Profit & Loss |
Date of Accounts |
2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | | | | |
Net Worth | 1 131 743 | 1 621 774 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 566 648 | 223 943 | 988 078 | 1 126 466 | 1 006 944 | 2 814 334 | 4 053 365 |
Current Assets | 2 047 852 | 2 540 026 | 2 387 072 | 2 686 311 | 3 167 002 | 3 798 321 | 5 719 448 | 6 528 150 | 6 250 684 |
Debtors | 1 286 723 | 1 456 266 | 1 651 883 | 2 162 238 | 1 946 722 | 2 206 511 | 3 442 758 | 3 088 264 | 1 879 025 |
Net Assets Liabilities | | | 1 850 332 | 1 852 201 | 2 144 026 | 2 487 506 | 3 123 751 | 4 528 086 | 5 000 752 |
Other Debtors | | | | 55 904 | 85 540 | 133 570 | 278 057 | 167 012 | 161 530 |
Property Plant Equipment | | | 85 131 | 73 215 | 84 315 | 60 185 | 124 356 | 140 840 | 116 305 |
Total Inventories | | | 168 541 | 300 130 | 232 202 | 465 344 | 1 269 746 | 625 552 | |
Cash Bank In Hand | 643 415 | 986 546 | | | | | | | |
Intangible Fixed Assets | 8 813 | 6 148 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 131 743 | 1 621 774 | | | | | | | |
Stocks Inventory | 117 714 | 97 214 | | | | | | | |
Tangible Fixed Assets | 47 565 | 46 285 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 60 000 | 60 000 | | | | | | | |
Profit Loss Account Reserve | 1 071 743 | 1 561 774 | | | | | | | |
Shareholder Funds | 1 131 743 | 1 621 774 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 9 000 | 8 775 |
Accrued Liabilities Deferred Income | | | | | | | 74 668 | 192 901 | 153 225 |
Accumulated Amortisation Impairment Intangible Assets | | | 23 158 | 25 822 | 26 642 | 26 642 | 26 642 | 26 642 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 71 403 | 92 023 | 114 407 | 142 200 | 173 056 | 218 749 | 267 778 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 15 417 | 49 393 | 3 663 | 95 027 | 89 698 | 24 494 |
Administrative Expenses | | | | | | | 1 119 465 | 1 507 007 | 1 484 919 |
Average Number Employees During Period | | | | 65 | 75 | 76 | 106 | 96 | 74 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 21 042 | 14 029 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 126 466 | 1 006 944 | 2 814 334 | 4 053 365 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | -1 775 | -1 600 |
Cash Receipts From Sales Interests In Associates | | | | | | | -1 575 | -1 775 | |
Corporation Tax Payable | | | 60 912 | 36 556 | 78 783 | 108 823 | 159 856 | 342 846 | 246 650 |
Cost Sales | | | | | | | 15 229 877 | 16 647 494 | 10 045 986 |
Creditors | | | 609 180 | 896 128 | 1 090 838 | 1 360 931 | 2 697 886 | 18 041 | 12 344 |
Current Tax For Period | | | | | | | 159 856 | 342 846 | 246 691 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 12 097 | 6 833 | -3 878 |
Depreciation Expense Property Plant Equipment | | | | | | | 30 858 | 51 553 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 30 857 | 51 553 | 49 029 |
Distribution Costs | | | | | | | 641 760 | 540 931 | 416 188 |
Dividends Paid | | | | | | | 100 000 | 100 000 | 375 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -100 000 | -100 000 | -375 000 |
Dividends Paid On Shares | | | | 820 | | | | | |
Dividends Paid On Shares Interim | | | | | | | 100 000 | 100 000 | 375 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 18 041 | 12 344 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 23 738 | 18 041 |
Finished Goods Goods For Resale | | | | | | | 691 900 | 411 783 | 223 310 |
Fixed Assets | 56 378 | 52 433 | 88 615 | 74 035 | 84 315 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 12 097 | 6 833 | -3 878 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 856 450 | 691 650 | 526 850 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 285 922 | 792 710 | 668 896 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 1 237 822 | -352 719 | -1 207 639 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 804 403 | -644 194 | -307 258 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 11 124 | |
Government Grant Income | | | | | | | 2 263 | | |
Gross Profit Loss | | | | | | | 2 667 160 | 3 902 795 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -108 822 | -159 856 | -344 670 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 119 522 | -1 807 390 | -1 239 031 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 1 783 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 664 | 820 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 26 245 | 27 245 | 27 792 | 30 858 | 51 553 | 49 029 |
Intangible Assets | | | 3 484 | 820 | | | | | |
