Profit & Loss |
Date of Accounts |
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 | 2 474 714 | 1 952 502 | 1 474 813 | 2 015 649 | 2 479 623 | 617 860 |
Current Assets | 4 558 814 | 4 510 246 | 5 226 140 | 6 326 564 | 6 918 183 | 4 580 671 |
Debtors | 1 756 625 | 2 190 325 | 3 373 879 | 3 756 256 | 3 905 284 | 3 550 706 |
Net Assets Liabilities | 1 575 630 | 2 579 678 | 3 236 120 | 4 100 028 | 4 959 986 | 2 932 243 |
Other Debtors | 52 382 | 445 | 3 747 | | | 7 354 |
Property Plant Equipment | 7 254 | 2 327 | 1 745 | | | |
Total Inventories | 327 475 | 367 419 | 377 448 | 554 659 | 533 276 | 412 105 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 5 000 | 8 000 |
Accrued Liabilities Deferred Income | 174 235 | 229 283 | 198 143 | 219 738 | 265 808 | 247 939 |
Accumulated Depreciation Impairment Property Plant Equipment | 48 626 | 29 564 | 30 146 | | | |
Administration Support Average Number Employees | | | | 4 | 4 | 9 |
Administrative Expenses | | | | 1 146 354 | 1 259 901 | 1 356 256 |
Amounts Owed By Group Undertakings | 68 653 | 593 937 | 1 713 135 | 1 764 706 | 2 138 197 | 2 123 727 |
Amounts Owed To Directors | | | 588 763 | 588 763 | 588 763 | 588 763 |
Amounts Owed To Group Undertakings | 1 500 000 | 463 600 | 463 600 | 463 600 | 413 600 | |
Applicable Tax Rate | | | | 19 | 19 | 22 |
Average Number Employees During Period | 41 | 46 | 49 | 49 | 57 | 58 |
Cash Cash Equivalents Cash Flow Value | | | | 2 015 649 | 2 479 623 | 617 860 |
Comprehensive Income Expense | | | | 863 908 | 859 958 | 572 257 |
Corporation Tax Payable | 160 500 | 99 500 | | 110 558 | 107 450 | 165 226 |
Cost Sales | | | | 3 743 799 | 4 333 033 | 4 135 909 |
Creditors | 2 989 038 | 1 932 495 | 1 991 765 | 2 226 536 | 1 958 197 | 1 648 428 |
Current Tax For Period | 160 500 | 99 500 | | 110 558 | 107 450 | 165 226 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -25 600 | -1 000 | | | | |
Deferred Tax Liabilities | 1 400 | 400 | | | | |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | 15 | 15 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 19 838 | | 30 146 | | |
Disposals Property Plant Equipment | | 23 989 | | 31 891 | | |
Dividends Paid | | | | | | 2 600 000 |
Dividends Paid Classified As Financing Activities | | | | | | 2 600 000 |
Dividends Paid On Shares | | | | | | 2 600 000 |
Finished Goods | 8 315 | 16 038 | 37 093 | 23 942 | 68 687 | 39 548 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | 116 608 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 124 213 | -215 231 | 46 055 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -382 377 | -149 028 | 354 578 |
Gain Loss In Cash Flows From Change In Inventories | | | | -177 211 | 21 383 | 121 171 |
Gain Loss On Disposals Property Plant Equipment | | | | -545 | | |
Government Grant Income | | | | 10 415 | | |
Gross Profit Loss | | | | 2 145 537 | 2 260 981 | 2 100 036 |
Income Expense Recognised Directly In Equity | | | | | | -2 600 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 110 558 | 107 450 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 540 836 | 463 974 | -1 861 763 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -52 507 | -62 373 | | | | |
Increase Decrease In Net Debt From Cash Flows | | | | | -513 974 | 1 448 163 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 776 | 582 | | | |
Interest Income On Bank Deposits | | | | | | 125 |
Interest Income On Cash Cash Equivalents | | | | 194 | 1 654 | 52 454 |
Interest Paid Classified As Operating Activities | | | | 35 326 | 35 326 | 58 876 |
Interest Payable Similar Charges Finance Costs | | | | 35 326 | 35 326 | 58 876 |
