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 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 704 805 | 1 604 292 | 2 888 355 | 1 723 871 | 2 086 858 | 4 331 692 | 4 277 739 | 1 867 932 |
Current Assets | | 4 912 874 | 6 468 374 | 6 847 361 | 7 313 741 | 15 100 769 | 11 414 345 | 10 639 856 |
Debtors | 1 038 584 | 1 094 216 | 2 156 076 | 1 978 996 | 3 049 442 | 4 484 891 | 2 865 123 | 2 552 034 |
Net Assets Liabilities | | 773 620 | 1 622 561 | 2 035 275 | 1 967 915 | 1 180 493 | 2 444 213 | -3 920 336 |
Other Debtors | 7 622 | 14 359 | | 5 188 | 130 746 | 68 315 | 204 513 | 267 818 |
Property Plant Equipment | 229 209 | 205 292 | 557 838 | 520 156 | 634 684 | 763 581 | 597 819 | 651 664 |
Total Inventories | 1 103 962 | 1 218 170 | 1 423 943 | 3 144 494 | 2 177 441 | 4 886 226 | 3 176 985 | |
|
Other Financial Data |
Audit Fees Expenses | 8 200 | 8 600 | 9 000 | 9 500 | 12 150 | 12 495 | 13 163 | |
Accrued Liabilities Deferred Income | 177 025 | 209 904 | 1 306 370 | 343 249 | 360 631 | 9 400 701 | 1 500 870 | 1 199 072 |
Accumulated Amortisation Impairment Intangible Assets | | | | 183 660 | 367 320 | 633 621 | 1 033 223 | 5 021 689 |
Accumulated Depreciation Impairment Property Plant Equipment | 323 356 | 442 119 | 401 425 | 527 240 | 641 051 | 886 368 | 1 190 254 | 1 381 723 |
Additions Other Than Through Business Combinations Intangible Assets | | 286 613 | 448 027 | 367 371 | 360 617 | 503 149 | 1 583 973 | 1 471 939 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 99 972 | 458 867 | 190 356 | 443 159 | 420 584 | 305 590 | 358 554 |
Administrative Expenses | 3 169 576 | 3 401 076 | 4 108 472 | 4 514 303 | 5 311 290 | 7 330 820 | 8 601 191 | 8 028 995 |
Amortisation Expense Intangible Assets | | | | 183 660 | 183 660 | 266 301 | 399 602 | |
Amounts Owed By Associates | 34 237 | | | | | | | |
Amounts Owed By Group Undertakings | 1 038 584 | 1 094 216 | 1 001 890 | 884 926 | 1 009 858 | 1 397 960 | 1 094 498 | |
Amounts Owed To Group Undertakings | 49 478 | | | | 2 027 083 | 1 881 940 | 7 560 999 | 10 950 010 |
Average Number Employees During Period | | | | 47 | 56 | 63 | 70 | 76 |
Bank Borrowings | | | | | | 597 185 | 606 281 | |
Bank Borrowings Overdrafts | 4 244 099 | | | | | 597 185 | 606 281 | |
Bills Exchange Payable | | | | 292 316 | 327 761 | 297 367 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 3 019 | |
Comprehensive Income Expense | | | | | -67 360 | -787 422 | 1 263 720 | -6 364 549 |
Corporation Tax Payable | | 8 000 | | | | | | |
Corporation Tax Recoverable | | | | | 92 214 | 169 134 | 121 234 | 313 562 |
Cost Inventories Recognised As Expense Gross | 4 464 546 | 4 793 356 | | | | | | |
Cost Sales | 4 767 752 | 5 174 775 | 6 440 946 | 8 846 644 | 11 624 496 | 14 307 173 | 21 820 177 | 14 309 707 |
Creditors | 4 421 124 | 3 393 418 | 1 650 923 | 1 688 248 | 1 725 028 | 597 185 | 11 451 760 | 14 945 309 |
Current Tax For Period | | 8 000 | | | -92 214 | -168 484 | | -309 194 |
Deferred Tax Asset Debtors | 95 770 | | | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | 2 828 | | 299 | | 1 045 167 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -8 631 | | | | | | | -303 125 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 238 861 | 176 334 | 55 618 | -9 174 | 154 065 | 72 927 | -50 876 | |
Depreciation Expense Property Plant Equipment | | 120 639 | 78 923 | 196 393 | 157 566 | 275 910 | 458 448 | |
Derivative Liabilities | | | | | | 114 558 | | |
Finance Lease Liabilities Present Value Total | | | | | | | 2 588 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 2 588 | |
Finished Goods Goods For Resale | 1 103 962 | 1 218 170 | 1 423 943 | 3 144 494 | 2 177 441 | 4 886 226 | 3 176 985 | 6 219 890 |