Intangible Assets Gross Cost | | | 26 642 | 26 642 | 26 642 | 26 642 | 26 642 | 26 642 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 843 | |
Interest Paid Classified As Operating Activities | | | | | | | | -843 | -771 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 843 | 771 |
Interest Received Classified As Investing Activities | | | | | | | | | -40 |
Key Management Personnel Compensation Total | | | | | | | 51 190 | 52 596 | 80 957 |
Net Cash Generated From Operations | | | | | | | -182 752 | -2 099 489 | -1 988 023 |
Net Current Assets Liabilities | 1 184 878 | 1 580 720 | 1 777 892 | 1 790 183 | 2 076 164 | 2 437 390 | 3 021 562 | 4 434 287 | 4 921 913 |
Net Finance Income Costs | | | | | | | | | 40 |
Operating Profit Loss | | | | | | | 908 198 | 1 854 857 | |
Other Creditors | | | 35 118 | 44 861 | 76 452 | 84 314 | 3 831 | 133 070 | 3 776 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 5 625 | 4 861 | | | 5 860 | |
Other Disposals Property Plant Equipment | | | | 6 713 | 15 909 | | | 27 521 | |
Other Interest Income | | | | | | | | | 40 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 40 |
Other Operating Income Format1 | | | | | | | 2 263 | | |
Other Taxation Social Security Payable | | | | | 29 116 | 28 938 | -19 884 | 194 225 | 98 901 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 23 738 | -5 697 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 34 717 | 180 788 | 36 718 |
Prepayments Accrued Income | | | | | | | 27 241 | 76 976 | 68 379 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -32 785 | |
Profit Loss | | | | | | | 736 245 | 1 504 335 | 847 666 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 908 198 | 1 854 014 | 1 092 262 |
Property Plant Equipment Gross Cost | | | 156 534 | 165 238 | 198 722 | 202 385 | 297 412 | 359 589 | 384 083 |
Provisions For Liabilities Balance Sheet Subtotal | | | 16 175 | 12 017 | 16 453 | 10 069 | 22 167 | | |
Purchase Property Plant Equipment | | | | | | | -95 027 | -89 698 | -24 494 |
Social Security Costs | | | | | | | 177 684 | 195 509 | |
Staff Costs Employee Benefits Expense | | | | | | | 2 362 696 | 2 710 221 | 2 182 123 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 22 167 | 29 000 | 25 122 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 172 558 | 352 263 | 273 066 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -15 235 | -8 444 | 5 217 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | -33 535 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 2 533 | -973 | 1 943 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 171 953 | 349 679 | 244 596 |
Total Assets Less Current Liabilities | 1 241 256 | 1 633 153 | 1 866 507 | 1 864 218 | 2 160 479 | 2 497 575 | 3 145 918 | 4 575 127 | 5 038 218 |
Total Current Tax Expense Credit | | | | | | | | 342 846 | 248 474 |
Total Operating Lease Payments | | | | | | | 11 829 | 11 829 | |
Trade Creditors Trade Payables | | | 513 150 | 814 711 | 906 487 | 1 138 856 | 2 479 415 | 1 225 124 | 820 522 |
Trade Debtors Trade Receivables | | | 1 576 822 | 2 106 334 | 1 861 182 | 2 072 941 | 3 164 701 | 2 844 276 | 1 649 116 |
Turnover Revenue | | | | | | | 17 897 037 | 20 550 289 | |
Wages Salaries | | | | | | | 2 150 295 | 2 333 924 | 1 988 046 |
Work In Progress | | | | | | | 577 846 | 213 769 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 1 317 | 146 372 | |
Director Remuneration | | | | | | | 76 578 | 83 676 | 80 957 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 77 895 | 230 048 | 82 278 |
Creditors Due After One Year | 100 000 | | | | | | | | |
Creditors Due Within One Year | 862 974 | 959 306 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 17 829 | 20 494 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 665 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 26 642 | 26 642 | | | | | | | |
Number Shares Allotted | | 60 000 | | | | | | | |
Par Value Share | | 1 | | | | | | | |
Provisions For Liabilities Charges | 9 513 | 11 379 | | | | | | | |
Secured Debts | 100 000 | 100 000 | | | | | | | |
Share Capital Allotted Called Up Paid | 60 000 | 60 000 | | | | | | | |
Tangible Fixed Assets Additions | | 17 303 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 85 187 | 98 490 | | | | | | | |
Tangible Fixed Assets Depreciation | 37 622 | 52 205 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 102 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 519 | | | | | | | |
Tangible Fixed Assets Disposals | | 4 000 | | | | | | | |
Amount Specific Advance Or Credit Directors | 14 562 | 9 992 | | | | | | | |