Profit & Loss |
Date of Accounts |
2017-09-30 | 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 | 63 365 | 28 461 | 174 | 78 151 | 147 980 | 267 429 | 1 201 337 |
Current Assets | 2 802 667 | 4 253 828 | 4 342 652 | 3 919 347 | 4 269 356 | 5 930 223 | 6 131 342 |
Debtors | 1 961 182 | 3 570 255 | 3 810 073 | 3 239 182 | 3 281 764 | 4 172 391 | 2 856 388 |
Net Assets Liabilities | 2 535 442 | 2 656 581 | 2 927 546 | 2 948 681 | 3 173 659 | 3 392 087 | 3 816 582 |
Other Debtors | 182 077 | 1 902 181 | 1 977 188 | 1 713 803 | 1 391 084 | 100 000 | 100 000 |
Property Plant Equipment | 549 115 | 432 568 | 613 645 | 671 464 | 852 302 | 725 883 | 1 089 399 |
Total Inventories | 778 120 | 655 112 | 532 405 | 602 014 | 839 612 | 1 490 403 | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 17 600 | 32 000 |
Accrued Liabilities Deferred Income | | | | | 502 546 | 476 347 | 2 023 595 |
Accumulated Amortisation Impairment Intangible Assets | 50 315 | 55 304 | 62 745 | 70 429 | 76 674 | 81 839 | 87 506 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 060 828 | 1 289 491 | 1 499 946 | 1 769 000 | 2 074 814 | 2 466 007 | 2 833 601 |
Additions Other Than Through Business Combinations Intangible Assets | | 1 250 000 | 25 680 | | 971 | | 17 400 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 223 282 | 391 532 | 326 873 | 486 652 | 264 774 | 762 133 |
Administrative Expenses | | | | | 829 756 | 873 071 | 1 048 213 |
Amortisation Expense Intangible Assets | | | | | 6 245 | 5 165 | |
Amortisation Impairment Expense Intangible Assets | | | | | 6 245 | 5 165 | 5 667 |
Amounts Owed To Group Undertakings | 9 846 | 7 468 | 5 701 | 1 607 | 636 | 6 769 | 5 663 |
Average Number Employees During Period | | | 31 | 35 | 35 | 40 | 52 |
Bank Borrowings | | | | | 1 347 356 | 698 648 | 485 752 |
Bank Borrowings Overdrafts | 450 000 | 450 000 | 450 000 | 1 195 842 | 1 145 780 | 482 890 | 267 573 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -479 191 | -1 128 499 | |
Bank Overdrafts | | | | | 479 191 | 1 128 499 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 660 687 | 516 112 | 607 591 |
Cash Cash Equivalents Cash Flow Value | | | | -126 874 | -331 211 | -861 070 | 1 201 337 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | 5 339 | |
Cash Receipts From Sales Interests In Associates | | | | | -256 990 | 5 339 | |
Corporation Tax Payable | 97 252 | 43 055 | 12 569 | | | 68 018 | 141 666 |
Corporation Tax Recoverable | 55 840 | 73 305 | 81 787 | 81 787 | 81 787 | 82 535 | 82 536 |
Cost Sales | | | | | 9 902 446 | 11 894 220 | 18 961 313 |
Creditors | 672 164 | 775 481 | 603 628 | 1 254 263 | 1 180 345 | 497 587 | 325 206 |
Current Tax For Period | | | | | | 67 270 | 141 666 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | 38 211 | 14 827 | 49 378 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 38 211 | 14 829 | 49 378 |
Depreciation Expense Property Plant Equipment | | | | | 305 814 | 391 193 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 305 814 | 391 193 | 385 313 |
Dividend Income From Group Undertakings | | | | | 43 315 | 59 500 | 42 700 |
Dividends Paid | | | | | 10 000 | 10 000 | 410 000 |
Dividends Paid Classified As Financing Activities | | | | | -10 000 | -10 000 | -410 000 |
Dividends Paid On Shares | | 20 086 | 38 325 | | | | |
Dividends Paid On Shares Final | | | | | 10 000 | 10 000 | 410 000 |
Dividends Received Classified As Investing Activities | | | | | -43 315 | -59 500 | -42 700 |
Finance Lease Liabilities Present Value Total | | | | | 34 565 | 14 697 | 57 633 |
Finance Lease Payments Owing Minimum Gross | | | | | 130 571 | 51 314 | 110 760 |
Finished Goods Goods For Resale | | | | | 839 612 | 1 490 403 | 2 073 617 |
Fixed Assets | 2 869 048 | 2 747 512 | 2 946 828 | 2 996 963 | 3 172 527 | 3 040 943 | 3 216 192 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -77 356 | 648 708 | 212 896 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -247 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 746 250 | 513 178 | 375 951 | 247 685 | 826 369 | 1 096 408 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -170 998 | -1 306 665 | -1 110 796 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 299 572 | 884 540 | -1 316 004 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 237 598 | 650 791 | 583 214 |
Government Grant Income | | | | | 23 307 | | |
Gross Profit Loss | | | | | 1 097 846 | 1 184 410 | |