Fixed Assets | | 491 905 | 1 292 478 | 1 438 507 | 1 729 992 | 2 095 737 | 3 114 346 | 651 664 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -8 631 | | | | | | 21 766 | -303 125 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | -3 370 261 |
Further Item Tax Increase Decrease Component Adjusting Items | | -35 425 | -32 319 | 987 | 3 250 | -72 496 | -195 204 | -228 998 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 52 414 | 50 276 | 57 232 | 176 849 | 88 918 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 71 226 | 219 510 | -64 309 | -29 600 | 22 387 | -1 412 | -15 851 | 742 589 |
Gain Loss From Fair Value Cash Flow Hedges Before Tax Recognised In Other Comprehensive Income | | | | | | -114 558 | 209 457 | -94 899 |
Gain Loss On Disposals Property Plant Equipment | -1 915 | -422 | -85 | -8 999 | -17 317 | 522 | -181 | |
Gross Profit Loss | 4 510 890 | 4 891 026 | 5 034 600 | 4 946 230 | 5 291 225 | 6 395 143 | 10 249 393 | |
Impairment Loss Intangible Assets | | | | | | | | 3 370 261 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | -21 766 | 39 797 | -18 031 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 153 212 | 100 513 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -8 000 | | -46 811 | -650 | 47 900 | -4 389 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 183 660 | 183 660 | 266 301 | 399 602 | 618 205 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 120 639 | 78 923 | 196 393 | 157 566 | 275 910 | 459 239 | 284 387 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | | 3 370 261 |
Intangible Assets | | 286 613 | 734 640 | 918 351 | 1 095 308 | 1 332 156 | 2 516 527 | |
Intangible Assets Gross Cost | | 286 613 | 734 640 | 1 102 011 | 1 462 628 | 1 965 777 | 3 549 750 | 5 021 689 |
Interest Income On Bank Deposits | | | 523 | 5 328 | 4 511 | 1 386 | 1 779 | 95 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 523 | | | | | |
Interest Paid To Group Undertakings | | | | | | | 537 131 | 638 227 |
Interest Payable Similar Charges Finance Costs | 33 436 | 32 879 | 30 092 | 33 715 | 36 780 | 37 523 | 537 131 | 732 155 |
Interest Received Classified As Investing Activities | | | -523 | -5 328 | | | | |
Loans From Other Related Parties Other Than Directors | | | | | | 1 762 551 | | |
Net Cash Flows From Used In Financing Activities | 8 156 | 1 060 585 | | | | | | |
Net Cash Flows From Used In Investing Activities | 90 236 | 383 758 | | | | | | |
Net Current Assets Liabilities | | 3 901 906 | 2 286 638 | 2 618 305 | 2 441 798 | 335 940 | -37 415 | -4 305 453 |
Net Finance Income Costs | | | 523 | 5 328 | 4 525 | 1 386 | | |
Number Shares Issued Fully Paid | | | 4 171 | 4 171 | | | | |
Operating Profit Loss | 1 341 314 | 1 489 950 | 926 128 | 431 927 | -20 065 | -754 700 | 1 648 202 | |
Other Comprehensive Income Expense Before Tax | | | | | | -92 792 | 169 660 | -76 868 |
Other Creditors | 36 998 | 45 155 | 18 961 | 40 792 | 545 695 | 5 593 | | |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | 149 138 | | | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 876 | 119 617 | 70 578 | 43 755 | 30 593 | 155 353 | 92 918 |
Other Disposals Property Plant Equipment | | 5 125 | 147 015 | 102 223 | 90 072 | 46 370 | 167 466 | 113 240 |
Other Interest Expense | | | | 33 715 | 36 780 | 37 523 | | |
Other Interest Income | | | | | 14 | | | |
Other Interest Receivable Similar Income Finance Income | | | 523 | 5 328 | 4 525 | 1 386 | 1 779 | 95 |
Other Provisions Balance Sheet Subtotal | 101 249 | | | | | 321 765 | 311 563 | 266 547 |
Other Remaining Borrowings | | | | | | 1 762 551 | | 1 286 424 |
Other Taxation Social Security Payable | 149 138 | 97 514 | 220 563 | 156 310 | 86 090 | 642 200 | 715 039 | 419 505 |
