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 | 2018-09-29 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2023-03-31 |
Currency |
| | | | | | | | | | | | |
Net Worth | 421 552 | 424 270 | 503 496 | 599 189 | 672 029 | 799 942 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 148 132 | 168 880 | 328 102 | 328 102 | 239 935 | 736 098 | 471 445 | 680 790 |
Current Assets | 1 453 689 | 1 716 948 | 1 833 696 | 1 977 644 | 1 989 645 | 2 531 943 | 3 344 429 | 3 541 905 | 3 541 905 | 4 041 487 | 4 792 264 | 5 676 535 | 7 724 881 |
Debtors | 1 259 414 | 1 472 432 | 1 562 343 | 1 502 859 | 1 653 382 | 2 285 715 | 3 103 190 | 3 139 206 | 3 139 206 | 3 724 174 | 3 936 116 | 5 105 812 | 6 936 305 |
Net Assets Liabilities | | | | | | 778 366 | 955 406 | 1 066 293 | 1 066 293 | 2 370 833 | 2 359 693 | 1 989 019 | 3 329 059 |
Other Debtors | 65 406 | 116 520 | 62 844 | 101 139 | 102 313 | 76 643 | 136 662 | | 133 818 | 153 338 | 212 761 | 174 583 | 243 788 |
Property Plant Equipment | | | | | | 358 275 | 328 072 | 283 998 | 283 998 | 1 591 594 | 1 564 099 | 1 541 882 | 25 236 |
Total Inventories | | | | | | 98 096 | 72 359 | 74 597 | 74 597 | 77 378 | 120 050 | 99 278 | |
Cash Bank In Hand | 180 598 | 181 864 | 229 111 | 449 285 | 497 296 | 148 132 | | | | | | | |
Stocks Inventory | 13 677 | 62 652 | 42 242 | 25 500 | 12 695 | 98 096 | | | | | | | |
Tangible Fixed Assets | 171 874 | 169 999 | 193 722 | 219 541 | 233 035 | 358 275 | | | | | | | |
Trade Debtors | 1 194 008 | 1 355 912 | 1 499 499 | 1 401 720 | 1 551 069 | 2 209 072 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 030 | | | | | | | |
Profit Loss Account Reserve | 174 552 | 177 270 | 256 496 | 352 189 | 425 028 | 552 912 | | | | | | | |
Shareholder Funds | 421 552 | 424 270 | 503 496 | 599 189 | 672 029 | 799 942 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 14 000 | 14 000 | 15 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 51 477 | 153 484 | 24 612 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 22 824 | 22 824 | 22 824 | 22 824 | 22 824 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 174 320 | 230 571 | 275 586 | 275 586 | 312 791 | 342 486 | 365 393 | 382 729 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 690 | 690 |
Administrative Expenses | 958 974 | 788 893 | 936 095 | 867 026 | 938 464 | 1 003 683 | 1 234 647 | | | 1 305 744 | 1 447 998 | 1 382 441 | 1 895 866 |
Average Number Employees During Period | | | | | | | | | 18 | 19 | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 239 935 | 736 098 | 471 445 | 680 790 |
Comprehensive Income Expense | | | | | | 325 908 | | | | 1 471 540 | 151 360 | 87 589 | 2 664 520 |
Corporation Tax Payable | | | | | | 57 319 | 100 036 | 96 143 | 96 143 | 198 766 | 149 454 | 107 218 | 668 385 |
Cost Sales | 9 045 941 | 9 221 940 | 10 213 972 | 12 888 619 | 13 480 938 | 16 220 199 | 19 361 094 | | | 20 364 468 | 19 563 010 | 21 129 079 | 34 301 607 |
Creditors | | | | | | 31 490 | 14 711 | 2 737 317 | 2 737 317 | 2 969 985 | 3 704 407 | 4 937 135 | 4 403 915 |
Current Tax For Period | | | | | | | | | | | 43 508 | 26 581 | 550 817 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | | | -275 120 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | | -275 120 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 29 695 | 22 907 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 29 695 | 22 907 | 17 336 |
Dividends Paid | | | | | | 219 600 | 168 500 | | | 167 000 | 162 500 | 145 000 | 117 600 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -162 500 | -145 000 | -117 600 |
Dividends Paid On Shares Interim | | | | | | | | | | | 162 500 | 145 000 | 117 600 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 4 561 | 1 435 | 16 187 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | | | | | | 306 275 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | | 1 111 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 1 080 834 | 953 677 | 826 520 | 706 405 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -783 734 | -1 274 964 | 1 094 387 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 211 942 | 1 169 696 | 1 830 493 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 42 672 | -20 772 | 8 508 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | 1 335 000 | | | |