Interest Received Classified As Operating Activities | | | | 194 | 1 654 | 52 579 |
Loans From Directors | 588 763 | 588 763 | | | | |
Net Cash Flows From Used In Financing Activities | | | | 10 415 | -50 000 | -3 013 600 |
Net Cash Flows From Used In Investing Activities | | | | 1 200 | | |
Net Cash Flows From Used In Operating Activities | | | | 529 221 | 513 974 | 1 151 837 |
Net Cash Generated From Operations | | | | 564 353 | 658 204 | 1 265 584 |
Net Current Assets Liabilities | 1 569 776 | 2 577 751 | 3 234 375 | 4 100 028 | 4 959 986 | 2 932 243 |
Net Debt Funds | | | | -1 552 049 | -2 066 023 | -617 860 |
Net Deferred Tax Liability Asset | 1 400 | 400 | -300 | -250 | | |
Number Shares Issued Fully Paid | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 |
Operating Profit Loss | | | | 1 009 598 | 1 001 080 | 743 780 |
Other Creditors | 8 124 | 9 163 | 919 | 2 890 | 9 725 | 2 027 |
Other Finance Costs | | | | 35 326 | 35 326 | 58 876 |
Other Interest Receivable Similar Income Finance Income | | | | 194 | 1 654 | 52 579 |
Other Operating Income Format1 | | | | 10 415 | | |
Other Taxation Social Security Payable | 262 483 | 256 627 | 367 307 | 263 379 | 102 660 | 239 868 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | 43 890 | 46 451 | 48 700 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 59 459 | 64 441 | 71 860 |
Prepayments Accrued Income | 47 135 | 46 137 | 55 524 | 53 996 | 43 710 | 74 054 |
Proceeds From Government Grants Classified As Financing Activities | | | | 10 415 | | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | | -50 000 | -413 600 |
Proceeds From Sales Property Plant Equipment | | | | 1 200 | | |
Production Average Number Employees | | | | 41 | 49 | 45 |
Profit Loss | | | | 863 908 | 859 958 | 572 257 |
Profit Loss On Ordinary Activities Before Tax | | | | 974 466 | 967 408 | 737 483 |
Property Plant Equipment Gross Cost | 55 880 | 31 891 | 31 891 | | | |
Raw Materials | 238 602 | 212 381 | 239 816 | 364 485 | 316 415 | 238 954 |
Revenue From Sale Goods | | | | 5 889 336 | 6 594 014 | 6 235 945 |
Selling Average Number Employees | | | | 2 | 2 | 2 |
Social Security Costs | | | | 171 411 | 192 809 | 186 773 |
Staff Costs Employee Benefits Expense | | | | 2 129 542 | 2 217 026 | 2 449 487 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 400 | 400 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 185 148 | 183 807 | 162 323 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -75 087 | -76 775 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 332 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 165 | 418 | 2 903 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 82 393 | 36 127 | | 110 558 | 107 450 | 165 226 |
Total Assets Less Current Liabilities | 1 577 030 | 2 580 078 | 3 236 120 | 4 100 028 | 4 959 986 | 2 932 243 |
Total Current Tax Expense Credit | 107 993 | 37 127 | | | | |
Trade Creditors Trade Payables | 294 933 | 285 559 | 373 033 | 577 608 | 470 191 | 404 605 |
Trade Debtors Trade Receivables | 1 588 455 | 1 549 806 | 1 601 473 | 1 937 554 | 1 723 377 | 1 345 571 |
Turnover Revenue | | | | 5 889 336 | 6 594 014 | 6 235 945 |
Wages Salaries | | | | 1 898 672 | 1 959 776 | 2 190 854 |
Work In Progress | 80 558 | 139 000 | 100 539 | 166 232 | 148 174 | 133 603 |
Company Contributions To Money Purchase Plans Directors | | | | 15 569 | 17 990 | 23 160 |
Director Remuneration | | | | 143 266 | 156 220 | 101 380 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 158 835 | 174 210 | 124 540 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | 2 |