Profit & Loss |
Date of Accounts |
2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 495 886 | 1 435 269 | 352 650 |
Current Assets | 17 361 027 | 15 349 635 | 16 468 632 |
Debtors | 7 252 760 | 6 385 752 | 6 067 112 |
Net Assets Liabilities | 10 858 493 | 10 290 291 | 10 246 205 |
Other Debtors | 6 816 | 157 042 | 1 350 |
Property Plant Equipment | 1 536 154 | 1 417 161 | 1 254 252 |
Total Inventories | 8 612 381 | 7 528 614 | 10 048 870 |
|
Other Financial Data |
Other Non-audit Services Fees | 17 613 | 4 750 | 2 250 |
Taxation Compliance Services Fees | 2 565 | 3 000 | 3 000 |
Accrued Liabilities Deferred Income | 2 427 541 | 1 165 912 | 1 748 859 |
Accumulated Amortisation Impairment Intangible Assets | | 17 824 | 41 655 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 679 517 | 3 616 762 | 3 866 122 |
Additions Other Than Through Business Combinations Intangible Assets | | 153 030 | 17 242 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 213 551 | 160 348 |
Administrative Expenses | 2 804 116 | 2 901 262 | 2 961 090 |
Amortisation Expense Intangible Assets | | 17 824 | 23 831 |
Amortisation Impairment Expense Intangible Assets | | 17 824 | 23 831 |
Amounts Owed By Group Undertakings | 942 440 | 1 243 840 | 1 235 951 |
Amounts Owed To Group Undertakings | 623 114 | 878 794 | 958 649 |
Average Number Employees During Period | 221 | 217 | 191 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 251 775 | 201 244 | 182 115 |
Cash Cash Equivalents Cash Flow Value | 1 495 886 | 1 435 269 | 352 650 |
Corporation Tax Payable | 34 608 | | |
Corporation Tax Recoverable | | 255 193 | 312 910 |
Cost Sales | 25 412 869 | 26 798 243 | 25 823 332 |
Creditors | 210 454 | 157 686 | 103 192 |
Current Tax For Period | 324 628 | 96 807 | |
Deferred Income | 9 642 | 30 475 | 9 642 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 51 516 | 65 328 | -30 307 |
Depreciation Expense Property Plant Equipment | 356 354 | 332 544 | 307 107 |
Depreciation Impairment Expense Property Plant Equipment | 356 354 | 332 544 | 307 107 |
Distribution Costs | 1 491 436 | 1 286 560 | 1 659 555 |
Dividends Paid | 2 020 202 | 1 010 101 | |
Dividends Paid Classified As Financing Activities | -2 020 202 | -1 010 101 | |
Dividends Paid On Shares Final | 2 020 202 | 1 010 101 | |
Finance Lease Liabilities Present Value Total | 210 454 | 157 686 | 103 192 |
Finance Lease Payments Owing Minimum Gross | 262 419 | 210 916 | 157 686 |
Finished Goods Goods For Resale | 2 151 542 | 2 260 249 | 2 507 308 |
Fixed Assets | 1 536 154 | 1 552 367 | 1 382 869 |
Further Item Tax Increase Decrease Component Adjusting Items | 10 388 | -6 609 | -30 307 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 5 568 988 | 5 218 261 | 4 528 096 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -10 767 | -8 811 | 28 248 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 1 508 139 | -1 280 958 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -1 122 201 | -376 357 |
Gain Loss In Cash Flows From Change In Inventories | | -1 083 767 | 2 520 256 |
Gain Loss On Disposals Property Plant Equipment | 6 938 | | 3 731 |
Government Grant Income | 609 305 | | |
Gross Profit Loss | 5 610 993 | 4 806 136 | 4 522 270 |
Income Taxes Paid Refund Classified As Operating Activities | | -386 608 | -57 717 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 60 617 | 1 082 619 |
Increase From Amortisation Charge For Year Intangible Assets | | 17 824 | 23 831 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 332 544 | 307 107 |
Intangible Assets | | 135 206 | 128 617 |
Intangible Assets Gross Cost | | 153 030 | 170 272 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 737 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 418 | 5 469 | 4 266 |
Interest Income On Bank Deposits | 20 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 20 | | |
Interest Paid Classified As Operating Activities | | -5 469 | -4 266 |
Interest Payable Similar Charges Finance Costs | 3 155 | 5 469 | 4 266 |
Interest Received Classified As Investing Activities | -20 | | |
Net Cash Flows From Used In Operating Activities | 1 860 529 | -1 367 568 | |
Net Cash Generated From Operations | | -1 759 646 | 809 697 |
Net Current Assets Liabilities | 10 237 188 | 9 746 445 | 9 604 053 |
Net Finance Income Costs | 20 | | |
Net Interest Paid Received Classified As Operating Activities | -3 155 | | |
Operating Profit Loss | 1 913 979 | 609 503 | -70 127 |
Other Creditors | 50 675 | 71 598 | 70 486 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 395 299 | 57 747 |
Other Disposals Property Plant Equipment | | 395 299 | 73 897 |
Other Interest Receivable Similar Income Finance Income | 20 | | |
Other Operating Income Format1 | 598 538 | -8 811 | 28 248 |
Other Provisions Balance Sheet Subtotal | 544 813 | 625 925 | 442 922 |
Other Taxation Social Security Payable | 729 195 | 291 819 | 402 494 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -51 503 | -53 230 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 295 266 | 287 261 | 277 971 |
Prepayments Accrued Income | 498 983 | 584 580 | 652 179 |
Proceeds From Sales Property Plant Equipment | -6 938 | | -19 881 |
Profit Loss | 1 534 700 | 441 899 | -44 086 |
Profit Loss On Ordinary Activities Before Tax | 1 910 844 | 604 034 | -74 393 |
Property Plant Equipment Gross Cost | 5 215 671 | 5 033 923 | 5 120 374 |
Purchase Intangible Assets | | -153 030 | -17 242 |
Purchase Property Plant Equipment | | -213 551 | -160 348 |
Raw Materials Consumables | 3 779 925 | 3 178 412 | 5 160 246 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 159 582 | 224 910 | 194 603 |
Tax Expense Credit Applicable Tax Rate | 363 060 | 114 766 | -14 135 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | 53 978 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 696 | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 14 135 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 376 144 | 162 135 | -30 307 |
Total Assets Less Current Liabilities | 11 773 342 | 11 298 812 | 10 986 922 |
Total Increase Decrease In Provisions | | -81 112 | 183 003 |
Total Operating Lease Payments | 1 034 946 | 1 098 224 | 862 106 |
Trade Creditors Trade Payables | 3 197 099 | 3 111 362 | 3 619 955 |
Trade Debtors Trade Receivables | 5 804 521 | 4 145 097 | 3 864 722 |
Turnover Revenue | 31 023 862 | 31 604 379 | 30 345 602 |
Work In Progress | 2 680 914 | 2 089 953 | 2 381 316 |
Company Contributions To Defined Benefit Plans Directors | 1 506 | | |