Government Grant Income | | | | | | | | | | | | 121 385 | |
Gross Profit Loss | 1 059 258 | 896 706 | 1 067 543 | 1 126 521 | 1 241 440 | 1 408 193 | 1 711 449 | | | 1 814 301 | 1 646 929 | 1 376 382 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -92 820 | -68 817 | 10 350 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | 21 576 | | | | 253 544 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | 264 653 | -209 345 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | | -59 520 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 56 251 | 45 015 | | 37 205 | 29 695 | 22 907 | 17 336 |
Intangible Assets Gross Cost | | | | | | | | 22 824 | 22 824 | 22 824 | 22 824 | 22 824 | |
Interest Income On Bank Deposits | | | | | | | | | | | 498 | 279 | 78 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | 498 | 279 | 78 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -1 435 | -16 187 |
Interest Payable Similar Charges Finance Costs | | | | | | 523 | 2 436 | | | 621 | 4 561 | 1 435 | 16 187 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -498 | -279 | -78 |
Issue Equity Instruments | | | | | | 30 | | | | | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -660 365 | 119 242 | |
Net Cash Generated From Operations | | | | | | | | | | | -757 746 | 48 990 | 1 166 606 |
Net Current Assets Liabilities | 249 678 | 254 271 | 309 774 | 379 648 | 438 993 | 473 157 | 694 219 | 804 588 | 804 588 | 1 071 502 | 1 087 857 | 739 400 | 3 320 966 |
Net Finance Income Costs | | | | | | | | | | | 498 | 279 | 78 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | | -4 561 | -1 435 | |
Number Shares Issued Fully Paid | | | | | | | 100 000 | | | | | | |
Operating Profit Loss | 100 284 | 107 813 | 131 448 | 259 495 | 302 976 | 404 510 | 476 802 | | | 508 557 | 198 931 | 115 326 | |
Other Creditors | | | | | | 31 490 | 14 711 | 150 083 | 150 083 | 291 442 | 271 844 | 213 566 | 35 048 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | -22 824 | | | | | 22 824 |
Other Disposals Intangible Assets | | | | | | | | | | | | | 22 824 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | | 1 500 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | 816 | 1 808 | | | 1 198 | 498 | 279 | 78 |
Other Operating Income Format1 | | | | | | | | | | | | 121 385 | 3 423 338 |
Other Taxation Social Security Payable | | | | | | 15 769 | 16 209 | 18 086 | 18 086 | 13 003 | 94 771 | 104 992 | 272 421 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 14 899 | 14 971 | 19 950 |
Prepayments Accrued Income | | | | | | | | | | | 19 179 | 19 179 | 2 623 813 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | -1 500 000 |
Profit Loss | | | | | | 347 484 | 345 540 | | | 390 084 | 151 360 | -225 674 | 2 664 520 |
Profit Loss On Ordinary Activities Before Tax | 100 365 | 107 926 | 131 553 | 259 660 | 303 860 | 404 803 | 476 174 | | | 509 134 | 194 868 | -199 093 | 2 940 217 |
Property Plant Equipment Gross Cost | | | | | | 532 595 | 558 643 | 559 584 | 559 584 | 1 904 385 | 1 906 585 | 1 907 275 | 407 965 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 21 576 | 52 174 | 22 293 | 22 293 | 292 263 | 292 263 | 292 263 | |
Purchase Property Plant Equipment | | | | | | | | | | | -2 200 | -690 | -690 |
Raw Materials Consumables | | | | | | | | | | | 120 050 | 99 278 | |
Social Security Costs | | | | | | | | | | | 70 889 | 71 279 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 789 244 | 789 563 | 1 105 693 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | 292 263 | 17 143 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 37 025 | 21 692 | 558 641 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 3 742 | 4 314 | 3 319 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 2 741 | 575 | 13 471 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 57 319 | 130 634 | | | 119 050 | 43 508 | 26 581 | 275 697 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 26 048 | 941 | | 9 801 | 2 200 | | |
Total Assets Less Current Liabilities | 421 552 | 424 270 | 503 496 | 599 189 | 672 028 | 831 432 | 1 022 291 | 1 088 586 | 1 088 586 | 2 663 096 | 2 651 956 | 2 594 545 | 3 346 202 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | 1 335 000 | | | |
