Profit & Loss |
Date of Accounts |
2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 13 332 365 | 12 465 185 | 13 939 573 | 3 264 125 | 7 971 681 | 13 222 781 |
Current Assets | 15 788 228 | 15 115 183 | 17 728 658 | 17 851 306 | 22 441 139 | 24 213 799 |
Debtors | 2 371 491 | 2 580 525 | 3 721 071 | 14 522 371 | 14 412 367 | 10 918 204 |
Net Assets Liabilities | 32 551 368 | 33 247 567 | 35 011 229 | 34 653 361 | 34 822 638 | 39 535 226 |
Other Debtors | 1 884 459 | 2 358 391 | 6 760 | 158 982 | 6 760 | 6 660 |
Property Plant Equipment | 14 015 111 | 11 020 709 | 9 942 851 | 9 630 009 | 9 219 106 | 9 285 683 |
Total Inventories | 84 372 | 69 473 | 68 014 | 64 810 | 57 091 | 72 814 |
|
Other Financial Data |
Audit Fees Expenses | 25 000 | 25 500 | 26 250 | 26 535 | 26 000 | 26 000 |
Other Non-audit Services Entity Subsidiaries Fees | 49 390 | 75 656 | 61 058 | 53 240 | 52 522 | 53 039 |
Accrued Liabilities Deferred Income | 483 849 | 378 605 | 474 344 | 164 230 | 613 129 | 748 788 |
Accumulated Amortisation Impairment Intangible Assets | 279 020 | 418 530 | 558 040 | 697 550 | 837 060 | 976 570 |
Accumulated Depreciation Impairment Property Plant Equipment | 14 728 381 | 14 382 218 | 10 739 078 | 11 187 054 | 11 489 764 | 11 912 981 |
Additional Provisions Increase From New Provisions Recognised | | | 112 000 | -135 335 | -113 028 | 579 900 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 439 599 | 166 362 | 157 136 | 15 708 | 550 642 |
Administration Support Average Number Employees | 20 | 20 | 20 | 20 | 20 | 39 |
Administrative Expenses | 7 242 497 | 6 937 547 | 6 189 030 | 6 086 689 | 7 509 093 | 12 013 647 |
Amortisation Expense Intangible Assets | 139 510 | 139 510 | 139 510 | 139 510 | 139 510 | 139 510 |
Amortisation Government Grants | | | | -2 797 090 | -4 446 959 | -35 440 |
Amounts Owed By Group Undertakings | | | 3 503 551 | 14 111 334 | 14 220 327 | 10 461 082 |
Amounts Owed To Associates Joint Ventures Participating Interests | 747 540 | 16 581 | | | | |
Amounts Owed To Directors | | | | 1 000 000 | 3 500 000 | |
Amounts Owed To Group Undertakings | 1 277 432 | 879 403 | | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 675 | 622 | 697 | 617 | 635 | 705 |
Cash Cash Equivalents Cash Flow Value | 13 610 960 | 12 693 463 | 14 513 376 | 4 223 955 | 9 780 939 | 15 200 991 |
Comprehensive Income Expense | 853 144 | 696 199 | 1 763 662 | -357 868 | 169 277 | 5 712 588 |
Corporation Tax Payable | | | 282 274 | | | 264 865 |
Corporation Tax Recoverable | 209 617 | 20 000 | | 189 200 | 25 000 | |
Cost Sales | 19 698 317 | 18 902 155 | 18 781 846 | 15 113 234 | 14 605 426 | 23 017 912 |
Creditors | 5 165 704 | 2 762 548 | 2 394 993 | 2 108 707 | 6 154 768 | 3 297 597 |
Current Tax For Period | 617 000 | 375 000 | 415 000 | -178 944 | | 1 285 743 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -62 000 | -4 000 | 112 000 | -135 335 | 110 807 | 675 770 |
Deferred Tax Liabilities | 315 000 | 311 000 | 423 000 | 287 665 | -113 028 | -17 158 |
Depreciation Expense Property Plant Equipment | 1 278 951 | 1 159 029 | 885 772 | 893 112 | 1 246 681 | 1 344 541 |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | -139 510 | -139 510 | -447 838 | -139 510 | -492 906 | -55 027 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 82 708 | 4 246 314 | 16 500 | 123 897 | 60 848 |
Disposals Property Plant Equipment | | 103 589 | 4 887 360 | 22 002 | 123 901 | 60 848 |
Dividend Declared Payable | 1 000 000 | | | | | |
Dividends Paid | 2 000 000 | | | | | 1 000 000 |
Dividends Paid Classified As Financing Activities | 1 000 000 | 1 000 000 | | | | 1 000 000 |
Dividends Paid On Shares | 1 000 000 | | | | | 1 000 000 |
Fixed Assets | 21 928 844 | 20 894 932 | 19 677 564 | 19 225 212 | 18 674 799 | 18 601 866 |
Further Item Operating Income Component Total Other Operating Income | | | | 31 378 | 29 953 | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | -377 340 | | 3 978 109 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 620 006 | 601 512 | 677 284 | 542 440 | 542 440 | 493 604 |
