Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 879 850 | 741 859 | 2 020 829 | 1 200 591 | 192 691 |
Current Assets | 4 438 775 | 4 534 430 | 6 119 276 | 7 778 920 | 9 412 057 |
Debtors | 1 192 579 | 1 112 189 | 1 132 435 | 1 613 241 | 1 662 414 |
Net Assets Liabilities | 8 646 248 | 8 553 105 | 8 879 243 | 9 714 536 | 9 868 563 |
Other Debtors | | 49 830 | 11 666 | 13 441 | 6 144 |
Property Plant Equipment | 6 419 690 | 6 344 342 | 5 072 644 | 5 048 851 | 5 161 246 |
Total Inventories | 2 366 346 | 2 680 382 | 2 966 012 | 4 965 088 | 7 556 952 |
|
Other Financial Data |
Audit Fees Expenses | 28 550 | 20 125 | 31 085 | 27 335 | 25 600 |
Company Contributions To Money Purchase Plans Directors | 59 334 | 62 799 | 141 299 | 148 273 | 147 771 |
Director Remuneration | 565 025 | 518 193 | 534 811 | 538 462 | 511 240 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | 3 |
Accrued Liabilities | 68 869 | 52 002 | 240 490 | 460 473 | 358 543 |
Accumulated Amortisation Impairment Intangible Assets | 115 500 | 140 434 | 165 368 | 190 303 | 215 237 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 176 203 | 1 314 701 | 1 441 188 | 1 543 841 | 1 616 854 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 1 000 | | 5 000 | |
Administrative Expenses | 1 579 319 | 1 671 779 | 1 664 978 | 1 655 007 | 2 039 645 |
Amortisation Expense Intangible Assets | | 24 934 | 24 934 | 24 935 | 24 934 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 182 | 183 | 171 | 155 | 172 |
Bank Borrowings | 679 235 | 622 866 | 56 926 | 85 868 | 82 766 |
Bank Borrowings Overdrafts | 620 690 | 565 940 | 505 145 | 661 607 | 582 416 |
Capital Commitments | 46 049 | | | | |
Comprehensive Income Expense | 502 064 | 31 848 | 451 129 | 960 284 | 279 018 |
Corporation Tax Payable | 95 000 | 15 000 | 134 000 | 233 000 | 55 000 |
Cost Sales | 12 496 379 | 12 620 515 | 15 555 410 | 21 999 965 | 26 340 450 |
Creditors | 650 690 | 595 940 | 535 145 | 691 607 | 612 416 |
Cumulative Preference Share Dividends Unpaid | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 |
Current Tax For Period | 95 000 | 15 000 | 134 000 | 233 000 | 55 000 |
Depreciation Amortisation Expense | 131 353 | 163 431 | 163 348 | 135 278 | 163 268 |
Depreciation Expense Property Plant Equipment | 131 353 | 138 498 | 138 413 | 110 343 | 138 333 |
Distribution Costs | 3 259 020 | 3 563 505 | 3 948 274 | 4 651 719 | 5 799 684 |
Dividends Paid | 124 991 | 124 991 | 124 991 | 124 991 | 124 991 |
Dividends Paid Classified As Financing Activities | -124 991 | -124 991 | -124 991 | -124 991 | -124 991 |
Dividends Paid On Shares Interim | 124 991 | 124 991 | 124 991 | 124 991 | 124 991 |
Fixed Assets | 6 641 169 | 6 568 851 | 6 472 436 | 6 423 708 | 6 511 169 |
Further Operating Expense Item Component Total Operating Expenses | -81 180 | -58 819 | -44 234 | -48 190 | -45 674 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 17 914 | 16 914 | 35 224 | 22 537 | 52 432 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 1 074 | -791 | 34 | 47 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -372 211 | 251 849 | 1 117 088 | 486 219 | 1 741 864 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -45 299 | 80 390 | -20 246 | -121 048 | -49 174 |
Gain Loss On Disposal Assets Income Statement Subtotal | 27 869 | | 417 | 1 940 | 15 541 |
Gain Loss On Disposals Property Plant Equipment | 27 869 | | 417 | 1 940 | 15 541 |
Gross Profit Loss | 5 264 010 | 5 216 621 | 5 793 588 | 7 296 312 | 8 218 729 |
Income Taxes Paid Refund Classified As Operating Activities | -98 375 | -69 950 | -15 059 | -131 830 | -230 259 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -415 360 | -137 991 | 1 278 970 | -820 238 | -1 007 900 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 67 936 | 314 036 | 285 630 | 1 999 076 | 2 591 864 |
Increase From Amortisation Charge For Year Intangible Assets | | 24 934 | 24 934 | 24 935 | 24 934 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 138 498 | 138 413 | 110 343 | 138 333 |
Intangible Assets | 221 379 | 224 409 | 199 475 | 174 540 | 149 606 |
Intangible Assets Gross Cost | 336 879 | 364 843 | 364 843 | 364 843 | |
Interest Expense On Bank Loans Similar Borrowings | 16 543 | 16 837 | 13 343 | 10 693 | 18 670 |
Interest Paid Classified As Operating Activities | -16 543 | -16 837 | -13 343 | -10 693 | -18 670 |