Income From Shares In Group Undertakings | | | | | 43 315 | 59 500 | 42 700 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -68 019 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 204 337 | 529 859 | -2 062 407 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 989 | 7 441 | 7 684 | 6 245 | 5 165 | 5 667 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 254 602 | 210 455 | 269 054 | 305 814 | 391 193 | 385 313 |
Intangible Assets | 25 075 | 20 086 | 38 325 | 30 641 | 25 367 | 20 202 | 31 935 |
Intangible Assets Gross Cost | 75 390 | 75 390 | 101 070 | 101 070 | 102 041 | 102 041 | 119 441 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 36 136 | 27 463 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 11 267 | 37 400 | |
Interest Paid Classified As Operating Activities | | | | | -74 884 | -68 813 | -71 915 |
Interest Payable Similar Charges Finance Costs | | | | | 74 884 | 68 813 | 71 915 |
Interest Received Classified As Investing Activities | | | | | -13 361 | -8 501 | -1 535 |
Investments Fixed Assets | 2 294 858 | 2 294 858 | 2 294 858 | 2 294 858 | 2 294 858 | 2 294 858 | 2 094 858 |
Investments In Group Undertakings Participating Interests | | | 2 294 858 | 2 294 858 | 2 294 858 | | |
Investments In Subsidiaries | | | | | 2 294 858 | 2 294 858 | 2 094 858 |
Net Cash Generated From Operations | | | | | -237 284 | -479 031 | -3 487 785 |
Net Current Assets Liabilities | 402 433 | 745 218 | 667 498 | 1 312 418 | 1 326 125 | 1 008 208 | 1 134 451 |
Net Finance Income Costs | | | | | 56 676 | 68 001 | 44 235 |
Number Shares Issued Fully Paid | | 100 | | | | | |
Operating Profit Loss | | | | | 291 397 | 311 339 | |
Other Creditors | 222 164 | 325 481 | 153 628 | 58 421 | 34 565 | 2 561 | 13 316 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 25 939 | | | | | 17 719 |
Other Disposals Intangible Assets | | 1 250 000 | | | | | |
Other Disposals Property Plant Equipment | | 111 166 | | | | | 31 023 |
Other Interest Expense | | | | | 27 481 | 3 950 | 1 263 |
Other Interest Income | | | | | 13 361 | 8 501 | 1 535 |
Other Interest Receivable Similar Income Finance Income | | | | | 13 361 | 8 501 | 1 535 |
Other Operating Income Format1 | | | | | 23 307 | | 1 123 |
Other Taxation Social Security Payable | 158 465 | 205 570 | 175 634 | 491 950 | 200 060 | 179 641 | 351 530 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -129 719 | -79 257 | 59 446 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 38 380 | 45 886 | 48 080 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | |
Prepayments Accrued Income | | | | | 576 060 | 640 597 | 369 893 |
Proceeds From Sales Property Plant Equipment | | | | | | | -13 304 |
Profit Loss | | | | | 234 978 | 228 428 | 834 495 |
Profit Loss On Ordinary Activities Before Tax | | | | | 273 189 | 310 527 | 1 025 539 |
Property Plant Equipment Gross Cost | 1 609 943 | 1 722 059 | 2 113 591 | 2 440 464 | 2 927 116 | 3 191 890 | 3 923 000 |
Provisions For Liabilities Balance Sheet Subtotal | 63 875 | 60 668 | 83 152 | 106 437 | 144 648 | | |
Purchase Intangible Assets | | | | | -971 | | -17 400 |
Purchase Property Plant Equipment | | | | | -486 652 | -264 774 | -762 133 |
Repayments Borrowings Classified As Financing Activities | | | | | -130 417 | | |
Social Security Costs | | | | | 227 452 | 271 103 | |
Staff Costs Employee Benefits Expense | | | | | 2 231 847 | 2 587 688 | 3 328 661 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 144 648 | 159 477 | 208 855 |
Tax Decrease From Utilisation Tax Losses | | | | | 4 505 | | |
Tax Expense Credit Applicable Tax Rate | | | | | 51 906 | 59 000 | 225 703 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -97 517 | -53 228 | -199 173 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | -8 230 | -11 305 | -9 398 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 58 346 | 74 420 | 130 065 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -1 615 | -5 284 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 38 211 | 82 099 | 191 044 |
Total Assets Less Current Liabilities | 3 271 481 | 3 492 730 | 3 614 326 | 4 309 381 | 4 498 652 | 4 049 151 | 4 350 643 |
Total Borrowings | | | | | 1 826 547 | 1 827 147 | 485 752 |
Total Operating Lease Payments | | | | | 204 839 | 221 335 | |
Trade Creditors Trade Payables | 1 716 176 | 1 371 229 | 1 800 349 | 1 296 921 | 1 458 464 | 2 807 805 | 2 189 815 |
Trade Debtors Trade Receivables | 980 509 | 1 494 769 | 1 651 098 | 1 343 592 | 1 708 893 | 2 818 291 | 2 049 688 |
Turnover Revenue | | | | | 11 000 292 | 13 078 630 | |
Wages Salaries | | | | | 1 966 015 | 2 270 699 | 2 946 223 |
Company Contributions To Defined Benefit Plans Directors | | | | | 5 132 | 5 142 | |
Director Remuneration | | | | | 293 231 | 320 000 | 342 344 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 298 363 | 325 142 | 347 486 |