Profit & Loss |
Date of Accounts |
2017-12-31 | 2021-09-30 | 2022-09-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | | 1 467 697 | 1 110 248 |
Current Assets | | 1 098 552 | 751 606 |
Debtors | | 4 016 896 | 3 028 852 |
Net Assets Liabilities | 100 | 13 745 122 | 13 633 467 |
Other Debtors | | 49 593 | 72 965 |
Property Plant Equipment | | 6 190 937 | 6 190 937 |
Total Inventories | | 3 003 930 | 3 435 875 |
|
Other Financial Data |
Audit Fees Expenses | | 28 100 | 29 593 |
Accrued Income | | 905 050 | 77 168 |
Accumulated Amortisation Impairment Intangible Assets | | 1 018 768 | 1 167 923 |
Accumulated Depreciation Impairment Property Plant Equipment | | 2 921 768 | 3 244 119 |
Additions Other Than Through Business Combinations Intangible Assets | | | 318 500 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 662 614 |
Administration Support Average Number Employees | | 58 | 65 |
Administrative Expenses | | 4 967 467 | 6 317 594 |
Amortisation Expense Intangible Assets | | 503 843 | 483 004 |
Amount Specific Bank Loan | | 3 267 632 | 3 799 078 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 139 | 164 |
Balances With Banks | | 1 463 243 | 4 427 |
Bank Borrowings | | 3 026 362 | 3 606 570 |
Bank Borrowings Overdrafts | | -748 632 | -444 595 |
Bank Overdrafts | | 1 188 721 | 444 595 |
Cash Cash Equivalents | | 1 467 697 | 4 427 |
Cash Cash Equivalents Cash Flow Value | | 278 976 | |
Cash On Hand | | 4 454 | 4 552 |
Comprehensive Income Expense | | 1 858 434 | -107 655 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | 670 747 | 268 266 |
Comprehensive Income Expense Attributable To Owners Parent | | 1 838 479 | 683 794 |
Cost Sales | | 10 204 217 | 12 533 057 |
Creditors | | 3 026 362 | 4 421 763 |
Current Tax For Period | | 404 746 | 39 211 |
Debt Funds Acquired With Subsidiaries | | | -634 775 |
Deferred Tax Assets | | 31 373 | 37 872 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 96 773 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 108 422 | 33 650 |
Deferred Tax Liabilities | | 401 074 | 434 724 |
Depreciation Amortisation Expense | | 1 093 812 | 1 150 969 |
Depreciation Expense Property Plant Equipment | | 589 969 | 667 965 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -69 453 |
Disposals Property Plant Equipment | | | -101 205 |
Dividends Paid | | -4 000 | -4 000 |
Dividends Paid Classified As Financing Activities | | -233 402 | -4 000 |
Finance Lease Liabilities Present Value Total | | 321 739 | 531 191 |
Finished Goods Goods For Resale | | 1 962 547 | 2 926 863 |
Fixed Assets | | 17 308 947 | 17 308 947 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 4 253 112 |
Further Item Debtors Component Total Debtors | | | 78 805 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 996 033 | -770 778 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 2 139 420 | -1 213 302 |
Gain Loss In Cash Flows From Change In Inventories | | 328 524 | 237 951 |
Gain Loss On Disposals Property Plant Equipment | | -4 161 | 23 859 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -28 706 | -50 680 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | -19 955 | -17 608 |
Government Grant Income | | 6 723 | |
Gross Profit Loss | | 8 129 787 | 7 336 238 |
Income Taxes Paid Refund Classified As Operating Activities | | 473 275 | 314 686 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 257 400 | 386 677 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -9 677 | -97 791 |
Increase Decrease In Existing Provisions | | | 27 151 |
Increase Decrease In Net Debt From Cash Flows | | | 578 392 |
Increase From Amortisation Charge For Year Intangible Assets | | | 149 155 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 391 804 |
Intangible Assets | | 85 455 | 254 800 |
Intangible Assets Gross Cost | | 1 104 223 | 1 422 723 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 151 567 | 169 327 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 32 | 1 275 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 30 153 | 33 125 |
Interest Paid Classified As Financing Activities | | -181 752 | -151 947 |
Interest Paid Classified As Operating Activities | | 181 752 | 203 727 |
