Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 978 535 | 3 978 707 | 2 044 410 | 1 898 387 |
Current Assets | 7 837 120 | 5 857 725 | 6 908 059 | 7 502 518 |
Debtors | 4 321 955 | 1 467 839 | 4 628 117 | 5 290 364 |
Net Assets Liabilities | 4 348 920 | 4 517 440 | 4 801 574 | 5 602 541 |
Other Debtors | 878 241 | 115 564 | 673 747 | 472 510 |
Property Plant Equipment | 343 881 | 216 888 | 94 461 | 140 257 |
Total Inventories | 536 630 | 411 179 | 235 532 | 313 767 |
|
Other Financial Data |
Audit Fees Expenses | 23 000 | 18 756 | 15 311 | |
Director Remuneration | 260 547 | 137 424 | 96 137 | |
Dividend Recommended By Directors | | 10 000 | | |
Accrued Liabilities Deferred Income | 1 218 094 | 649 883 | 790 366 | |
Accumulated Amortisation Impairment Intangible Assets | 57 397 | 61 412 | 86 036 | 97 751 |
Accumulated Depreciation Impairment Property Plant Equipment | 988 221 | 868 154 | 791 461 | 867 025 |
Additional Provisions Increase From New Provisions Recognised | | -46 561 | | |
Administrative Expenses | 4 786 704 | 4 172 881 | 1 949 131 | |
Amortisation Expense Intangible Assets | 17 340 | 22 459 | 24 624 | |
Amounts Owed By Group Undertakings | | | 3 211 103 | 3 466 151 |
Amounts Recoverable On Contracts | 36 910 | 49 821 | 15 993 | |
Applicable Tax Rate | 19 | 19 | 19 | |
Average Number Employees During Period | 81 | 72 | 26 | 28 |
Bank Borrowings | | | 25 000 | |
Bank Borrowings Overdrafts | | | 449 015 | 347 081 |
Bank Overdrafts | | | 42 595 | |
Cash Cash Equivalents Cash Flow Value | 2 978 535 | 3 978 707 | 2 001 815 | |
Comprehensive Income Expense | 609 526 | 178 520 | 284 134 | |
Corporation Tax Payable | 174 709 | 106 885 | | |
Corporation Tax Recoverable | | | 126 817 | |
Cost Sales | 17 949 139 | 7 930 841 | 3 124 789 | |
Creditors | 4 012 309 | 1 556 253 | 449 015 | 347 081 |
Current Tax For Period | 162 711 | 106 886 | | |
Depreciation Amortisation Expense | 251 038 | 177 286 | 109 436 | |
Depreciation Expense Property Plant Equipment | 233 698 | 154 836 | 84 812 | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 18 444 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 274 903 | 161 505 | |
Disposals Intangible Assets | | 223 694 | | |
Disposals Property Plant Equipment | | 275 111 | 208 720 | |
Dividends Paid | 200 000 | 10 000 | | |
Dividends Paid Classified As Financing Activities | -200 000 | -10 000 | | |
Dividends Paid On Shares Interim | 200 000 | 10 000 | | |
Fixed Assets | 599 434 | 244 732 | 125 680 | 235 360 |
Further Operating Expense Item Component Total Operating Expenses | 243 120 | 252 700 | 241 424 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 252 955 | 241 423 | 235 024 | 290 209 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -15 846 | -20 175 | -9 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 561 762 | -2 388 232 | 356 143 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 545 289 | 2 854 116 | 50 825 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | -200 393 | | |
Gain Loss On Disposals Property Plant Equipment | | -200 393 | 14 793 | |
Gross Profit Loss | 5 577 395 | 3 655 276 | 1 823 096 | |
Income Taxes Paid Refund Classified As Operating Activities | -11 482 | -149 081 | -106 885 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 616 590 | 1 000 172 | -1 976 892 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 23 480 | -25 629 | -111 393 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 44 599 | -125 451 | -175 647 | |
Increase From Amortisation Charge For Year Intangible Assets | | 22 459 | 24 624 | 11 715 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 154 836 | 84 812 | 75 564 |
