Profit & Loss |
Date of Accounts |
2018-04-30 | 2019-08-02 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 63 489 | 1 912 168 | 1 029 290 | | | | |
Current Assets | 1 762 372 | 4 598 133 | 6 342 001 | 100 | 100 | 100 | 100 |
Debtors | 1 698 883 | 2 138 887 | 5 018 902 | 100 | -100 | | |
Net Assets Liabilities | 1 713 321 | 1 891 758 | 147 253 | 100 | 100 | 100 | 100 |
Other Debtors | 127 832 | 349 408 | 2 075 709 | | | | |
Property Plant Equipment | | 5 583 285 | 5 443 009 | | | | |
Total Inventories | | 547 078 | 293 809 | | | | |
|
Other Financial Data |
Audit Fees Expenses | 2 500 | 8 112 | 3 685 | 900 | | | |
Other Non-audit Services Fees | | | | 24 600 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | 1 139 597 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 184 407 | | | | |
Acquired Through Business Combinations Intangible Assets | | 35 222 753 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 44 131 | 205 345 | | | |
Administration Support Average Number Employees | | 151 | 150 | 148 | 2 | | |
Administrative Expenses | 1 944 305 | 2 622 503 | 2 649 186 | 6 366 499 | | | |
Amortisation Expense Intangible Assets | | | 1 139 597 | | | | |
Amounts Owed By Related Parties | 1 473 977 | | | | | | |
Amounts Owed To Related Parties | | 36 847 294 | 41 010 806 | | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | 298 | 360 | 366 | 344 | 2 | | |
Bank Borrowings | 2 279 875 | | | | | | |
Bank Borrowings Overdrafts | | -593 562 | | | | | |
Bank Overdrafts | | 593 562 | | | | | |
Corporation Tax Payable | 108 390 | 52 787 | | | | | |
Cost Sales | 11 489 347 | 17 009 801 | 2 226 036 | 10 379 470 | | | |
Creditors | 2 442 057 | 885 557 | 884 356 | | | | |
Current Tax For Period | 108 390 | 52 787 | 384 | | | | |
Deferred Income | | 572 920 | 586 924 | | | | |
Depreciation Expense Property Plant Equipment | | | 184 407 | 1 147 184 | | | |
Dividends Paid | -74 153 | -31 746 | | | | | |
Finance Lease Liabilities Present Value Total | 68 605 | 155 986 | 155 986 | | | | |
Finance Lease Payments Owing Minimum Gross | 255 945 | 468 623 | 453 418 | | | | |
Financial Assets Acquired | | 3 521 568 | | | | | |
Financial Liabilities Assumed | | -8 113 878 | | | | | |
Fixed Assets | 3 675 000 | 40 833 528 | 39 553 655 | | | | |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | | -7 602 141 | | | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -1 331 591 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 53 623 | 6 126 634 | 7 049 222 | | | | |
Goodwill Arising On Business Combination | | 35 250 243 | | | | | |
Government Grant Income | | | | 116 605 | | | |
Gross Profit Loss | 2 475 647 | 2 892 532 | 905 700 | 7 228 460 | | | |
Income From Other Fixed Asset Investments | 100 000 | 125 000 | | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 5 583 285 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -9 | | -384 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 139 597 | 6 462 544 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 184 407 | 1 147 184 | | | |
Intangible Assets | | 35 250 243 | 34 110 646 | | | | |
Intangible Assets Gross Cost | | 35 250 243 | 35 250 243 | | | | |
Intangible Assets Other Than Goodwill Acquired | | 10 000 | | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 68 331 | 110 492 | | | | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 27 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | -7 577 | -21 834 | -1 248 | | | | |
Interest Income On Bank Deposits | 156 | 258 | | | | | |
Interest Payable Similar Charges Finance Costs | 75 935 | 132 326 | 1 248 | 23 070 | | | |
Inventories Acquired | | 596 076 | | | | | |
Investments Fixed Assets | 3 675 000 | | | | | | |
Investments In Associates | 3 675 000 | 10 000 | | | | | |
Minimum Operating Lease Payments Recognised As Expense | 71 627 | 680 367 | 156 454 | | | | |
Net Current Assets Liabilities | 480 378 | -38 056 213 | -38 522 046 | 100 | 100 | 100 | 100 |
Net Identifiable Assets Liabilities Acquired | | 1 597 051 | | | | | |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 | | |
Operating Profit Loss | 531 642 | 270 029 | -1 742 873 | 985 782 | | | |
Other Creditors | 103 174 | 3 462 089 | 854 021 | | | | |
Other Departments Average Number Employees | | 106 | 113 | 99 | | | |
Other Interest Expense | | | -1 248 | -23 070 | | | |
Other Interest Receivable Similar Income Finance Income | 156 | 258 | | | | | |
Other Operating Income Format1 | 300 | | 613 | 123 821 | | | |
Other Payables Accrued Expenses | 49 686 | 418 804 | 1 013 631 | | | | |
Other Remaining Operating Income | | | 588 | 7 161 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Pension Costs Defined Contribution Plan | 122 116 | 223 703 | 70 237 | 474 951 | | | |
Prepayments | 86 205 | 406 465 | 561 923 | | | | |
Production Average Number Employees | | 103 | 103 | 97 | | | |
Profit Loss | 447 473 | 210 183 | -1 744 505 | -147 153 | | | |
Profit Loss On Ordinary Activities Before Tax | 555 863 | 262 961 | -1 744 121 | -147 537 | | | |
Property Plant Equipment Acquired | | 5 583 285 | | | | | |
Property Plant Equipment Gross Cost | | 5 583 285 | 5 627 416 | | | | |
Raw Materials Consumables | | 547 078 | 293 809 | | | | |
Rental Income From Sub-leases | 300 | | 25 | 55 | | | |
Revenue From Rendering Services | 10 528 862 | 19 846 959 | | | | | |
Revenue From Sale Goods | 3 436 132 | 55 374 | | | | | |
Social Security Costs | | | 140 473 | 724 489 | | | |
Staff Costs Employee Benefits Expense | 8 697 674 | 12 628 782 | 1 683 238 | 9 238 181 | | | |
Taxation Social Security Payable | 183 786 | 875 770 | 894 117 | | | | |
Tax Expense Credit Applicable Tax Rate | 105 614 | 49 963 | -331 383 | -28 032 | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 62 114 | 27 648 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 776 | 2 815 | 269 653 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 108 390 | 52 778 | 384 | -384 | | | |
Total Assets Less Current Liabilities | 4 155 378 | 2 777 315 | 1 031 609 | 100 | 100 | 100 | 100 |
Total Borrowings | 2 442 057 | 312 637 | 297 432 | | | | |
Total Increase Decrease From Revaluations Intangible Assets | | 27 490 | | -35 250 243 | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | -5 832 761 | | | |
Total Operating Lease Payments | 71 627 | | | | | | |
Trade Creditors Trade Payables | 636 833 | 248 054 | 771 329 | | | | |
Trade Debtors Trade Receivables | 10 869 | 1 383 014 | 2 381 270 | | | | |
Turnover Revenue | 13 964 994 | 19 902 333 | 3 131 736 | 17 397 311 | | | |
Unpaid Contributions To Pension Schemes | | 50 304 | 110 986 | | | | |
Useful Life Goodwill In Years | | 5 | | | | | |
Wages Salaries | 8 575 558 | 12 405 079 | 1 472 528 | 8 038 741 | | | |