Profit & Loss |
Date of Accounts |
2014-09-30 | 2015-09-30 | 2016-09-30 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | -42 935 | 2 550 | 563 252 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 6 587 | | 185 372 | | | | | | |
Current Assets | 58 508 | 47 998 | 760 237 | 4 136 186 | 6 083 699 | 10 550 158 | 5 864 483 | 16 342 770 | 20 410 292 |
Debtors | 51 921 | 47 998 | 574 865 | 3 346 118 | 4 003 130 | 4 186 248 | 3 450 656 | 5 098 939 | 5 788 794 |
Intangible Fixed Assets | 934 | 779 | 623 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -42 935 | 2 550 | 563 252 | | | | | | |
Tangible Fixed Assets | 73 710 | 82 527 | 116 993 | | | | | | |
Cash Bank On Hand | | | | 790 068 | 1 971 592 | 6 174 177 | 2 249 811 | 11 050 105 | 14 399 736 |
Net Assets Liabilities | | | | 1 277 525 | 1 555 338 | 3 800 298 | 1 724 815 | 4 491 609 | 5 802 326 |
Other Debtors | | | | 70 418 | 4 389 | 42 180 | 257 957 | 394 687 | 423 789 |
Property Plant Equipment | | | | 1 983 253 | 2 807 407 | 3 111 455 | 3 139 499 | 3 543 527 | 4 268 048 |
Total Inventories | | | | | 108 977 | 189 733 | 164 016 | 193 726 | 221 762 |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 100 000 | 117 639 | | | | | | |
Profit Loss Account Reserve | -62 935 | -97 450 | 64 997 | | | | | | |
Shareholder Funds | -42 935 | 2 550 | 563 252 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 10 000 | 10 000 | 10 000 | 4 500 | 12 000 | 18 500 |
Amount Specific Advance Or Credit Directors | | | | | 2 069 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 2 069 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 2 069 | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 10 720 | 9 600 | 3 200 |
Director Remuneration | | | | 120 000 | 264 000 | 402 792 | 205 275 | 378 727 | 683 650 |
Administrative Expenses | 72 613 | 151 524 | | 5 206 652 | 7 184 789 | 8 835 632 | 2 107 530 | 12 516 628 | 17 687 919 |
Amortisation Intangible Assets Expense | 155 | 155 | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests After One Year | 121 626 | | | | | | | | |
Bank Borrowings | 5 286 | | | | | 964 286 | 214 443 | | |
Bank Borrowings Overdrafts | 5 286 | 24 993 | | 1 662 | | 749 900 | 679 070 | | |
Bank Overdrafts | | 24 993 | | 1 662 | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 7 630 | 1 763 | | | | | | | |
Cost Sales | 91 180 | 379 536 | | 26 227 625 | 29 730 983 | 43 215 480 | 8 983 015 | 46 595 741 | 66 659 283 |
Creditors Due After One Year | 149 359 | 40 626 | 136 854 | | | | | | |
Creditors Due Within One Year | 26 728 | 88 128 | 177 747 | | | | | | |
Debtors Due Within One Year | 51 921 | 47 998 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 5 515 | 13 223 | | | | | | | |
Fixed Assets | 74 644 | 83 306 | 117 616 | 1 983 671 | 2 807 735 | 3 111 693 | 3 162 274 | 3 567 328 | 4 288 835 |
Gross Profit Loss | 37 372 | 118 167 | | 5 419 197 | 7 441 754 | 11 516 715 | 102 696 | 5 518 630 | 18 586 035 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 311 | 466 | 622 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 155 | 156 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 1 245 | 1 245 | | | | | | | |
Interest Payable Similar Charges | 142 | 1 158 | | | | | | | |
Net Current Assets Liabilities | 31 780 | -40 130 | 582 490 | -571 799 | -948 064 | 1 841 840 | -341 385 | 1 450 256 | 2 121 915 |
Net Increase Decrease In Shareholders Funds | -35 383 | 45 485 | | | | | | | |
Number Shares Allotted | | 100 000 | 111 289 | | | | | | |
Operating Profit Loss | -35 241 | -33 357 | | 212 545 | 256 965 | 2 681 083 | -2 004 834 | -6 101 272 | 898 116 |
Other Borrowings | | 40 626 | | | | | | | |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 |
Profit Loss For Period | -35 383 | -34 515 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -35 383 | -34 515 | | 3 266 | 3 693 | 2 368 779 | -2 061 814 | -5 870 538 | 1 367 350 |
