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 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 307 024 | 239 030 | 478 334 | 746 650 | 1 209 228 | 1 840 811 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 13 561 | 28 980 | 403 474 | 397 778 | 1 781 356 | 1 754 997 | 1 478 978 |
Current Assets | 764 838 | 882 446 | 847 371 | 1 082 866 | 1 383 247 | 2 351 468 | 2 921 857 | 2 765 629 | 3 224 866 | 3 906 198 | 4 541 781 | 4 057 293 |
Debtors | 657 685 | 762 040 | 669 254 | 896 856 | 1 165 077 | 2 162 160 | 2 760 934 | 2 189 358 | 2 661 639 | 1 904 765 | 2 494 531 | 2 243 987 |
Net Assets Liabilities | | | | | | 1 840 811 | 2 539 878 | | 3 607 024 | 3 809 001 | 4 652 661 | 2 767 645 |
Other Debtors | | | | | | 386 162 | 181 425 | 180 100 | 279 207 | 241 230 | 337 821 | 270 285 |
Property Plant Equipment | | | | | | 1 940 153 | 2 011 934 | 1 541 326 | 1 522 277 | 1 384 968 | 1 268 310 | 703 596 |
Total Inventories | | | | | | 175 747 | 131 943 | 172 797 | 165 449 | 220 077 | 292 253 | 334 328 |
Cash Bank In Hand | 33 917 | 48 580 | 55 981 | 83 838 | 64 952 | 13 561 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 307 024 | 239 030 | 478 334 | 746 650 | 1 209 228 | 1 840 811 | | | | | | |
Stocks Inventory | 73 236 | 71 826 | 122 136 | 102 172 | 153 218 | 175 747 | | | | | | |
Tangible Fixed Assets | 153 678 | 175 400 | 293 959 | 720 163 | 1 125 054 | 1 940 153 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 50 | 50 | 50 | 50 | 50 | | | | | | |
Profit Loss Account Reserve | 306 924 | 238 930 | 478 234 | 746 550 | 1 209 128 | 1 840 711 | | | | | | |
Shareholder Funds | 307 024 | 239 030 | 478 334 | 746 650 | 1 209 228 | 1 840 811 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 12 595 | 6 600 |
Accrued Liabilities Deferred Income | | | | | | | 57 068 | 46 588 | 44 364 | 67 386 | 55 869 | 82 067 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 15 000 | 15 000 | | | 16 625 | 22 325 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 428 511 | 686 447 | 1 033 992 | 1 449 022 | 1 774 698 | 1 965 422 | 2 285 856 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 196 808 | 401 981 | 222 901 | 221 013 | 277 220 |
Administrative Expenses | | | | | | | | | | 2 734 642 | 1 918 580 | 2 300 332 |
Amounts Owed To Group Undertakings | | | | | | 52 550 | 80 | | | 276 805 | 335 147 | 776 823 |
Average Number Employees During Period | | | | | | | 60 | 64 | 72 | 74 | 77 | 79 |
Bank Borrowings | | | | | | 556 663 | 470 970 | 478 250 | 260 825 | 786 959 | 16 934 | |
Bank Borrowings Overdrafts | | | | | | 472 897 | 357 251 | 338 061 | 38 056 | 1 025 389 | 16 934 | |
Bank Overdrafts | | | | | | 262 306 | 446 475 | 100 | 200 891 | 238 430 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 377 559 | 283 169 | 112 113 | 74 742 | 165 842 | 107 988 |
Cash Cash Equivalents | | | | | | | | | 34 261 | 2 032 697 | 2 739 228 | |
Comprehensive Income Expense | | | | | | | | | | 376 727 | 957 660 | 740 050 |
Corporation Tax Payable | | | | | | | 188 759 | 141 123 | 136 748 | 73 559 | 272 039 | 59 355 |
Cost Sales | | | | | | | | | | 9 276 460 | 6 260 142 | 6 569 748 |
Creditors | | | | | | 872 695 | 739 681 | 1 075 120 | 1 273 443 | 1 857 387 | 27 010 | 111 000 |
Current Tax For Period | | | | | | | | | | 234 572 | 201 652 | 133 350 |
Deferred Income | | | | | | | | | | 79 454 | 98 560 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | | 28 267 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -42 038 | -6 825 | -9 338 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 53 830 | 67 716 |
Disposals Investment Property Fair Value Model | | | | | | | | | | | | 611 148 |
Dividend Income From Group Undertakings | | | | | | | | | | | 94 000 | 22 000 |
Dividends Paid | | | | | | | | | | | 114 000 | 3 215 908 |
Dividends Paid Classified As Financing Activities | | | | | | | -50 000 | -62 781 | -152 000 | -174 750 | -114 000 | |
Dividends Paid On Shares Final | | | | | | | | | | | 114 000 | 3 215 908 |