Interest Payable Similar Charges Finance Costs | 17 803 | 18 097 | 14 603 | 11 953 | 19 930 |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 |
Merchandise | 2 366 346 | 2 680 382 | 2 966 012 | 4 965 088 | 7 556 952 |
Net Cash Flows From Used In Financing Activities | 181 097 | 181 359 | 185 787 | 299 345 | 207 284 |
Net Cash Flows From Used In Investing Activities | 242 974 | 90 375 | 66 150 | 84 396 | 234 417 |
Net Cash Flows From Used In Operating Activities | -8 711 | -133 743 | -1 530 907 | 436 497 | 566 199 |
Net Cash Generated From Operations | -124 889 | -221 790 | -1 560 569 | 292 714 | 316 010 |
Net Current Assets Liabilities | 2 800 769 | 2 726 194 | 3 074 952 | 4 120 435 | 4 192 810 |
Net Interest Received Paid Classified As Investing Activities | -391 | -739 | -365 | -214 | -770 |
Number Shares Issued But Not Fully Paid | | 30 000 | 30 000 | 30 000 | 30 000 |
Number Shares Issued Fully Paid | | 4 854 | 4 854 | 4 854 | 4 854 |
Operating Profit Loss | 506 851 | 40 156 | 586 426 | 1 207 853 | 435 437 |
Other Creditors | | 37 295 | 39 770 | 48 324 | 56 263 |
Other Deferred Tax Expense Credit | -106 000 | 1 000 | -13 000 | 5 000 | 85 000 |
Other Interest Receivable Similar Income Finance Income | 391 | 739 | 365 | 214 | 770 |
Other Investments Other Than Loans | 100 | 100 | 100 | 100 | 100 |
Other Operating Income Format1 | 81 180 | 58 819 | 406 090 | 218 267 | 56 037 |
Other Taxation Social Security Payable | 352 134 | 291 426 | 323 200 | 239 327 | 482 448 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 143 921 | 160 904 | 247 597 | 249 670 | 270 019 |
Prepayments | 87 769 | 57 932 | 164 954 | 286 045 | 219 533 |
Proceeds From Sales Property Plant Equipment | -102 869 | | -417 | -3 000 | -15 763 |
Profit Loss | 502 064 | 31 848 | 451 129 | 960 284 | 279 018 |
Profit Loss On Ordinary Activities Before Tax | 489 439 | 22 798 | 572 188 | 1 196 114 | 416 277 |
Property Plant Equipment Gross Cost | 7 595 893 | 7 659 043 | 7 714 049 | 6 592 692 | 6 778 100 |
Provisions | 145 000 | 146 000 | 133 000 | 138 000 | 223 000 |
Provisions For Liabilities Balance Sheet Subtotal | 145 000 | 146 000 | 133 000 | 138 000 | 223 000 |
Purchase Intangible Assets | -221 379 | -27 964 | | | |
Purchase Property Plant Equipment | -124 855 | -63 150 | -66 932 | -87 610 | -250 950 |
Rental Leasing Income | 81 180 | 58 819 | 44 234 | 48 190 | 45 674 |
Repayments Borrowings Classified As Financing Activities | -56 106 | -56 368 | -60 796 | -64 596 | -82 293 |
Social Security Costs | 256 055 | 266 768 | 284 258 | 273 434 | 329 528 |
Staff Costs Employee Benefits Expense | 3 497 801 | 3 730 290 | 3 933 178 | 3 784 964 | 4 326 619 |
Tax Expense Credit Applicable Tax Rate | 92 993 | 4 332 | 108 716 | 227 262 | 79 093 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 802 | 239 | 239 | 239 | 240 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -12 625 | -9 050 | 121 059 | 235 830 | 137 259 |
Total Additions Including From Business Combinations Intangible Assets | | 27 964 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 63 150 | 66 932 | 87 610 | 250 950 |
Total Assets Less Current Liabilities | 9 441 938 | 9 295 045 | 9 547 388 | 10 544 143 | 10 703 979 |
Total Borrowings | 58 545 | 56 926 | 56 926 | 85 868 | 82 766 |
Total Current Tax Expense Credit | 93 375 | -10 050 | 134 059 | 230 830 | 52 259 |
Total Operating Lease Payments | 5 958 | 6 500 | 12 138 | 11 300 | 11 300 |
Trade Creditors Trade Payables | 1 059 167 | 1 351 296 | 2 204 418 | 2 591 493 | 4 184 227 |
Trade Debtors Trade Receivables | 1 104 810 | 1 004 427 | 955 815 | 953 997 | 1 076 979 |
Turnover Revenue | 17 760 389 | 17 837 136 | 21 348 998 | 29 296 277 | 34 559 179 |
Wages Salaries | 3 097 825 | 3 302 618 | 3 401 323 | 3 261 860 | 3 727 072 |
Additional Provisions Increase From New Provisions Recognised | | | | | 85 000 |
Cash Cash Equivalents Cash Flow Value | | 741 859 | 2 020 829 | 1 200 591 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 11 926 | 7 690 | 65 320 |
Disposals Property Plant Equipment | | | 11 926 | 8 750 | 65 542 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 359 758 | |
Government Grant Income | | | 352 354 | 169 370 | 10 363 |
Investment Property | | | 1 200 217 | 1 200 217 | 1 200 217 |
Investment Property Fair Value Model | | | 1 200 217 | 1 200 217 | |
Proceeds From Borrowings Classified As Financing Activities | | | | -250 000 | |
Unused Provision Reversed | | | 13 000 | | |