Profit & Loss |
Date of Accounts |
2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-29 | 2022-10-31 |
Currency |
| | | | | | | | | |
Net Worth | 556 764 | 699 952 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 554 735 | 907 241 | 874 471 | 1 055 793 | 1 282 842 | 170 805 | 134 485 | 116 931 |
Current Assets | 763 673 | 1 090 240 | 1 582 133 | 2 558 268 | 2 813 785 | 3 249 973 | 3 039 734 | 2 054 089 | 2 171 492 | 271 705 |
Debtors | 710 120 | 969 324 | 1 027 398 | 1 651 027 | 1 939 314 | 2 194 180 | 1 756 892 | 1 883 284 | 2 037 007 | 154 774 |
Net Assets Liabilities | | | 993 445 | 1 125 904 | 1 237 140 | 1 302 370 | 906 068 | -45 671 | -895 553 | -303 952 |
Other Debtors | | | 1 140 | 1 140 | 1 140 | 1 140 | 16 469 | 5 021 | 1 153 035 | |
Property Plant Equipment | | | 2 634 522 | 2 748 424 | 3 045 313 | 3 429 296 | 4 166 098 | 3 110 913 | 2 026 535 | 100 995 |
Cash Bank In Hand | 53 553 | 120 916 | | | | | | | | |
Intangible Fixed Assets | 58 005 | 52 961 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 556 764 | 699 952 | | | | | | | | |
Tangible Fixed Assets | 1 837 496 | 2 235 241 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | | | | | | | | |
Profit Loss Account Reserve | 546 764 | 689 952 | | | | | | | | |
Shareholder Funds | 556 764 | 699 952 | | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 507 083 | 512 127 | 589 360 | 678 259 | 825 487 | 972 715 | 1 119 943 | 892 049 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 692 620 | 2 254 228 | 2 529 726 | 2 827 736 | 2 661 870 | 2 824 993 | 2 756 344 | 56 120 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 30 112 | 2 911 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | | 76 320 | 140 857 | 154 774 |
Average Number Employees During Period | | | 67 | 76 | 90 | 104 | 91 | 67 | 42 | 16 |
Bank Borrowings Overdrafts | | | 271 968 | | | | | 540 135 | 363 080 | 164 504 |
Creditors | | | 1 094 674 | 1 546 670 | 1 986 884 | 2 129 408 | 2 530 497 | 1 961 840 | 3 733 188 | 524 246 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 25 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | 314 972 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 257 246 | 738 805 | 744 387 | 1 467 827 | 493 048 | 573 604 | 2 823 211 |
Disposals Intangible Assets | | | | | 207 500 | | | | | 396 291 |
Disposals Property Plant Equipment | | | | 457 091 | 1 309 810 | 1 157 260 | 2 732 533 | 1 059 280 | 1 183 139 | 4 628 675 |
Fixed Assets | 1 895 501 | 2 288 202 | 2 682 439 | 3 382 137 | 3 394 293 | 4 039 377 | 4 628 951 | 3 426 538 | 2 195 032 | 101 095 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 5 044 | 77 233 | 88 899 | 147 228 | 147 228 | 147 228 | 87 078 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 818 854 | 1 014 303 | 1 042 397 | 1 301 961 | 656 171 | 504 955 | 122 987 |
Intangible Assets | | | 47 917 | 633 713 | 348 980 | 610 081 | 462 853 | 315 625 | 168 397 | |
Intangible Assets Gross Cost | | | 555 000 | 1 145 840 | 938 340 | 1 288 340 | 1 288 340 | | 1 288 340 | 892 049 |
Investments | | | | | | | | | 100 | 100 |
Investments Fixed Assets | | | | | | | | | 100 | 100 |
Investments In Group Undertakings | | | | | | | -824 071 | | 100 | 100 |
Net Current Assets Liabilities | -427 378 | -780 711 | -475 063 | -610 390 | -108 269 | -578 599 | -1 163 386 | -1 510 369 | -1 561 696 | -252 541 |
Other Creditors | | | 126 884 | 135 702 | 167 344 | 159 537 | 679 990 | 162 966 | 1 088 304 | 39 781 |
Other Taxation Social Security Payable | | | 31 007 | 34 439 | 40 699 | 41 335 | 39 259 | 119 119 | 788 464 | 256 354 |
Property Plant Equipment Gross Cost | | | 4 327 142 | 5 002 652 | 5 575 039 | 6 257 032 | 6 827 968 | 5 935 906 | 4 782 879 | 157 115 |
Total Assets Less Current Liabilities | 1 468 123 | 1 507 491 | 2 207 376 | 2 771 747 | 3 286 024 | 3 460 778 | 3 465 565 | 1 916 169 | 1 533 573 | -151 446 |
Trade Creditors Trade Payables | | | 392 997 | 921 835 | 1 066 717 | 1 228 551 | 1 041 609 | 977 119 | 1 493 340 | 63 607 |
Trade Debtors Trade Receivables | | | 435 036 | 598 117 | 1 069 738 | 1 151 059 | 688 208 | 817 122 | 743 115 | |
