Profit & Loss |
Date of Accounts |
2016-09-30 | 2017-09-30 | 2018-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 353 900 | 10 512 | 10 795 |
Current Assets | 4 023 523 | 3 611 537 | 2 345 073 |
Debtors | 1 757 262 | 2 092 916 | 1 433 392 |
Net Assets Liabilities | 5 961 727 | 4 699 102 | |
Other Debtors | 54 831 | 55 924 | 53 077 |
Property Plant Equipment | 2 919 958 | 3 063 877 | 2 403 534 |
Total Inventories | 912 361 | 1 508 109 | 900 886 |
|
Other Financial Data |
Audit Fees Expenses | 10 200 | 10 500 | 10 500 |
Accrued Liabilities Deferred Income | 130 385 | 214 696 | 111 425 |
Accumulated Amortisation Impairment Intangible Assets | 325 470 | 430 470 | 435 470 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 611 325 | 1 690 888 | 2 362 771 |
Additions Other Than Through Business Combinations Intangible Assets | | 100 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 245 982 | 11 540 |
Administrative Expenses | 2 512 632 | 2 554 585 | 2 790 455 |
Amortisation Expense Intangible Assets | 5 000 | 5 000 | 5 000 |
Amounts Recoverable On Contracts | 421 150 | 1 067 388 | 339 610 |
Average Number Employees During Period | 69 | 74 | 81 |
Bank Borrowings Overdrafts | | 41 031 | 277 929 |
Bank Overdrafts | | 41 031 | 277 929 |
Corporation Tax Recoverable | 173 059 | 260 | |
Cost Sales | 2 668 036 | 3 686 698 | 4 479 845 |
Creditors | 1 008 797 | 2 016 314 | 1 553 331 |
Current Tax For Period | 1 934 | 2 790 | 401 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -939 | -2 594 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -30 514 | -22 051 | |
Depreciation Expense Property Plant Equipment | 98 417 | 102 063 | 102 252 |
Distribution Costs | 32 465 | 24 304 | 26 799 |
Dividend Declared Payable | 56 794 | 51 983 | 51 983 |
Dividends Paid | 148 645 | 75 483 | |
Dividends Paid Classified As Financing Activities | -304 359 | -80 294 | |
Finished Goods Goods For Resale | | 42 188 | 31 688 |
Fixed Assets | 2 964 960 | 3 103 879 | 2 438 536 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | 6 686 | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | 569 631 |
Further Item Tax Increase Decrease Component Adjusting Items | 1 547 | 2 246 | 401 |
Gain Loss On Disposals Property Plant Equipment | | 6 000 | |
Gross Profit Loss | 1 542 765 | 1 363 394 | 1 902 701 |
Impairment Loss Intangible Assets | 100 000 | 100 000 | |
Impairment Loss Property Plant Equipment | | | 569 631 |
Income Taxes Paid Refund Classified As Operating Activities | -90 993 | 181 952 | -141 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -173 059 | -5 257 | |
Increase From Amortisation Charge For Year Intangible Assets | | 5 000 | 5 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 102 063 | 102 252 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | 100 000 | |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | 569 631 |
Intangible Assets | 45 000 | 40 000 | 35 000 |
Intangible Assets Gross Cost | 370 470 | 470 470 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 89 | 500 | 7 102 |
Interest Income On Bank Deposits | 2 095 | 21 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 2 095 | 21 | |
Interest Payable Similar Charges Finance Costs | 119 | 500 | 7 102 |
Interest Received Classified As Investing Activities | -2 095 | -1 741 | |
Investments Fixed Assets | 2 | 2 | 2 |
Net Cash Generated From Operations | 215 909 | 1 147 336 | |
Net Current Assets Liabilities | 3 014 726 | 1 595 223 | 791 742 |
Net Finance Income Costs | 2 095 | 1 741 | |
Net Interest Paid Received Classified As Operating Activities | -119 | -500 | -7 102 |
Number Shares Issued Fully Paid | | 25 000 | |
Operating Profit Loss | -1 002 332 | -1 215 495 | -1 461 321 |
Other Creditors | 63 953 | 62 573 | 64 154 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 22 500 | |
Other Disposals Property Plant Equipment | | 22 500 | |
Other Interest Receivable Similar Income Finance Income | 2 095 | 1 741 | |
Other Operating Income Format1 | | | 22 863 |
Other Taxation Social Security Payable | 67 201 | 89 069 | 80 672 |
Par Value Share | | 1 | |
Payments Received On Account | 324 942 | 694 055 | 368 618 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 56 626 | 61 326 | 86 340 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 184 668 | 147 469 | 492 888 |
Proceeds From Sales Property Plant Equipment | | -6 000 | |
Profit Loss | -797 778 | -1 187 142 | -1 468 824 |
Profit Loss On Ordinary Activities Before Tax | -1 000 356 | -1 214 254 | -1 468 423 |
Property Plant Equipment Gross Cost | 4 531 283 | 4 754 765 | 4 766 305 |
Provisions For Liabilities Balance Sheet Subtotal | 17 959 | | |
Purchase Intangible Assets | | -100 000 | |
Purchase Property Plant Equipment | -88 489 | -245 982 | -11 540 |
Raw Materials Consumables | 834 002 | 1 386 267 | 799 482 |
Social Security Costs | 164 995 | 195 398 | 215 603 |
Staff Costs Employee Benefits Expense | 2 136 237 | 2 309 027 | 2 882 863 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 17 959 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 287 | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -4 067 | 649 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 300 | 76 | 114 195 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 211 954 | 164 805 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -202 578 | -27 112 | 401 |
Total Assets Less Current Liabilities | 5 979 686 | 4 699 102 | 3 230 278 |
Total Borrowings | | 41 031 | 277 929 |
Total Current Tax Expense Credit | -171 125 | -9 153 | 401 |
Total Deferred Tax Expense Credit | -31 453 | -17 959 | |
Total Operating Lease Payments | 22 418 | 21 159 | 18 627 |
Trade Creditors Trade Payables | 365 522 | 862 907 | 598 550 |
Trade Debtors Trade Receivables | 923 554 | 821 875 | 547 817 |
Turnover Revenue | 4 210 801 | 5 050 092 | 6 382 546 |
Wages Salaries | 1 914 616 | 2 052 303 | 2 580 920 |
Work In Progress | 78 359 | 79 654 | |
Company Contributions To Defined Benefit Plans Directors | 14 010 | 12 941 | 16 376 |