Par Value Share | | | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 38 847 | 43 817 | 59 630 | 45 521 | 82 660 | 70 699 | 78 819 | 114 629 |
Prepayments Accrued Income | 37 398 | 48 622 | 72 887 | 45 139 | 144 771 | 297 318 | 369 644 | 258 628 |
Proceeds From Sales Property Plant Equipment | | -2 827 | -27 313 | -22 646 | | | | |
Profit Loss | 1 077 648 | 1 272 737 | 848 941 | 412 714 | -67 360 | -694 630 | 1 094 060 | 6 287 681 |
Profit Loss On Ordinary Activities Before Tax | 1 307 878 | 1 457 071 | 896 559 | 403 540 | -52 320 | -790 837 | 1 112 850 | -6 904 389 |
Property Plant Equipment Gross Cost | 552 564 | 647 411 | 959 263 | 1 047 396 | 1 275 735 | 1 649 949 | 1 788 073 | 2 033 387 |
Provisions | | | 305 632 | 333 289 | 478 847 | 653 999 | 632 718 | |
Provisions For Liabilities Balance Sheet Subtotal | | 226 773 | 305 632 | 333 289 | 478 847 | 653 999 | | |
Purchase Intangible Assets | | -286 613 | -448 027 | -367 371 | | | | |
Purchase Property Plant Equipment | -90 236 | -99 972 | -458 867 | -190 356 | | | | |
Repayments Borrowings Classified As Financing Activities | -8 156 | -1 060 585 | | | | | | |
Research Development Expense Recognised In Profit Or Loss | 94 931 | 69 979 | 176 611 | 132 672 | 163 349 | 146 849 | 316 078 | |
Social Security Costs | 112 428 | 141 763 | 175 650 | 215 552 | 253 928 | 236 193 | 308 582 | |
Staff Costs Employee Benefits Expense | 1 286 794 | 1 499 625 | 1 875 782 | 2 146 408 | 2 661 519 | 2 745 630 | 3 391 305 | 3 440 287 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 80 564 | 136 182 | 127 008 | 281 073 | 332 234 | 321 155 | |
Tax Expense Credit Applicable Tax Rate | | | | 76 673 | -9 941 | -150 259 | 211 442 | -1 311 834 |
Tax Expense Credit On Change In Fair Value Cash Flow Hedges In Other Comprehensive Income | | | | | | -21 766 | 39 797 | -18 031 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | 7 096 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -32 202 | -65 000 | -85 176 | -77 114 | | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | -14 942 | 21 394 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | -4 783 | -14 942 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 9 487 | 4 742 | 2 472 | 2 394 | 45 743 | 126 899 | 2 552 | 181 413 |
Tax Increase Decrease From Other Short-term Timing Differences | | 841 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 230 230 | 184 334 | 47 618 | -9 174 | 15 040 | -96 207 | 18 790 | -616 708 |
Total Assets Less Current Liabilities | | 4 393 811 | 3 579 116 | 4 056 812 | 4 171 790 | 2 431 677 | 3 076 931 | -3 653 789 |
Total Borrowings | | | | | | 2 657 103 | 606 281 | 1 286 424 |
Total Current Tax Expense Credit | | 8 000 | -8 000 | | -139 025 | -169 134 | 47 900 | -313 583 |
Total Deferred Tax Expense Credit | 230 230 | 176 334 | | | | 72 927 | -29 110 | -303 125 |
Trade Creditors Trade Payables | 177 025 | 434 044 | 740 144 | 1 349 270 | 1 524 683 | 659 919 | 1 065 983 | 1 090 298 |
Trade Debtors Trade Receivables | 927 008 | 933 215 | 1 081 299 | 1 043 743 | 1 671 853 | 3 950 124 | 2 074 833 | 1 712 026 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 124 748 | | | |
Turnover Revenue | 9 278 642 | 10 065 801 | 11 475 546 | 13 792 874 | 16 915 721 | 20 883 293 | 32 069 570 | |
Wages Salaries | 1 135 519 | 1 314 045 | 1 640 502 | 1 885 335 | 2 324 931 | 2 393 738 | 3 003 904 | 2 969 374 |
Company Contributions To Defined Benefit Plans Directors | 10 000 | 14 000 | 18 000 | 18 000 | 20 500 | 32 190 | -9 857 | |
Director Remuneration | | | | | 616 537 | 640 360 | 409 368 | 237 567 |
Further Item Director Remuneration Benefits Component Total Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | | 75 833 | |