Amount Specific Advance Or Credit Directors | | 257 055 | 242 900 | 246 488 | 340 634 | 351 720 | 329 133 | 269 137 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 492 666 | 633 588 | 742 596 | 702 001 | 698 637 | 284 738 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 506 821 | 630 000 | 648 450 | 690 915 | 721 224 | 344 734 | | |
Audit Fees Expenses | | | | | | | 10 000 | 10 000 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 20 000 | 64 876 | 13 600 | -13 600 | | |
Director Remuneration | | | 187 522 | 195 974 | 201 361 | 184 256 | 179 527 | 284 693 | | |
Accrued Liabilities | | | 171 558 | 271 718 | 288 853 | 250 694 | 85 907 | 21 069 | | |
Administrative Expenses | | | 5 049 305 | 6 484 309 | 7 603 218 | 8 666 965 | 8 948 932 | 5 431 865 | | |
Amortisation Expense Intangible Assets | | | 5 044 | 5 044 | 77 233 | 88 899 | 147 228 | 147 228 | | |
Applicable Tax Rate | | | 21 | 20 | 20 | 19 | 19 | 19 | | |
Bank Borrowings | | | 338 509 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 554 735 | 907 241 | | | 1 282 842 | | | |
Comprehensive Income Expense | | | 801 820 | 796 959 | 795 686 | 765 445 | 303 898 | -620 909 | | |
Corporation Tax Payable | | | 175 769 | 234 188 | 259 999 | 260 000 | 62 574 | | | |
Cost Sales | | | 1 200 291 | 1 587 636 | 2 419 559 | 2 880 191 | 2 666 638 | 1 859 254 | | |
Creditors Due After One Year | 853 440 | 723 374 | | | | | | | | |
Creditors Due Within One Year | 1 191 051 | 1 870 951 | | | | | | | | |
Current Tax For Period | | | 175 769 | 231 932 | 259 998 | 260 000 | 62 574 | -62 574 | | |
Depreciation Amortisation Expense | | | 684 753 | 823 898 | 1 091 537 | 1 131 294 | 1 449 192 | 804 450 | | |
Depreciation Expense Property Plant Equipment | | | 117 051 | 252 376 | 231 479 | 287 058 | 387 687 | 191 622 | | |
Dividends Paid | | | 508 327 | 664 500 | 684 450 | 699 915 | 700 000 | 330 830 | | |
Dividends Paid Classified As Financing Activities | | | -508 327 | -664 500 | -684 450 | -699 915 | -700 000 | -330 830 | | |
Dividends Received Classified As Investing Activities | | | | | | | -138 303 | | | |
Finance Lease Liabilities Present Value Total | | | 822 706 | 296 670 | 736 884 | 709 408 | 1 460 497 | 1 041 840 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -89 700 | -59 800 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | -750 000 | -11 387 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 5 098 | 209 064 | 44 442 | 50 382 | 45 287 | 42 395 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 340 313 | 278 951 | 488 161 | 92 755 | 284 517 | -476 862 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -72 229 | -620 041 | -194 141 | -243 780 | 414 701 | -98 145 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 1 541 | -987 | -30 782 | -1 772 | 139 995 | 84 462 | | |
Gain Loss On Disposals Property Plant Equipment | | | 1 541 | -987 | -30 782 | -1 772 | 139 995 | 84 462 | | |
Gross Profit Loss | | | 6 157 114 | 7 613 460 | 8 827 626 | 9 863 863 | 9 397 886 | 4 564 440 | | |
Income From Other Fixed Asset Investments | | | | | | | 138 303 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -158 179 | -173 513 | -234 187 | -222 385 | -217 106 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 433 819 | 352 506 | -32 770 | 181 322 | 227 049 | -1 112 037 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -37 614 | -42 894 | -1 169 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 496 995 | 502 039 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 044 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 555 000 | | | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 16 044 | 35 287 | 110 312 | 87 419 | 108 450 | 57 911 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 79 084 | 85 057 | 95 585 | 64 948 | 95 429 | 99 953 | | |
Interest Paid Classified As Operating Activities | | | -16 044 | -35 287 | -110 312 | -87 419 | -108 450 | -57 911 | | |
Interest Payable Similar Charges Finance Costs | | | 95 128 | 120 344 | 205 897 | 152 367 | 203 879 | 157 864 | | |
Issue Equity Instruments | | | | | | -300 | -200 | | | |
Net Cash Flows From Used In Financing Activities | | | 294 530 | -158 000 | 891 459 | -155 287 | 48 870 | 1 016 088 | | |
Net Cash Flows From Used In Investing Activities | | | 1 077 449 | 1 124 583 | 1 341 974 | 1 778 152 | 1 760 465 | -483 476 | | |
