Profit & Loss |
Date of Accounts |
2020-02-29 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 100 | 100 | 100 | 100 |
Current Assets | | | 3 967 337 | 4 983 235 |
Debtors | | | 1 867 792 | 2 078 830 |
Net Assets Liabilities | | | 1 964 486 | 1 893 647 |
Other Debtors | | | 868 | 141 060 |
Property Plant Equipment | | | | 105 000 |
Total Inventories | | | 988 521 | 1 527 792 |
|
Other Financial Data |
Audit Fees Expenses | | | | 11 000 |
Accrued Liabilities Deferred Income | | | 129 869 | 207 610 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 99 360 | 40 490 |
Additional Provisions Increase From New Provisions Recognised | | | | 946 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 105 000 |
Administrative Expenses | | | 1 231 685 | 1 656 397 |
Amortisation Government Grants | | | -33 099 | |
Amounts Owed To Directors | | | 300 000 | 431 688 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | | | 64 | 81 |
Bank Borrowings Overdrafts | | | 1 255 745 | 1 052 097 |
Cash Cash Equivalents Cash Flow Value | | | 1 111 024 | 1 376 613 |
Comprehensive Income Expense | | | 300 000 | 1 000 000 |
Corporation Tax Payable | | | 85 981 | 192 746 |
Cost Sales | | | 5 474 680 | 6 341 738 |
Creditors | | | 1 267 989 | 105 000 |
Current Tax For Period | | | 104 593 | 211 360 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 17 062 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 49 404 | -16 115 |
Deferred Tax Liabilities | | | 74 088 | 75 034 |
Depreciation Expense Property Plant Equipment | | | 161 653 | 188 082 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 82 817 |
Disposals Property Plant Equipment | | | | 189 262 |
Dividends Paid | | | 300 000 | 1 000 000 |
Dividends Paid Classified As Financing Activities | | | 650 000 | 1 000 000 |
Dividends Paid On Shares | | | 650 000 | 1 000 000 |
Finance Lease Liabilities Present Value Total | | | 12 244 | 12 244 |
Finance Lease Payments Owing Minimum Gross | | | 12 244 | 12 244 |
Fixed Assets | | | 100 | 105 100 |
Gain Loss In Cash Flows From Change In Accrued Items | | | -130 763 | 77 741 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -262 854 | 1 279 599 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -68 200 | -211 038 |
Gain Loss In Cash Flows From Change In Inventories | | | -175 677 | -539 271 |
Gain Loss On Disposals Property Plant Equipment | | | 5 250 | 1 885 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 111 | -30 207 |
Government Grant Income | | | 33 099 | |
Gross Profit Loss | | | 2 450 317 | 2 859 026 |
Income Expense Recognised Directly In Equity | | | -299 900 | -1 000 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | 142 425 | 104 595 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 407 260 | 265 589 |
Increase Decrease In Net Debt From Cash Flows | | | | -349 941 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 826 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 59 156 | 58 832 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 2 484 | 2 289 |
Interest Income On Cash Cash Equivalents | | | 9 | -40 |
Interest Paid Classified As Operating Activities | | | 61 640 | 61 121 |
Interest Payable Similar Charges Finance Costs | | | 61 640 | 61 121 |
Interest Received Classified As Operating Activities | | | 9 | -40 |
Investments | | | 100 | 100 |
Investments Fixed Assets | | | 100 | 100 |
Investments In Group Undertakings | | | 100 | 100 |
Issue Equity Instruments | | | 100 | |
Net Cash Flows From Used In Financing Activities | | | 390 789 | -1 084 352 |
Net Cash Flows From Used In Investing Activities | | | -517 014 | -480 160 |
Net Cash Flows From Used In Operating Activities | | | 533 485 | 1 830 101 |
Net Cash Generated From Operations | | | 737 541 | 1 995 857 |
Net Current Assets Liabilities | 100 | 100 | 100 | -104 900 |
Net Debt Funds | | | 676 749 | 326 808 |
Net Deferred Tax Liability Asset | | | 74 088 | 75 034 |
Number Shares Issued Fully Paid | | | 20 000 | 20 000 |
Operating Profit Loss | | | 1 251 731 | 1 202 629 |
Other Creditors | | | 995 101 | 105 000 |
Other Interest Receivable Similar Income Finance Income | | | 9 | -40 |
Other Operating Income Format1 | | | 33 099 | |
Other Taxation Social Security Payable | | | 198 953 | 251 573 |
Par Value Share | | | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 10 428 | 32 621 |
Pension Costs Defined Contribution Plan | | | 2 800 | 53 067 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 2 800 | 53 067 |
Prepayments Accrued Income | | | 424 798 | 78 087 |
Proceeds From Borrowings Classified As Financing Activities | | | 1 018 018 | -51 731 |
Proceeds From Government Grants Classified As Financing Activities | | | 33 099 | |
Proceeds From Issuing Shares | | | 100 | |
Proceeds From Sales Property Plant Equipment | | | 5 250 | 108 330 |
Production Average Number Employees | | | 61 | 78 |
Profit Loss | | | 300 000 | 1 000 000 |
Profit Loss On Ordinary Activities Before Tax | | | 1 190 100 | 1 141 468 |
Property Plant Equipment Gross Cost | | | 573 590 | 105 000 |
Provisions | | | 74 088 | 75 034 |
Provisions For Liabilities Balance Sheet Subtotal | | | 74 088 | 75 034 |
Purchase Property Plant Equipment | | | 522 264 | 588 490 |
Raw Materials | | | 988 521 | 1 527 792 |
Revenue From Sale Goods | | | 7 924 997 | 9 200 764 |
Social Security Costs | | | 8 694 | 9 824 |
Staff Costs Employee Benefits Expense | | | 2 807 618 | 3 235 607 |
Tax Expense Credit Applicable Tax Rate | | | 226 119 | 216 879 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -58 336 | 19 866 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 4 899 | 7 868 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -68 089 | -33 253 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 153 997 | 212 307 |
Total Assets Less Current Liabilities | 100 | 100 | 200 | 200 |
Total Deferred Tax Expense Credit | | | 49 404 | 947 |
Trade Creditors Trade Payables | | | 355 938 | 686 042 |
Trade Debtors Trade Receivables | | | 1 442 126 | 1 859 683 |
Turnover Revenue | | | 7 924 997 | 9 200 764 |
Wages Salaries | | | 2 796 124 | 3 172 716 |
Company Contributions To Money Purchase Plans Directors | | | 2 800 | 53 067 |
Director Remuneration | | | 71 821 | 105 419 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 74 621 | 158 486 |