 257 191 | 1 506 769 |
Amortisation Government Grants | | -83 397 | -6 995 | |
Amortisation Rate Used For Intangible Assets | | | 20 | 20 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | 1 406 |
Amounts Owed By Directors | 23 301 | | 1 940 | 41 636 |
Amounts Owed By Group Undertakings | 1 235 407 | 65 000 | | |
Amounts Owed To Directors | | 67 462 | | |
Amounts Owed To Group Undertakings | | | 2 846 | 2 843 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 56 | 57 | 64 | 59 |
Cash Cash Equivalents Cash Flow Value | 1 437 118 | 2 666 442 | 3 216 389 | 3 741 105 |
Comprehensive Income Expense | 1 811 082 | -194 071 | -546 685 | 1 338 377 |
Corporation Tax Payable | 14 446 | 9 287 | 2 448 | 14 789 |
Corporation Tax Recoverable | | | 8 866 | |
Cost Sales | 1 668 933 | 1 000 | 1 920 143 | 3 081 |
Creditors | 16 196 | 83 048 | 11 594 | 22 632 |
Current Tax For Period | 33 712 | 152 340 | 134 187 | 248 041 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -10 875 | -5 971 | -6 039 | 52 729 |
Deferred Tax Liabilities | 46 799 | 52 727 | -698 | 13 036 |
Depreciation Expense Property Plant Equipment | 132 702 | 113 835 | 138 878 | 125 249 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 85 933 |
Disposals Property Plant Equipment | | | | 237 600 |
Distribution Costs | 485 864 | 587 073 | 802 327 | 1 014 016 |
Fixed Assets | 3 154 573 | 3 493 109 | 2 262 292 | 3 343 735 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | -3 674 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 20 000 |
Gain Loss In Cash Flows From Change In Accrued Items | -1 040 | 8 422 | -1 897 | 6 824 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -677 173 | -54 953 | -16 606 | 66 427 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -222 026 | -147 642 | 384 251 | 3 517 |
Gain Loss On Disposals Property Plant Equipment | | | | 16 770 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 19 445 | -4 883 | -20 081 | 46 912 |
Gain Loss On Revaluation Other Assets Before Tax In Other Comprehensive Income | | 277 509 | | |
Government Grant Income | | 83 397 | 6 995 | |
Gross Profit Loss | 60 000 | 60 000 | 59 999 | 4 338 659 |
Impairment Loss Investments In Associates | | | 1 546 842 | 263 540 |
Impairment Loss Reversal Intangible Assets | | | 6 670 | |
Impairment Loss Reversal On Investments | | | 1 546 842 | 263 540 |
Impairment Loss Reversal Property Plant Equipment | | | 142 501 | |
Income Taxes Paid Refund Classified As Operating Activities | 56 042 | 33 712 | 287 088 | 62 008 |
Income Tax Expense Credit On Components Other Comprehensive Income | | 52 727 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -398 178 | 1 229 324 | 549 947 | 524 716 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 561 | -2 731 |
Increase Decrease In Existing Provisions | | -5 972 | -5 341 | 38 995 |
Increase Decrease In Net Debt From Cash Flows | | -1 171 989 | -607 282 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 37 960 | 30 367 | 1 131 |
Intangible Assets | 199 950 | 199 950 | 449 950 | 1 149 950 |
Intangible Assets Gross Cost | 199 950 | 477 460 | 449 950 | 1 156 620 |
Interest Income On Cash Cash Equivalents | 3 637 | 5 961 | 2 058 | 8 219 |
Interest Paid Classified As Operating Activities | | 2 940 | 145 787 | |
Interest Payable Similar Charges Finance Costs | | 2 940 | 145 787 | |
Interest Received Classified As Operating Activities | 3 637 | 5 961 | 5 793 | 80 502 |
Inventory Write-down Expense Gross | | | 116 000 | |
Investments | 1 914 035 | 1 944 035 | 643 519 | 72 282 |
Investments Fixed Assets | 1 914 035 | 1 944 035 | 643 519 | 965 801 |
Investments In Associates | 1 913 934 | 30 000 | 397 092 | 263 540 |
Investments In Associates Joint Ventures Participating Interests | 1 913 934 | 1 943 934 | 397 092 | -1 810 382 |
Investments In Group Undertakings | 101 | -100 | 101 | 101 |
Net Cash Flows From Used In Financing Activities | -7 192 | 140 732 | -50 340 | |
Net Cash Flows From Used In Investing Activities | -252 978 | -134 312 | -891 966 | -1 426 197 |