Gain Loss In Cash Flows From Change In Accrued Items | -194 194 | -278 882 | 3 222 | 746 942 | 324 859 | 372 330 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -125 758 | -122 603 | 1 193 272 | -1 439 398 | 1 440 768 | -65 632 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -244 577 | 31 187 | 1 984 234 | -358 444 | 159 307 | 56 952 |
Gain Loss In Cash Flows From Change In Inventories | -3 724 | 7 560 | 4 091 | -26 805 | -16 349 | -59 243 |
Gain Loss On Disposals Property Plant Equipment | 22 299 | -931 | 39 484 | 9 202 | 37 896 | 32 750 |
Government Grant Income | | | | 2 216 311 | 2 916 482 | 27 307 |
Gross Profit Loss | 8 177 143 | 7 133 563 | 7 934 466 | 1 206 857 | 3 049 047 | 17 405 310 |
Impairment Loss Reversal Property Plant Equipment | | 447 432 | | | | |
Income Expense Recognised Directly In Equity | -2 000 000 | | | | | -1 000 000 |
Income Taxes Paid Refund Classified As Operating Activities | 1 006 363 | 371 944 | 297 198 | -217 721 | -187 | 904 181 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | -6 720 767 | | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | -3 676 575 | | | -6 978 691 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 541 801 | -917 497 | 1 819 913 | -10 289 421 | 5 556 984 | 5 420 052 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 4 963 | -3 056 | -45 581 | -110 998 | -187 | 1 056 |
Increase Decrease In Existing Provisions | | -4 000 | | | 173 754 | 95 870 |
Increase Decrease In Net Debt From Cash Flows | | | | 11 289 421 | -3 056 984 | -8 920 052 |
Increase From Amortisation Charge For Year Intangible Assets | | 139 510 | 139 510 | 139 510 | 139 510 | 139 510 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 865 688 | 603 174 | 464 476 | 426 607 | 484 065 |
Increase From Impairment Loss Recognised In Other Comprehensive Income Property Plant Equipment | | 447 432 | | | | |
Intangible Assets | 6 696 478 | 6 556 968 | 6 417 458 | 6 277 948 | 6 138 438 | 5 998 928 |
Intangible Assets Gross Cost | | 6 975 498 | 6 975 498 | 6 975 498 | 6 975 498 | 6 975 498 |
Interest Income On Cash Cash Equivalents | 99 457 | 64 690 | 23 457 | 10 222 | 182 | 620 |
Interest Paid Classified As Operating Activities | | 3 465 | 3 393 | | 119 421 | 58 333 |
Interest Payable Similar Charges Finance Costs | | 3 465 | 3 393 | | 119 421 | 58 333 |
Interest Received Classified As Operating Activities | 195 752 | 72 673 | 24 957 | 14 158 | 231 | 298 050 |
Investments | 1 217 255 | 3 317 255 | 3 317 255 | 3 317 255 | 3 317 255 | 3 317 255 |
Investments Fixed Assets | 1 217 255 | 3 317 255 | 3 317 255 | 3 317 255 | 3 317 255 | 3 317 255 |
Investments In Group Undertakings | 1 217 255 | 1 217 255 | 1 217 255 | 1 217 255 | 1 217 255 | 1 217 255 |
Net Cash Flows From Used In Financing Activities | -882 060 | -1 730 959 | -16 581 | 3 797 090 | 6 946 959 | -4 464 560 |
Net Cash Flows From Used In Investing Activities | -771 232 | -819 279 | -4 138 412 | -9 227 721 | -354 739 | -1 087 004 |
Net Cash Flows From Used In Operating Activities | 2 195 093 | 1 632 741 | 5 974 906 | -4 858 790 | -1 035 236 | 10 971 616 |
Net Cash Generated From Operations | 3 005 704 | 1 935 477 | 6 250 540 | -5 090 669 | -916 233 | 11 636 080 |
Net Current Assets Liabilities | 10 622 524 | 12 352 635 | 15 333 665 | 15 742 599 | 16 286 371 | 20 916 202 |
Net Debt Funds | | | -14 513 376 | -3 223 955 | -6 280 939 | -15 200 991 |
Net Deferred Tax Liability Asset | 11 000 | 16 000 | 128 000 | 423 000 | 235 472 | 779 242 |
Number Shares Issued Fully Paid | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 |
Operating Profit Loss | 1 273 414 | 551 313 | 2 079 923 | -2 239 294 | 273 846 | 9 915 812 |
Other Creditors | 148 725 | 98 289 | 118 433 | 168 576 | 236 704 | 247 746 |
Other Departments Average Number Employees | 470 | 422 | 422 | 392 | 611 | |
Other Finance Costs | | 3 465 | 3 393 | | 119 421 | 58 333 |
Other Interest Income | 1 687 | 630 | 1 500 | 3 936 | | |