Share Capital Allotted Called Up Paid | 20 000 | 100 000 | 117 639 | | | | | | |
Share Premium Account | | | 380 616 | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | | | | | | | |
Tangible Fixed Assets Additions | | 22 040 | 55 756 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 82 677 | 104 717 | 160 473 | | | | | | |
Tangible Fixed Assets Depreciation | 8 967 | 22 190 | 43 480 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 13 223 | 21 290 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -7 077 | -6 903 | | | | | | | |
Total Assets Less Current Liabilities | 106 424 | 43 176 | 700 106 | 1 411 872 | 1 859 671 | 4 953 533 | 2 820 889 | 5 017 584 | 6 410 750 |
Trade Creditors Within One Year | 19 817 | 11 935 | | | | | | | |
Turnover Gross Operating Revenue | 128 552 | 497 703 | | | | | | | |
V A T Current Asset | 11 321 | 4 360 | | | | | | | |
Accrued Liabilities | | | | 20 250 | 61 166 | 826 242 | 306 057 | 386 531 | 642 623 |
Accumulated Amortisation Impairment Intangible Assets | | | | 827 | 917 | 1 007 | 1 505 | 4 759 | 8 333 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 301 600 | 671 595 | 1 165 040 | 1 303 336 | 1 924 724 | 2 724 736 |
Additional Provisions Increase From New Provisions Recognised | | | | | 169 986 | 99 002 | 13 669 | 108 971 | 82 449 |
Amortisation Expense Intangible Assets | | | | 90 | 90 | 90 | 498 | 3 254 | 3 574 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 45 | 45 | 44 | 56 | 67 |
Cash Cash Equivalents Cash Flow Value | | | | 788 406 | 1 971 592 | 6 174 177 | 2 249 811 | 11 050 105 | |
Comprehensive Income Expense | | | | -47 884 | -166 293 | 2 243 960 | -2 075 483 | -5 979 509 | 1 310 717 |
Corporation Tax Payable | | | | | | 25 816 | 25 816 | | |
Creditors | | | | 4 707 985 | 7 031 763 | 749 900 | 679 070 | 14 892 514 | 18 288 377 |
Current Tax For Period | | | | | | 25 816 | | | |
Deferred Tax Liabilities | | | | 134 347 | 304 333 | 403 335 | 13 669 | | |
Depreciation Amortisation Expense | | | | 211 018 | 370 085 | 493 535 | 138 794 | 624 642 | 803 586 |
Depreciation Expense Property Plant Equipment | | | | 210 928 | 369 995 | 493 445 | 138 296 | 621 388 | 800 012 |
Further Item Interest Expense Component Total Interest Expense | | | | 120 | 460 | 140 | | | |
Further Item Interest Income Component Total Interest Income | | | | | 50 | | | | 68 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | -172 304 | -222 479 | -289 710 | -54 026 | 237 958 | 474 665 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 2 383 415 | 2 616 154 | 1 637 024 | -2 468 273 | 8 926 905 | 3 395 863 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -966 112 | -654 943 | -185 187 | 735 592 | -1 648 283 | -689 855 |
Government Grants Payable | | | | 410 222 | 967 863 | 1 054 308 | 1 046 867 | 2 180 514 | 1 822 731 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -25 816 | 25 816 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 602 014 | 1 183 186 | 4 202 585 | -3 924 366 | 8 800 294 | 3 349 631 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 108 977 | 80 756 | -25 717 | 29 710 | 28 036 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 90 | 90 | 498 | 3 254 | 3 574 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 369 995 | 493 445 | 138 296 | 621 388 | 800 012 |
Intangible Assets | | | | 418 | 328 | 238 | 22 775 | 23 801 | 20 787 |
Intangible Assets Gross Cost | | | | 1 245 | 1 245 | 1 245 | 24 280 | 28 560 | 29 120 |
Interest Expense On Bank Loans Similar Borrowings | | | | 36 855 | 30 383 | 22 454 | 2 954 | 7 224 | 5 499 |
Interest Paid Classified As Operating Activities | | | | -36 975 | -30 843 | -22 594 | -2 954 | -7 224 | -5 499 |
Interest Payable Similar Charges Finance Costs | | | | 36 975 | 30 843 | 22 594 | 2 954 | 7 224 | 5 499 |