Finance Lease Liabilities Present Value Total | | | | | | 384 798 | 367 430 | 190 098 | 146 417 | 39 068 | 48 260 | 96 000 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 238 936 | 200 414 | 144 668 | 72 154 | 205 017 |
Fixed Assets | 153 678 | 175 400 | 294 209 | 720 513 | 1 125 404 | 1 940 683 | 2 012 464 | | 2 054 117 | 1 999 452 | 1 879 798 | 1 178 956 |
Further Item Creditors Component Total Creditors | | | | | | | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 1 431 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 560 | -6 825 | 28 267 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 25 172 | 428 897 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | | -2 996 | -1 148 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -2 947 | 8 912 | 15 740 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | 115 842 | | -115 842 |
Government Grant Income | | | | | | | | | | 783 879 | 26 030 | |
Gross Profit Loss | | | | | | | | | | 3 076 218 | 2 157 304 | 2 581 546 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -181 662 | -368 249 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | 22 010 | | -22 010 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 5 700 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 310 748 | 353 296 | 418 795 | 381 305 | 320 870 | 326 924 |
Intangible Assets | | | | | | | 50 000 | | | 11 875 | 6 175 | |
Intangible Assets Gross Cost | | | | | | 15 000 | 15 000 | | | 28 500 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 2 594 | 253 | 164 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 17 259 | 8 444 | 2 280 |
Interest Income On Bank Deposits | | | | | | | | | | 897 | 1 615 | 2 217 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -21 613 | -9 797 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 21 613 | 8 697 | 3 875 |
Interest Received Classified As Investing Activities | | | | | | | | | | -897 | -1 940 | |
Investment Property | | | | | | | 307 521 | 510 965 | 531 500 | 614 144 | 611 148 | |
Investment Property Fair Value Model | | | | | | | | | | | 611 148 | |
Investments Fixed Assets | | | 250 | 350 | 350 | 530 | 530 | 360 | 340 | 340 | 340 | 475 360 |
Investments In Subsidiaries | | | | | | | 340 | 360 | 340 | 340 | 340 | 475 360 |
Issue Equity Instruments | | | | | | | | | | | | 475 000 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | | | | | | | 3 365 143 | 3 083 888 |
Net Cash Generated From Operations | | | | | | | | | | -2 247 780 | -2 322 827 | |
Net Current Assets Liabilities | 262 758 | 220 760 | 370 413 | 493 705 | 532 008 | 925 446 | 1 410 412 | 1 690 509 | 1 951 423 | 2 048 811 | 2 983 992 | 1 880 727 |
Net Finance Income Costs | | | | | | | | | | 897 | 95 615 | 24 217 |
Operating Profit Loss | | | | | | | | | | 1 156 818 | 1 065 569 | 965 819 |
Other Comprehensive Income Expense Before Tax | | | | | | | | | | 93 832 | | -93 832 |
Other Creditors | | | | | | 15 000 | 15 000 | 21 750 | 20 755 | 33 606 | 21 666 | 8 369 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 5 751 | 3 765 | 55 629 | 130 146 | 6 490 |
Other Disposals Property Plant Equipment | | | | | | | | 12 350 | 6 000 | 150 376 | 146 947 | 521 500 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 897 | 95 615 | 24 217 |
Other Operating Income Format1 | | | | | | | | | | | 826 845 | 684 605 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | 52 281 | 57 509 | 63 259 | 63 259 |
Other Taxation Social Security Payable | | | | | | 178 743 | 213 922 | | | | 37 836 | 45 500 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 5 108 | 17 054 | 26 506 | 33 877 | 39 669 | 39 223 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | | 60 572 | 105 424 | 20 317 | 16 380 | 116 195 | 87 847 |
Profit Loss | | | | | | | 749 147 | 550 364 | 731 483 | 282 895 | 957 660 | 833 882 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 136 102 | 1 152 487 | 986 161 |
Property Plant Equipment Gross Cost | | | | | | 2 368 664 | 2 698 381 | 2 575 318 | 2 971 299 | 3 159 666 | 3 233 732 | 2 989 452 |
Raw Materials Consumables | | | | | | | 66 566 | 172 797 | 99 133 | 110 330 | 160 646 | 154 885 |