Total Increase Decrease In Provisions | | | | | | | | | | | | | 1 206 880 |
Total Operating Lease Payments | | | | | | | | | | | 123 623 | 123 623 | |
Trade Creditors Trade Payables | | | | | | 1 945 740 | 2 494 922 | 2 473 005 | 2 473 005 | 2 466 774 | 3 188 338 | 4 044 612 | 3 403 449 |
Trade Debtors Trade Receivables | | | | | | 2 209 072 | 2 966 528 | 3 005 388 | 3 005 388 | 3 570 836 | 3 723 355 | 4 912 050 | 4 068 704 |
Turnover Revenue | | | | | | 17 628 392 | 21 072 543 | | | 22 178 769 | 21 209 940 | 22 505 461 | |
Wages Salaries | | | | | | | | | | | 703 456 | 703 313 | 976 608 |
Director Remuneration | | | | | | | | | | | 12 000 | 12 231 | 18 231 |
Total Fees To Auditors | 5 500 | 5 775 | 5 700 | 5 950 | 5 950 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 176 700 | 110 300 | 98 800 | 80 700 | 136 300 | 5 308 | | | | | | | |
Bank Overdrafts | 205 610 | 204 554 | 299 960 | 145 630 | 173 729 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | -87 988 | -127 157 | | | | | | | | | | |
Creditors Due After One Year | | | | | | 31 490 | | | | | | | |
Creditors Due Within One Year | 1 204 011 | 1 462 677 | 1 523 922 | 1 597 996 | 1 724 380 | 2 058 786 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 1 875 | 1 875 | 6 979 | 14 662 | 20 526 | 35 474 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 22 824 | | | | | | | | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | | 22 824 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 22 824 | | | | | | | | | | | |
Intangible Fixed Assets Disposals | | | 22 824 | | | | | | | | | | |
Interest Payable Similar Charges | | | | 29 | 130 | 523 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 81 | 113 | 105 | 194 | 1 015 | 816 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | | | 672 029 | 799 942 | | | | | | | |
Number Shares Allotted | | 100 000 | 100 000 | 100 000 | 100 000 | 10 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | | | | 31 490 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | | | | 15 773 | | | | | | | |
Other Creditors Due Within One Year | 6 685 | 6 960 | 6 960 | 37 250 | 16 131 | 24 185 | | | | | | | |
Other Interest Receivable Similar Income | 81 | 113 | 105 | 194 | 1 015 | 816 | | | | | | | |
Other Operating Leases Expiring After Five Years | | | -127 157 | -127 157 | -127 157 | -127 157 | | | | | | | |
Other Operating Leases Expiring Within One Year | -87 988 | -89 255 | -87 988 | | | | | | | | | | |
Other Taxation Social Security Within One Year | 31 817 | 29 443 | 32 674 | 54 907 | 70 970 | 73 088 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 48 800 | 14 800 | 4 800 | 5 200 | 118 800 | 328 | | | | | | | |
Profit Loss For Period | 79 331 | 84 769 | 108 722 | 211 693 | 243 787 | 347 484 | | | | | | | |
Revaluation Reserve | 147 000 | 147 000 | 147 000 | 147 000 | 147 000 | 147 000 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 10 | | | | | | | |
Tangible Fixed Assets Additions | | | 30 702 | 40 481 | 34 020 | 160 715 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 505 293 | 297 379 | 337 860 | 371 880 | 532 595 | | | | | | | |
Tangible Fixed Assets Depreciation | 333 419 | 335 294 | 103 657 | 118 319 | 138 846 | 174 320 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 875 | 6 979 | 14 662 | 20 526 | 35 474 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 238 616 | | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 238 616 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 21 034 | 23 157 | 22 831 | 47 967 | 60 074 | 57 319 | | | | | | | |
Total Dividend Payment | | 82 051 | 29 496 | 116 000 | 170 947 | 219 600 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 21 034 | 23 157 | 22 831 | 47 967 | 60 074 | 57 319 | | | | | | | |
Trade Creditors Within One Year | 959 899 | 1 221 720 | 1 184 328 | 1 360 209 | 1 463 550 | 1 945 740 | | | | | | | |
Turnover Gross Operating Revenue | 10 105 199 | 10 118 646 | 11 281 515 | 14 015 140 | 14 722 378 | 17 628 392 | | | | | | | |
U K Current Corporation Tax On Income For Period | 21 034 | 23 157 | 22 831 | 47 967 | 60 074 | 57 319 | | | | | | | |