Net Cash Flows From Used In Operating Activities | | | -1 805 798 | -1 319 089 | -2 200 663 | -1 804 187 | -2 036 384 | 579 425 | | |
Net Cash Generated From Operations | | | -2 059 105 | -1 612 946 | -2 640 747 | -2 178 939 | -2 457 369 | 421 561 | | |
Operating Profit Loss | | | 1 107 809 | 1 129 151 | 1 224 408 | 1 196 898 | 448 954 | -566 542 | | |
Other Comprehensive Income Expense Net Tax | | | | | | -89 700 | -59 800 | | | |
Other Deferred Tax Expense Credit | | | 35 092 | -20 084 | -37 173 | -33 000 | | -40 923 | | |
Other Remaining Borrowings | | | | 1 250 000 | 1 250 000 | 1 420 000 | 1 070 000 | 920 000 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 99 702 | -85 403 | -112 863 | 786 288 | 815 956 | -785 389 | | |
Payments To Redeem Own Shares | | | | | | -90 000 | -60 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 1 441 | 7 907 | 31 918 | 87 580 | 59 426 | 12 413 | | |
Prepayments | | | 348 322 | 805 282 | 527 802 | 690 261 | 723 082 | 703 761 | | |
Proceeds From Borrowings Classified As Financing Activities | | | -150 000 | -1 250 000 | | -1 420 000 | | -650 000 | | |
Proceeds From Sales Property Plant Equipment | | | -184 112 | -198 858 | -540 223 | -411 101 | -1 478 772 | -639 307 | | |
Profit Loss | | | 801 820 | 796 959 | 795 686 | 855 145 | 363 698 | -620 909 | | |
Profit Loss On Ordinary Activities Before Tax | | | 1 012 681 | 1 008 807 | 1 018 511 | 1 044 531 | 383 378 | -724 406 | | |
Provisions | | | 119 257 | 99 173 | 62 000 | 29 000 | 29 000 | -11 923 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 119 257 | 99 173 | 62 000 | 29 000 | 29 000 | | | |
Provisions For Liabilities Charges | 57 919 | 84 165 | | | | | | | | |
Purchase Intangible Assets | | | | -290 840 | | -350 000 | | | | |
Purchase Property Plant Equipment | | | -1 261 561 | -1 032 601 | -1 882 197 | -1 839 253 | -3 303 469 | -167 218 | | |
Repayments Borrowings Classified As Financing Activities | | | -50 060 | -338 509 | | -1 250 000 | -150 000 | -609 865 | | |
Secured Debts | 1 456 181 | 1 763 344 | | | | | | | | |
Social Security Costs | | | 109 415 | 134 497 | 171 402 | 185 253 | 198 585 | 163 205 | | |
Staff Costs Employee Benefits Expense | | | 1 368 778 | 1 644 167 | 2 108 106 | 2 576 337 | 2 499 297 | 1 856 592 | | |
Tangible Fixed Assets Additions | | 1 201 610 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 154 250 | 3 739 188 | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 316 754 | 1 503 947 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 543 319 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 356 126 | | | | | | | | |
Tangible Fixed Assets Disposals | | 616 672 | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 26 278 | | | |
Tax Expense Credit Applicable Tax Rate | | | 207 600 | 201 761 | 198 610 | 198 461 | 72 842 | -137 637 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -37 651 | 28 927 | 57 607 | 41 787 | 28 483 | 32 099 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 4 375 | 3 499 | 3 781 | 15 045 | 5 157 | 3 210 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 210 861 | 211 848 | 222 825 | 189 386 | 19 680 | -103 497 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 590 840 | | 350 000 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 132 601 | 1 882 197 | 1 839 253 | 3 303 469 | 167 218 | | |
Total Borrowings | | | 1 962 986 | 2 789 074 | 2 676 211 | 3 632 497 | 4 098 453 | 3 703 199 | | |
Total Current Tax Expense Credit | | | | | 259 998 | 222 386 | 19 680 | -62 574 | | |
Total Operating Lease Payments | | | 1 656 179 | 2 250 933 | 2 210 150 | 141 739 | 69 921 | 16 932 | | |
Turnover Revenue | | | 7 357 405 | 9 201 096 | 11 247 185 | 12 744 054 | 12 064 524 | 6 423 694 | | |
Wages Salaries | | | 1 257 922 | 1 501 763 | 1 904 786 | 2 303 504 | 2 241 286 | 1 680 974 | | |
Advances Credits Directors | 288 645 | 257 055 | | | | | | | | |
Advances Credits Made In Period Directors | 349 682 | | | | | | | | | |
Advances Credits Repaid In Period Directors | 406 000 | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 76 320 | | |
Other Operating Income Format1 | | | | | | | | 300 883 | | |