Redemption Shares Decrease In Equity | | | | | | | | | | | -50 | |
Revaluations Increase Decrease In Amortisation Impairment Intangible Assets | | | | | | | | -15 000 | | | | |
Social Security Costs | | | | | | | 91 404 | 117 150 | 139 673 | 136 760 | 157 986 | 179 861 |
Staff Costs Employee Benefits Expense | | | | | | | 1 281 598 | 1 535 347 | 1 783 662 | 1 846 727 | 2 016 175 | 2 187 688 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 143 317 | 131 292 | 146 762 | 127 685 | 120 860 | 117 779 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 56 329 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 218 973 | 187 371 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | | -50 757 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -1 720 | -585 | -14 778 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | | | | | | -17 860 | -4 180 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 76 202 | 1 150 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 192 534 | 194 827 | 152 279 |
Total Assets Less Current Liabilities | 416 436 | 396 160 | 664 622 | 1 214 218 | 1 657 412 | 2 866 129 | 3 422 876 | | 4 005 540 | 4 048 263 | 4 863 790 | 3 059 683 |
Total Borrowings | | | | | | 818 969 | 917 445 | | | 1 025 389 | 16 934 | |
Total Deferred Tax Expense Credit | | | | | | | | | | | -6 825 | 18 929 |
Total Increase Decrease From Revaluations Intangible Assets | | | | | | | | -15 000 | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | 115 842 | | |
Total Operating Lease Payments | | | | | | | | | | | 34 473 | 59 985 |
Trade Creditors Trade Payables | | | | | | 487 925 | 429 449 | 454 046 | 410 034 | 975 040 | 876 717 | 1 095 435 |
Trade Debtors Trade Receivables | | | | | | 1 365 187 | 1 758 942 | 1 535 626 | 2 298 040 | 1 647 155 | 2 073 754 | 1 885 855 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | | | | | 115 842 |
Turnover Revenue | | | | | | | | | | 12 352 678 | 8 417 446 | 9 151 294 |
Wages Salaries | | | | | | | 1 185 086 | 1 401 143 | 1 617 483 | 1 676 090 | 1 818 520 | 1 968 604 |
Work In Progress | | | | | | | | | | | 131 607 | 179 443 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | 4 812 | 5 832 |
Director Remuneration | | | | | | | | | | | 251 510 | 272 106 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | 256 322 | 277 938 |
Accounting Period Subsidiary | | | 2 013 | 2 014 | 2 015 | 2 016 | | | | | | |
Amounts Owed By Group Undertakings | | | | | | 410 811 | 820 567 | | | | | |
Creditors Due After One Year | 83 827 | 130 597 | 137 074 | 384 908 | 303 584 | 872 695 | | | | | | |
Creditors Due Within One Year | 502 080 | 661 686 | 476 958 | 589 161 | 851 239 | 1 426 022 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 52 812 | | | | | |
Disposals Property Plant Equipment | | | | | | | 66 845 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | | | | | | | |
Investments In Group Undertakings | | | | | | 530 | 530 | | | | | |
Number Shares Allotted | 100 | 50 | 50 | 50 | 50 | 50 | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 152 623 | 143 317 | | | | | |
Provisions For Liabilities Charges | 25 585 | 26 533 | 49 214 | 82 660 | 144 600 | 152 623 | | | | | | |
Secured Debts | 253 150 | 408 047 | 89 785 | 216 319 | 164 215 | 818 969 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 50 | 50 | 50 | 50 | 50 | | | | | | |
Tangible Fixed Assets Additions | | 88 895 | 235 423 | 544 763 | 688 018 | 1 038 791 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 431 893 | 470 180 | 640 613 | 1 058 501 | 1 485 307 | 2 368 664 | | | | | | |
Tangible Fixed Assets Depreciation | 278 215 | 294 780 | 346 654 | 338 338 | 360 253 | 428 511 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 51 254 | 84 955 | 76 625 | 117 477 | 206 048 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 34 689 | 33 081 | 84 941 | 95 562 | 137 790 | | | | | | |
Tangible Fixed Assets Disposals | | 50 608 | 64 990 | 126 875 | 261 212 | 155 434 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 396 562 | | | | | |