Interest Payable Similar Charges Finance Costs | | 181 752 | 203 727 |
Interest Received Classified As Investing Activities | | | 945 |
Interest Received Classified As Operating Activities | | | 945 |
Investments Fixed Assets | | 11 118 010 | 11 118 010 |
Investments In Subsidiaries | | 11 118 010 | 11 118 010 |
Key Management Personnel Compensation Post-employment Benefits | | 9 008 | 9 245 |
Key Management Personnel Compensation Short-term Employee Benefits | | 304 231 | 287 619 |
Key Management Personnel Compensation Total | | 313 239 | 296 864 |
Net Cash Flows From Used In Financing Activities | | -1 540 652 | 309 461 |
Net Cash Flows From Used In Investing Activities | | -2 083 959 | -2 087 301 |
Net Cash Flows From Used In Operating Activities | | 2 367 211 | 2 164 517 |
Net Cash Generated From Operations | | 2 840 486 | 2 479 203 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 4 312 397 | 2 274 630 |
Net Current Assets Liabilities | | -537 463 | -68 910 |
Net Debt Funds | | -3 816 353 | -4 320 868 |
New Finance Leases | | | -448 132 |
Number Shares Issued Fully Paid | | 40 200 | 40 200 |
Operating Profit Loss | | 3 214 424 | 1 147 520 |
Other Comprehensive Income Expense Net Tax | | -19 955 | -17 608 |
Other Creditors | | 644 787 | 626 551 |
Other Employee Expense | | 8 786 | 7 645 |
Other Interest Receivable Similar Income Finance Income | | | 945 |
Other Inventories | | 1 041 383 | 509 012 |
Other Operating Income Format1 | | 52 104 | 128 876 |
Other Payables Accrued Expenses | | 1 326 | 1 457 |
Other Remaining Operating Income | | 45 381 | 128 876 |
Other Revenue | | 480 353 | 437 370 |
Par Value Share | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -276 769 | -338 198 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | -661 239 |
Pension Costs Defined Contribution Plan | | 163 440 | 124 371 |
Percentage Class Share Held In Subsidiary | | 75 | 75 |
Prepayments | | 15 328 | 10 000 |
Proceeds From Sales Property Plant Equipment | | 120 954 | 83 188 |
Production Average Number Employees | | 38 | 59 |
Profit Loss | | 389 758 | -107 655 |
Profit Loss Attributable To Non-controlling Interests | | 670 747 | 268 266 |
Profit Loss Attributable To Owners Parent | | 1 858 434 | 701 402 |
Profit Loss On Ordinary Activities Before Tax | | 3 032 672 | 944 738 |
Property Plant Equipment Gross Cost | | 6 190 937 | 6 190 937 |
Provisions | | 369 701 | 396 852 |
Provisions For Liabilities Balance Sheet Subtotal | | 369 701 | 396 852 |
Purchase Intangible Assets | | -724 268 | -891 387 |
Purchase Property Plant Equipment | | -1 480 645 | -618 808 |
Repayments Borrowings Classified As Financing Activities | | -848 729 | -3 449 506 |
Research Development Average Number Employees | | 22 | 16 |
Revenue From Sale Goods | | 17 853 651 | 19 431 925 |
Selling Average Number Employees | | 21 | 24 |
Social Security Costs | | 277 615 | 338 155 |
Staff Costs Employee Benefits Expense | | 3 667 621 | 4 455 497 |
Taxation Social Security Payable | | 460 548 | 423 996 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | 56 942 |
Tax Expense Credit Applicable Tax Rate | | 576 208 | 179 500 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -314 450 | -285 000 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 30 276 | 74 321 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 11 905 | 1 085 |
Tax Increase Decrease From Effect Foreign Tax Rates | | 71 042 | 55 312 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 31 737 | -9 299 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 503 491 | -24 930 |
Total Assets Less Current Liabilities | | 16 771 484 | 17 240 037 |
Total Borrowings | | 3 348 101 | 4 421 763 |
Total Operating Lease Payments | | 41 848 | 66 946 |
Trade Creditors Trade Payables | | 2 477 740 | 2 654 024 |
Trade Debtors Trade Receivables | | 223 | 2 198 301 |
Turnover Revenue | | 14 302 785 | 14 710 800 |
Unpaid Contributions To Pension Schemes | | 25 078 | 32 252 |
Wages Salaries | | 3 217 780 | 3 985 326 |
Company Contributions To Money Purchase Plans Directors | | 2 579 | 2 642 |
Director Remuneration | | 114 730 | 120 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 100 | | |
Number Shares Allotted | 100 | | |