Other Interest Receivable Similar Income Finance Income | 195 752 | 72 673 | 24 957 | 14 158 | 231 | 298 050 |
Other Investments Other Than Loans | | 2 100 000 | 2 100 000 | 2 100 000 | 2 100 000 | 2 100 000 |
Other Operating Income Format1 | 338 768 | 355 297 | 334 487 | 3 017 878 | 4 733 892 | 546 040 |
Other Remaining Operating Income | 40 044 | 28 244 | 32 547 | 16 076 | 21 651 | 113 157 |
Other Taxation Social Security Payable | 1 024 782 | 901 436 | 1 009 905 | 462 410 | 1 348 949 | 1 571 583 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 56 322 | 80 388 | 135 060 | 164 734 | 178 781 | 244 476 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 56 322 | 80 388 | 135 060 | 164 734 | 178 781 | 244 476 |
Prepayments Accrued Income | 274 625 | 200 054 | 210 442 | 62 694 | 160 280 | 200 462 |
Proceeds From Borrowings Classified As Financing Activities | | | | 1 000 000 | 2 500 000 | -3 500 000 |
Proceeds From Government Grants Classified As Financing Activities | | | | 2 797 090 | 4 446 959 | 35 440 |
Proceeds From Loans Advances To Associates Joint Ventures Participating Interests Classified As Financing Activities | 117 940 | -730 959 | -16 581 | | | |
Proceeds From Sales Property Plant Equipment | 33 300 | 19 950 | 680 530 | 14 704 | 37 900 | 32 750 |
Profit Loss | 853 144 | 696 199 | 1 763 662 | -357 868 | 169 277 | 5 712 588 |
Profit Loss On Ordinary Activities Before Tax | 1 469 166 | 620 521 | 2 101 487 | -2 225 136 | 154 656 | 10 155 529 |
Property Plant Equipment Gross Cost | 28 743 492 | 25 402 927 | 20 681 929 | 20 817 063 | 20 708 870 | 21 198 664 |
Provisions | 315 000 | 311 000 | 423 000 | 287 665 | -113 028 | -17 158 |
Provisions For Liabilities Balance Sheet Subtotal | 315 000 | 311 000 | 423 000 | 287 665 | -113 028 | -17 158 |
Purchase Property Plant Equipment | 804 532 | 839 229 | 4 818 942 | 9 242 425 | 392 639 | 1 119 754 |
Raw Materials | 84 372 | 69 473 | 68 014 | 64 810 | 57 091 | 72 814 |
Rental Leasing Income | 184 734 | 213 062 | 195 641 | 173 334 | 235 329 | 368 463 |
Revenue Arising From Exchanges Goods Or Services Interest | 3 783 108 | 3 799 660 | 3 931 666 | 1 590 193 | 2 079 485 | 3 240 434 |
Revenue From Construction Contracts | 5 736 912 | 2 870 208 | 2 392 296 | 2 299 544 | 1 966 572 | 3 387 854 |
Revenue From Rendering Services | 18 355 440 | 19 365 850 | 20 392 350 | 12 430 354 | 13 608 416 | 33 794 934 |
Social Security Costs | 846 132 | 775 074 | 793 679 | 758 826 | 873 453 | 1 265 272 |
Staff Costs Employee Benefits Expense | 12 209 154 | 11 381 420 | 11 333 525 | 11 383 318 | 12 726 118 | 16 307 066 |
Tax Decrease From Utilisation Tax Losses | | | -4 370 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 5 506 |
Tax Expense Credit Applicable Tax Rate | 462 842 | 117 899 | 420 300 | -422 163 | 29 385 | 1 929 551 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 135 820 | 191 753 | 107 101 | 97 880 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 18 548 | 23 942 | -9 557 | 60 797 | -4 979 | 75 275 |
Tax Increase Decrease From Other Short-term Timing Differences | -62 000 | -118 000 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 559 963 | 367 944 | 481 419 | -425 277 | 110 620 | 1 962 569 |
Total Assets Less Current Liabilities | 32 551 368 | 33 247 567 | 35 011 229 | 34 967 811 | 34 961 170 | 39 518 068 |
Total Current Tax Expense Credit | 621 963 | 371 944 | 369 419 | -289 942 | -187 | 1 286 799 |
Total Operating Lease Payments | 719 703 | 860 031 | 946 446 | 713 246 | 811 422 | 1 421 067 |
Trade Creditors Trade Payables | 483 376 | 488 234 | 510 037 | 313 491 | 455 986 | 464 615 |
Trade Debtors Trade Receivables | 2 790 | 2 080 | 318 | 161 | 447 192 | 250 000 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | -1 576 575 | | | | |
Turnover Revenue | 27 875 460 | 26 035 718 | 26 716 312 | 16 320 091 | 17 654 473 | 40 423 222 |
Wages Salaries | 11 306 700 | 10 525 958 | 10 404 786 | 10 459 758 | 11 673 884 | 14 797 318 |
Director Remuneration | 250 425 | 429 825 | 525 176 | 767 692 | 180 540 | 180 540 |