Profit & Loss |
Date of Accounts |
2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-29 | 2021-09-29 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 725 433 | 649 875 | 402 463 | 1 581 394 | 115 128 | 330 811 |
Current Assets | 1 746 153 | 5 090 771 | 5 164 532 | 6 278 927 | 7 667 042 | 9 296 660 |
Debtors | 532 720 | 4 322 404 | 4 306 771 | 4 586 117 | 6 571 395 | 8 703 735 |
Net Assets Liabilities | 355 759 | 856 510 | -469 927 | -1 478 824 | -2 558 587 | -2 352 803 |
Other Debtors | 367 787 | 790 913 | 1 485 901 | 414 783 | 139 498 | 859 845 |
Property Plant Equipment | 55 609 | 250 109 | 647 608 | 665 197 | 582 805 | 4 200 445 |
Total Inventories | 488 000 | 118 492 | 455 298 | 111 416 | 980 519 | |
|
Other Financial Data |
Audit Fees Expenses | | | 6 250 | 6 250 | 9 750 | 11 750 |
Accrued Liabilities Deferred Income | | 167 910 | 599 024 | 259 338 | 569 755 | 145 299 |
Accumulated Depreciation Impairment Property Plant Equipment | 9 814 | 55 626 | 98 984 | 212 916 | 286 364 | 398 462 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 440 857 | 132 460 | 47 920 | 3 841 283 |
Administrative Expenses | | 902 778 | 1 967 488 | 1 246 354 | 1 171 504 | 1 747 672 |
Average Number Employees During Period | | 28 | 34 | 39 | 30 | 62 |
Balances Amounts Owed To Related Parties | | | | | | 10 181 996 |
Cash Cash Equivalents Cash Flow Value | 725 433 | 649 875 | 402 463 | 1 581 394 | 115 128 | 330 811 |
Comprehensive Income Expense | | 500 751 | -1 326 437 | -1 008 897 | -1 079 763 | 205 784 |
Corporation Tax Payable | 75 452 | 30 489 | | | | |
Corporation Tax Recoverable | | | 5 396 | | | |
Cost Sales | | 17 192 400 | 19 550 504 | 14 881 415 | 7 891 242 | 24 436 908 |
Creditors | 1 937 937 | 4 945 630 | 6 729 527 | 6 947 588 | 8 517 718 | 10 181 996 |
Current Tax For Period | | 30 489 | | | | |
Deferred Income | | 1 435 749 | 30 455 | 534 146 | 1 364 062 | 3 201 696 |
Deferred Tax Asset Debtors | | | 341 396 | 455 634 | 761 998 | 1 026 682 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 30 675 | -327 596 | -224 413 | -319 260 | -82 299 |
Depreciation Expense Property Plant Equipment | | 45 812 | 43 358 | 114 073 | 104 031 | |
Depreciation Impairment Expense Property Plant Equipment | | 45 812 | 43 358 | 114 073 | 104 031 | 166 472 |
Dividend Income From Group Undertakings | | 240 000 | 47 600 | 62 400 | | |
Dividend Income From Joint Ventures | | | | | | 150 000 |
Dividends Received Classified As Investing Activities | | -240 000 | -47 600 | -62 400 | | |
Fixed Assets | 558 109 | 752 609 | 1 150 108 | 1 167 697 | 1 085 305 | 4 702 945 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | -150 000 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 114 590 | | |
Further Item Interest Expense Component Total Interest Expense | | | 28 094 | 209 985 | 674 901 | 253 196 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -35 885 | 114 590 | -35 894 | 17 442 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 1 062 596 | 980 501 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -151 570 | -255 882 | -225 053 | -34 151 | -148 969 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -1 616 907 | 30 320 | 2 064 813 | 1 664 | -1 132 177 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 3 789 684 | -362 425 | 170 504 | 1 678 914 | 1 867 656 |
Gain Loss In Cash Flows From Change In Deferred Income | | -1 435 749 | 1 405 294 | | | |
Gain Loss In Cash Flows From Change In Inventories | | -369 508 | 336 806 | -343 882 | 869 103 | -718 405 |
Gain Loss On Disposals Property Plant Equipment | | | | 141 | -13 281 | |
Government Grant Income | | | | 144 490 | 26 558 | |
Gross Profit Loss | | 1 280 944 | 257 349 | 130 640 | 36 826 | |
Income Taxes Paid Refund Classified As Operating Activities | | -75 453 | | 5 396 | 278 315 | 305 826 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 75 558 | 247 412 | -1 178 931 | 1 466 266 | -215 683 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -35 885 | | -278 315 | -305 826 |
Increase From Depreciation Charge For Year Property Plant Equipment | 9 814 | 45 812 | 43 358 | 114 073 | 104 031 | 166 472 |
Interest Income | | | | 89 | 105 683 | 92 835 |
Interest Income On Bank Deposits | | 30 | 715 | 89 | | 56 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 30 | 715 | 89 | | 56 |
Interest Paid Classified As Operating Activities | | | | | -674 901 | -253 196 |
Interest Payable Similar Charges Finance Costs | | 56 281 | 28 094 | 209 985 | 674 901 | 253 196 |
Interest Received Classified As Investing Activities | | -30 | -715 | -89 | -105 683 | -92 835 |
Investments Fixed Assets | 502 500 | 502 500 | 502 500 | 502 500 | 502 500 | 502 500 |
