Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 843 385 | 1 642 493 |
Current Assets | 4 078 691 | 3 804 033 |
Debtors | 1 856 223 | 1 141 049 |
Net Assets Liabilities | 4 679 056 | 3 325 800 |
Other Debtors | 266 514 | 25 140 |
Property Plant Equipment | 2 440 172 | 963 502 |
Total Inventories | 1 379 083 | 1 020 491 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 8 000 |
Accrued Income | 100 | |
Accumulated Amortisation Impairment Intangible Assets | 250 000 | 250 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 168 315 | 3 352 389 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 138 947 |
Administration Support Average Number Employees | 18 | 17 |
Administrative Expenses | 2 009 501 | 1 905 084 |
Amounts Owed By Group Undertakings | | 77 990 |
Amount Specific Bank Loan | 173 508 | 152 408 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 121 | 114 |
Balances With Banks | 835 145 | 1 634 130 |
Bank Borrowings | 362 853 | 262 924 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | 1 303 248 | |
Cash Cash Equivalents | 843 385 | 1 642 493 |
Cash On Hand | 1 086 | 1 206 |
Comprehensive Income Expense | 482 020 | 70 002 |
Corporation Tax Payable | 78 364 | 32 430 |
Cost Sales | 6 247 709 | 5 009 197 |
Creditors | 453 240 | 284 564 |
Current Tax For Period | 78 364 | 32 430 |
Deferred Tax Assets | 1 214 | 1 214 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -22 814 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -22 814 | -12 787 |
Deferred Tax Liabilities | 103 031 | 90 244 |
Depreciation Expense Property Plant Equipment | 393 751 | 311 432 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -127 358 |
Disposals Property Plant Equipment | | -1 431 543 |
Dividend Per Share Interim | 19 | 135 |
Dividends Paid | -200 000 | -1 423 258 |
Dividends Paid On Shares Interim | 200 000 | 1 423 258 |
Finance Lease Liabilities Present Value Total | 155 083 | 68 748 |
Finished Goods Goods For Resale | 467 065 | 418 746 |
Fixed Assets | 2 440 175 | 963 504 |
Further Item Creditors Component Total Creditors | 61 400 | 36 606 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 38 550 | 23 407 |
Gain Loss On Disposals Property Plant Equipment | -78 | 7 072 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -218 | -233 |
Government Grant Income | | 196 258 |
Gross Profit Loss | 2 343 068 | 1 827 244 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -250 115 | |
Increase Decrease In Existing Provisions | | -12 787 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 311 432 |
Intangible Assets | 2 | 2 |
Intangible Assets Gross Cost | 250 002 | 250 002 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 20 998 | 15 863 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 4 163 | 3 281 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 27 232 | 15 396 |
Interest Income On Bank Deposits | 1 406 | 1 267 |
Interest Payable Similar Charges Finance Costs | 52 393 | 34 540 |
Investments Fixed Assets | 1 | |
Investments In Subsidiaries | 1 | -1 |
Minimum Operating Lease Payments Recognised As Expense | 19 550 | 26 755 |
Net Current Assets Liabilities | 2 793 938 | 2 735 890 |
Operating Profit Loss | 338 442 | 122 918 |
Other Creditors | 100 360 | 79 052 |
Other Departments Average Number Employees | 5 | 5 |
Other Employee Expense | 2 418 | 430 |
Other Interest Receivable Similar Income Finance Income | 1 406 | 1 267 |
Other Operating Income Format1 | 4 875 | 200 758 |
Other Payables Accrued Expenses | 184 684 | 220 183 |
Other Remaining Borrowings | 40 394 | 24 674 |
Ownership Interest In Subsidiary Percent | 50 | |
Pension Costs Defined Contribution Plan | 64 273 | 90 082 |
Prepayments | 81 298 | 104 295 |
Production Average Number Employees | 98 | 92 |
Profit Loss | 482 020 | 70 002 |
Profit Loss On Ordinary Activities Before Tax | 287 455 | 89 645 |
Property Plant Equipment Gross Cost | 5 608 487 | 4 315 891 |
Provisions | 101 817 | 89 030 |
Provisions For Liabilities Balance Sheet Subtotal | 101 817 | 89 030 |
Raw Materials Consumables | 207 707 | 184 163 |
Revenue From Sale Goods | 8 590 777 | 6 836 441 |
Short-term Deposits Classified As Cash Equivalents | 7 154 | 7 157 |
Social Security Costs | 321 550 | 262 978 |
Staff Costs Employee Benefits Expense | 3 795 528 | 3 495 527 |
Taxation Social Security Payable | 255 423 | 224 397 |
Tax Expense Credit Applicable Tax Rate | 54 616 | 17 033 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -250 115 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 23 111 | -1 216 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 938 | 2 612 |
Tax Increase Decrease From Other Short-term Timing Differences | -301 | 1 214 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -194 565 | 19 643 |
Total Assets Less Current Liabilities | 5 234 113 | 3 699 394 |
Total Borrowings | 453 240 | 284 564 |
Total Operating Lease Payments | 28 529 | 34 811 |
Trade Creditors Trade Payables | 367 497 | 306 116 |
Trade Debtors Trade Receivables | 1 508 311 | 933 624 |
Turnover Revenue | 8 590 777 | 6 836 441 |
Unpaid Contributions To Pension Schemes | 6 400 | 12 789 |
Wages Salaries | 3 407 287 | 3 142 037 |
Work In Progress | 704 311 | 417 582 |
Amount Specific Advance Or Credit Directors | -10 326 | -16 448 |
Amount Specific Advance Or Credit Made In Period Directors | 68 763 | 24 422 |
Amount Specific Advance Or Credit Repaid In Period Directors | -51 547 | -30 544 |
Company Contributions To Money Purchase Plans Directors | 2 792 | 20 843 |
Director Remuneration | 239 462 | 242 200 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 |