Intangible Assets | 255 553 | 27 844 | 31 220 | 95 103 |
Intangible Assets Gross Cost | 312 950 | 89 256 | 117 255 | 192 854 |
Interest Expense On Bank Loans Similar Borrowings | | | 21 750 | |
Interest Expense On Bank Overdrafts | 874 | 417 | | |
Interest Income On Bank Deposits | | 10 | | |
Interest Paid Classified As Operating Activities | -874 | -417 | -21 750 | |
Interest Payable Similar Charges Finance Costs | 874 | 417 | 21 750 | |
Net Cash Flows From Used In Financing Activities | 200 000 | 10 000 | 2 711 103 | |
Net Cash Flows From Used In Investing Activities | 186 253 | 22 967 | -9 616 | |
Net Cash Flows From Used In Operating Activities | -1 002 843 | -1 033 139 | -724 595 | |
Net Cash Generated From Operations | -1 015 199 | -1 182 637 | -853 230 | |
Net Current Assets Liabilities | 3 824 811 | 4 301 472 | 5 135 785 | 5 732 078 |
Net Interest Received Paid Classified As Investing Activities | | -10 | | |
Number Shares Issued Fully Paid | | 5 200 | 5 200 | |
Operating Profit Loss | 792 287 | 213 623 | 161 179 | |
Other Creditors | 13 308 | 70 922 | 224 015 | 1 157 455 |
Other Deferred Tax Expense Credit | -4 304 | -46 561 | -17 888 | |
Other Interest Receivable Similar Income Finance Income | | 10 | | |
Other Operating Income Format1 | 1 596 | 731 228 | 287 214 | |
Other Taxation Social Security Payable | 90 316 | 37 455 | 32 687 | 115 864 |
Par Value Share | | 1 | 1 | |
Payments Received On Account | 2 154 761 | 548 802 | 801 294 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 160 416 | 293 071 | 55 830 | |
Prepayments Accrued Income | 804 815 | 516 458 | 327 882 | |
Proceeds From Borrowings Classified As Financing Activities | | | -500 000 | |
Proceeds From Sales Property Plant Equipment | | -5 074 | -47 215 | |
Profit Loss | 609 526 | 178 520 | 284 134 | |
Profit Loss On Ordinary Activities Before Tax | 791 413 | 213 216 | 139 429 | |
Property Plant Equipment Gross Cost | 1 332 102 | 1 085 042 | 885 921 | 1 007 282 |
Provisions | 75 325 | 28 764 | 10 876 | |
Provisions For Liabilities Balance Sheet Subtotal | 75 325 | 28 764 | 10 876 | 17 816 |
Purchase Intangible Assets | -76 396 | | -28 000 | |
Purchase Property Plant Equipment | -109 857 | -28 051 | -9 599 | |
Raw Materials | 138 877 | 126 430 | 151 871 | |
Recoverable Value-added Tax | | 25 833 | 17 635 | |
Repayments Borrowings Classified As Financing Activities | | | -3 211 103 | |
Social Security Costs | 311 151 | 243 379 | 112 602 | |
Staff Costs Employee Benefits Expense | 3 640 970 | 3 156 365 | 1 172 513 | |
Tax Expense Credit Applicable Tax Rate | 150 368 | 40 511 | 26 492 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 6 376 | 63 286 | 18 340 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 668 | 4 706 | 2 391 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 181 887 | 34 696 | -144 705 | |
Total Additions Including From Business Combinations Intangible Assets | | | 28 000 | 75 599 |
Total Additions Including From Business Combinations Property Plant Equipment | | 28 051 | 9 599 | 121 360 |
Total Assets Less Current Liabilities | 4 424 245 | 4 546 204 | 5 261 465 | 5 967 438 |
Total Borrowings | | | 67 595 | |
Total Current Tax Expense Credit | 186 191 | 81 257 | -126 817 | |
Total Operating Lease Payments | 31 499 | 18 986 | 22 435 | |
Trade Creditors Trade Payables | 361 121 | 142 306 | 165 090 | 374 526 |
Trade Debtors Trade Receivables | 2 601 989 | 760 163 | 743 267 | 1 351 703 |
Turnover Revenue | 23 526 534 | 11 586 117 | 4 947 885 | |
Wages Salaries | 3 169 403 | 2 619 915 | 1 004 081 | |
Work In Progress | 397 753 | 284 749 | 83 661 | |