Investments In Joint Ventures | | 502 500 | 502 500 | 502 500 | 502 500 | 502 500 |
Key Management Personnel Compensation Total | | 57 502 | 128 124 | 97 511 | 102 825 | 154 713 |
Net Cash Flows From Used In Financing Activities | | | -3 250 000 | -3 697 588 | -1 570 130 | |
Net Cash Flows From Used In Investing Activities | | 282 | 392 542 | 69 032 | -70 763 | |
Net Cash Flows From Used In Operating Activities | | 75 276 | 3 104 870 | 2 449 625 | 3 107 159 | |
Net Cash Generated From Operations | | -56 458 | 3 076 776 | 2 245 036 | 2 710 573 | -2 011 678 |
Net Current Assets Liabilities | -191 784 | 145 141 | -1 564 995 | 4 360 522 | 4 920 385 | 3 580 192 |
Net Finance Income Costs | | 240 030 | 48 315 | 62 489 | 105 683 | 242 835 |
Net Interest Paid Received Classified As Operating Activities | | -56 281 | -28 094 | -209 985 | -674 901 | |
Number Shares Issued Fully Paid | | 100 | | | | |
Operating Profit Loss | | 378 166 | -1 710 139 | -971 224 | -1 108 120 | |
Other Creditors | 1 273 074 | 470 607 | 58 928 | 5 793 | 7 340 | 51 738 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 141 | 30 583 | 54 374 |
Other Disposals Property Plant Equipment | | | | 939 | 56 864 | 111 545 |
Other Interest Income | | | | | 105 683 | 92 779 |
Other Interest Receivable Similar Income Finance Income | | 240 030 | 48 315 | 62 489 | 105 683 | 242 835 |
Other Operating Income Format1 | | | | 144 490 | 26 558 | 134 300 |
Other Provisions Balance Sheet Subtotal | | | | | | 225 000 |
Other Remaining Borrowings | | | 3 250 000 | 6 947 588 | 8 517 718 | 10 181 996 |
Other Taxation Social Security Payable | 17 927 | 28 239 | 30 874 | 163 799 | 29 529 | 144 598 |
Par Value Share | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 17 408 | 54 055 | 65 846 | 61 355 | 129 176 |
Percentage Class Share Held In Joint Venture | | | 50 | 50 | 50 | |
Prepayments Accrued Income | | 1 556 635 | 1 461 459 | 2 725 990 | 367 953 | 4 140 746 |
Proceeds From Sales Property Plant Equipment | | | | -939 | -13 000 | -85 545 |
Profit Loss | | 500 751 | -1 326 437 | -1 008 897 | -1 079 763 | 205 784 |
Profit Loss On Ordinary Activities Before Tax | | 561 915 | -1 689 918 | -1 118 720 | -1 677 338 | -182 341 |
Property Plant Equipment Gross Cost | 65 423 | 305 735 | 746 592 | 878 113 | 869 169 | 4 598 907 |
Provisions For Liabilities Balance Sheet Subtotal | 10 566 | 41 240 | 55 040 | | | |
Purchase Property Plant Equipment | | -240 312 | -440 857 | -132 460 | -47 920 | -3 841 283 |
Repayments Borrowings Classified As Financing Activities | | | 3 250 000 | 3 697 588 | 1 570 130 | 1 664 278 |
Research Development Expense Recognised In Profit Or Loss | | | 447 884 | 30 246 | 51 168 | |
Social Security Costs | | | | 107 109 | 102 037 | |
Staff Costs Employee Benefits Expense | | 869 875 | 1 265 703 | 1 602 262 | 1 341 439 | 3 638 038 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 41 240 | 55 040 | 59 455 | 46 559 | 228 944 |
Tax Expense Credit Applicable Tax Rate | | 106 764 | -321 084 | -212 557 | -318 694 | -34 645 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -242 421 | -305 826 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -566 | -50 400 |
Tax Increase Decrease From Effect Dividends From Companies | | -45 600 | -9 044 | -11 856 | | -28 500 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 532 | | | 78 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 61 164 | -363 481 | -109 823 | -597 575 | -388 125 |
Total Additions Including From Business Combinations Property Plant Equipment | 65 423 | 240 312 | | | | |
Total Assets Less Current Liabilities | 366 325 | 897 750 | -414 887 | 5 528 219 | 6 005 690 | 8 283 137 |
Total Borrowings | | | 3 250 000 | 6 947 588 | 8 517 718 | 10 181 996 |
Total Current Tax Expense Credit | | 30 489 | -35 885 | | | |
Total Deferred Tax Expense Credit | | | -327 596 | -109 823 | -319 260 | |
Total Increase Decrease In Provisions | | | | | | -225 000 |
Total Operating Lease Payments | | 252 430 | 313 195 | 190 505 | 145 370 | |
Trade Creditors Trade Payables | 571 484 | 2 812 636 | 2 760 246 | 955 329 | 775 971 | 2 173 137 |
Trade Debtors Trade Receivables | 164 933 | 1 974 856 | 1 012 619 | 989 710 | 5 301 946 | 2 676 462 |
Turnover Revenue | | 18 473 344 | 19 807 853 | 15 012 055 | 7 928 068 | |
Wages Salaries | | | | 1 429 307 | 1 178 047 | 3 199 181 |
Work In Progress | | 118 492 | 455 298 | 111 416 | 980 519 | |
Company Contributions To Defined Benefit Plans Directors | | 700 | 4 646 | 6 441 | 7 848 | |
Director Remuneration | | | | 81 267 | 84 532 | 191 139 |
Director Remuneration Benefits Including Payments To Third Parties | | 58 202 | 132 770 | 87 708 | 92 380 | 200 353 |