Net Cash Flows From Used In Operating Activities | -138 008 | 1 222 904 | 1 492 253 | 1 950 913 |
Net Cash Generated From Operations | -85 603 | 1 253 595 | 1 919 335 | 1 932 419 |
Net Current Assets Liabilities | 2 194 286 | 1 714 407 | 800 021 | 1 847 103 |
Net Debt Funds | -1 437 118 | -2 609 107 | -3 216 389 | |
Net Deferred Tax Liability Asset | 46 799 | 52 727 | 35 486 | 74 482 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 |
Operating Profit Loss | 74 289 | -409 494 | -923 033 | 1 819 454 |
Other Comprehensive Income Expense Net Tax | | 224 782 | | |
Other Creditors | 11 010 | 18 425 | 17 067 | 32 092 |
Other Finance Costs | | 2 940 | | |
Other Interest Receivable Similar Income Finance Income | 3 637 | 5 961 | 5 793 | 80 502 |
Other Investments Other Than Loans | | | 246 326 | 568 608 |
Other Operating Income Format1 | 2 940 | 84 961 | 7 303 | 1 580 |
Other Remaining Operating Income | 2 940 | 1 564 | 308 | 1 580 |
Other Taxation Social Security Payable | 145 556 | 119 963 | 86 368 | 138 508 |
Par Value Share | | 1 | 1 | 1 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | 30 000 | | 263 540 |
Pension Costs Defined Contribution Plan | 74 287 | 85 287 | 85 731 | 91 221 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 74 287 | 85 287 | 85 731 | 91 221 |
Prepayments Accrued Income | 1 853 | 23 092 | 7 000 | 1 182 |
Proceeds From Borrowings Classified As Financing Activities | -7 192 | 57 335 | -57 335 | |
Proceeds From Government Grants Classified As Financing Activities | | 83 397 | 6 995 | |
Proceeds From Sales Property Plant Equipment | | | | 87 293 |
Profit Loss | 1 811 082 | -418 853 | -1 866 995 | 2 114 791 |
Profit Loss On Ordinary Activities Before Tax | 685 571 | 1 420 351 | -786 670 | -65 923 |
Property Plant Equipment Gross Cost | 1 040 588 | 1 071 614 | 1 168 823 | 1 229 115 |
Provisions | 46 799 | 52 727 | -698 | 13 036 |
Purchase Intangible Assets | 199 950 | 6 670 | 250 000 | 700 000 |
Purchase Property Plant Equipment | 53 028 | 97 642 | 391 966 | 299 950 |
Recoverable Value-added Tax | | 54 128 | | |
Research Development Average Number Employees | 13 | 13 | | |
Research Development Expense Recognised In Profit Or Loss | 445 526 | 476 350 | 429 946 | 358 760 |
Revenue From Rendering Services | 4 613 021 | 5 328 866 | 6 243 645 | 6 534 777 |
Revenue From Sale Goods | | | 2 039 | 908 |
Social Security Costs | 100 105 | 106 022 | 113 020 | 128 316 |
Staff Costs Employee Benefits Expense | 1 271 847 | 1 339 195 | 1 484 764 | 1 614 357 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 46 799 | 52 727 | -698 | 13 036 |
Tax Expense Credit Applicable Tax Rate | 130 259 | 269 867 | -79 415 | 360 991 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -110 045 | -123 798 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -1 760 | -9 541 | 7 697 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 623 | 2 060 | 323 215 | 2 819 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 86 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 22 837 | 146 369 | 128 709 | 298 039 |
Total Assets Less Current Liabilities | 5 348 859 | 5 207 515 | 3 062 313 | 5 190 838 |
Total Current Tax Expense Credit | | 152 340 | 134 748 | 245 310 |
Total Increase Decrease From Revaluations Intangible Assets | | 277 510 | | |
Trade Creditors Trade Payables | 97 499 | 60 725 | 79 071 | 78 333 |
Trade Debtors Trade Receivables | 191 550 | 313 124 | 119 347 | 68 285 |
Turnover Revenue | 60 000 | 60 000 | 59 999 | 575 683 |
Wages Salaries | 1 097 455 | 1 147 886 | 1 286 013 | 1 394 820 |
Advances Credits Directors | 60 805 | 57 335 | 46 298 | 99 155 |
Advances Credits Made In Period Directors | 67 997 | 118 140 | 66 171 | |
Advances Credits Repaid In Period Directors | | | 37 462 | |
Company Contributions To Money Purchase Plans Directors | | 39 996 | 39 996 | 39 996 |
Director Remuneration | 8 526 | 8 706 | 8 814 | 9 416 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 48 702 | 48 810 | 49 412 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 |