Issue Bonus Shares Decrease Increase In Equity | | | | | -440 585 | | | | |
Issue Equity Instruments | | | | 1 041 882 | 444 106 | 1 000 | | 8 746 303 | |
Merchandise | | | | | 108 977 | 189 733 | 164 016 | 193 726 | 221 762 |
Net Cash Flows From Used In Financing Activities | | | | -89 651 | -151 323 | -766 683 | 105 007 | -7 852 790 | |
Net Cash Flows From Used In Investing Activities | | | | 1 119 224 | 1 194 099 | 797 493 | 189 375 | 1 029 696 | 1 525 025 |
Net Cash Flows From Used In Operating Activities | | | | -1 631 587 | -2 225 962 | -4 233 395 | 3 629 984 | -1 977 200 | -4 874 656 |
Net Cash Generated From Operations | | | | -1 668 562 | -2 256 805 | -4 255 989 | 3 627 030 | -2 010 240 | -4 854 339 |
Net Interest Received Paid Classified As Investing Activities | | | | | -50 | | | | -68 |
Number Shares Issued Fully Paid | | | | | 127 276 | 128 276 | 128 276 | 153 931 | 153 931 |
Other Creditors | | | | 112 458 | 5 600 | 2 845 | 8 433 | 357 073 | 680 091 |
Other Deferred Tax Expense Credit | | | | 51 150 | 169 986 | 99 003 | 13 669 | 108 971 | 82 449 |
Other Interest Receivable Similar Income Finance Income | | | | | 50 | | | | 68 |
Other Remaining Borrowings | | | | 85 035 | 234 906 | 34 234 | | | |
Other Taxation Social Security Payable | | | | 15 807 | 25 470 | 25 366 | 104 231 | 32 313 | 7 596 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 5 610 | 11 061 | 15 603 | 11 360 | 20 493 | 20 850 |
Prepayments | | | | 727 770 | 1 140 850 | 798 773 | 743 455 | 1 318 996 | 341 063 |
Proceeds From Borrowings Classified As Financing Activities | | | | -85 035 | -149 871 | -763 614 | | | |
Proceeds From Issuing Shares | | | | -4 616 | -3 521 | -1 000 | | -8 746 303 | |
Profit Loss | | | | -47 884 | -166 293 | 2 243 960 | -2 075 483 | -5 979 509 | 1 310 717 |
Property Plant Equipment Gross Cost | | | | 2 284 853 | 3 479 002 | 4 276 495 | 4 442 835 | 5 468 251 | 6 992 784 |
Provisions | | | | 134 347 | 304 333 | 403 335 | 417 004 | 525 975 | 608 424 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 134 347 | 304 333 | 403 335 | 417 004 | 525 975 | 608 424 |
Purchase Intangible Assets | | | | | | | -23 035 | -4 280 | -560 |
Purchase Property Plant Equipment | | | | -1 119 224 | -1 194 149 | -797 493 | -166 340 | -1 025 416 | -1 524 533 |
Recoverable Value-added Tax | | | | 229 871 | 795 565 | 590 881 | 442 241 | 441 139 | 778 889 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -105 007 | -893 513 | |
Social Security Costs | | | | 80 400 | 78 455 | 96 352 | 51 506 | 121 091 | 180 065 |
Staff Costs Employee Benefits Expense | | | | 684 955 | 804 672 | 1 037 335 | 422 408 | 1 430 755 | 3 524 218 |
Tax Expense Credit Applicable Tax Rate | | | | 621 | 702 | 450 068 | -391 745 | -1 115 402 | 259 797 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -51 132 | -169 968 | -98 985 | -17 950 | -104 643 | -82 450 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 570 | 252 | 96 | -72 | 575 | 1 411 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 51 150 | 169 986 | 124 819 | 13 669 | 108 971 | 56 633 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 23 035 | 4 280 | 560 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 1 194 149 | 797 493 | 166 340 | 1 025 416 | 1 524 533 |
Total Borrowings | | | | 86 697 | 234 906 | 248 620 | 214 443 | | |
Total Operating Lease Payments | | | | | | 2 899 | | 7 690 | |
Trade Creditors Trade Payables | | | | 3 925 697 | 5 599 904 | 6 388 267 | 4 363 167 | 11 483 503 | 14 316 022 |
Trade Debtors Trade Receivables | | | | 2 318 059 | 2 060 257 | 2 754 414 | 1 911 394 | 2 705 342 | 3 566 828 |
Turnover Revenue | | | | 31 646 822 | 37 172 737 | 54 732 195 | 9 085 711 | 52 114 371 | 85 245 318 |
Wages Salaries | | | | 598 945 | 715 156 | 925 380 | 359 542 | 1 289 171 | 3 323 303 |