Profit & Loss |
Date of Accounts |
2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 56 235 | 44 360 | | | 137 723 |
Current Assets | 2 870 733 | 2 745 961 | 4 251 335 | 5 197 232 | 4 778 130 | 5 220 337 |
Debtors | 2 165 317 | 2 070 791 | 4 388 040 | 5 156 574 | 4 738 960 | 5 051 255 |
Net Assets Liabilities | 1 349 077 | 1 815 649 | 2 493 636 | 2 442 302 | 2 350 498 | 2 950 139 |
Property Plant Equipment | 91 584 | 814 759 | 778 714 | 769 650 | 754 317 | 791 170 |
Total Inventories | 705 416 | 618 935 | 68 935 | 40 658 | 39 170 | 31 359 |
|
Other Financial Data |
Other Non-audit Services Fees | | | | 4 000 | 10 000 | 10 813 |
Amount Specific Advance Or Credit Directors | | 24 145 | 473 343 | 3 107 | 3 107 | 3 107 |
Amount Specific Advance Or Credit Made In Period Directors | | | 449 198 | 3 107 | 247 817 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 483 370 | 496 284 |
Audit Fees Expenses | | | | 3 635 | 7 040 | |
Director Remuneration | | | | 256 743 | 240 000 | 348 200 |
Dividend Recommended By Directors | | | | | 337 370 | |
Accrued Liabilities Deferred Income | 6 000 | 17 900 | 18 500 | 18 500 | 18 001 | 137 371 |
Accumulated Amortisation Impairment Intangible Assets | 303 747 | 303 747 | 303 747 | 303 747 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 124 827 | 136 652 | 182 189 | 116 150 | 131 483 | 162 934 |
Additional Provisions Increase From New Provisions Recognised | | | | | 7 240 | 3 659 |
Administrative Expenses | | | | 1 714 121 | 1 845 144 | 1 973 919 |
Amounts Recoverable On Contracts | | | | | 4 000 421 | 4 881 587 |
Applicable Tax Rate | | | | | 19 | 25 |
Average Number Employees During Period | 49 | 48 | 49 | 50 | 51 | 47 |
Balances Amounts Owed By Related Parties | 141 788 | 23 466 | 223 343 | | | |
Balances Amounts Owed To Related Parties | | 24 146 | | | | |
Bank Borrowings | | | 183 696 | 265 950 | 312 666 | 831 580 |
Bank Borrowings Overdrafts | 222 666 | 183 695 | 183 696 | 877 536 | 837 945 | 490 026 |
Bank Overdrafts | | | | 274 690 | 330 723 | |
Cash Cash Equivalents Cash Flow Value | | | | -274 690 | -330 723 | |
Comprehensive Income Expense | | | | 455 566 | 245 566 | 1 410 099 |
Corporation Tax Payable | 184 143 | 221 483 | 387 868 | 239 108 | | 404 641 |
Corporation Tax Recoverable | | | | | 52 572 | |
Cost Sales | | | | 12 858 862 | 10 832 074 | 10 409 288 |
Creditors | 225 000 | 428 173 | 750 477 | 877 536 | 837 945 | 536 214 |
Current Tax For Period | | | | 118 756 | -347 582 | 404 641 |
Depreciation Amortisation Expense | | | | 16 601 | 15 333 | 31 451 |
Depreciation Expense Property Plant Equipment | | | | 16 601 | 15 333 | 31 451 |
Dividends Paid | | | | 474 257 | 337 370 | 810 457 |
Dividends Paid Classified As Financing Activities | | | | -474 257 | -337 370 | -810 457 |
Dividends Paid On Shares Interim | | | | 474 257 | 337 370 | 810 457 |
Finance Lease Liabilities Present Value Total | | | | | | 46 188 |
Fixed Assets | 91 584 | 814 759 | 778 714 | 769 650 | 754 317 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 175 458 | 52 572 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 188 060 | 233 395 | 222 512 | 195 911 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 618 092 | -173 921 | 58 337 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -506 933 | 234 634 | -861 152 |
Gross Profit Loss | | | | 2 309 625 | 1 797 973 | 3 810 714 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -267 516 | -119 556 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -319 050 | -56 033 | 468 446 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -28 277 | -1 488 | -7 811 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 11 825 | 12 894 | 16 601 | 15 333 | 31 451 |
Intangible Assets Gross Cost | 303 747 | 303 747 | 303 747 | 303 747 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | 18 562 | 47 605 | 48 450 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 2 409 |
Interest Paid Classified As Operating Activities | | | | -18 562 | -47 605 | -48 450 |
Interest Payable Similar Charges Finance Costs | | | | 18 993 | 47 605 | 50 859 |
Merchandise | | | | 40 658 | 39 170 | 31 359 |
Net Cash Flows From Used In Financing Activities | | | | 776 545 | 94 693 | 570 668 |
Net Cash Flows From Used In Investing Activities | | | | 12 440 | -19 637 | 63 341 |
Net Cash Flows From Used In Operating Activities | | | | -469 935 | -38 660 | -1 102 455 |
Net Cash Generated From Operations | | | | -756 444 | -30 363 | -1 100 742 |
Net Current Assets Liabilities | 1 483 564 | 1 429 472 | 2 432 999 | 2 552 620 | 2 443 798 | 2 708 514 |
Net Interest Received Paid Classified As Investing Activities | | | | | -19 637 | -4 963 |
Number Shares Issued Fully Paid | | | | | 1 | 1 |
Operating Profit Loss | | | | 595 504 | -47 171 | 1 864 295 |
Other Creditors | 47 959 | 370 070 | 58 966 | 407 374 | 73 951 | 70 527 |
Other Deferred Tax Expense Credit | | | | 2 189 | 7 240 | 3 659 |
Other Interest Receivable Similar Income Finance Income | | | | | 19 637 | 4 963 |
Other Operating Income Format1 | | | | | | 27 500 |
Other Remaining Borrowings | 150 000 | | 364 457 | 215 458 | | |
Other Taxation Social Security Payable | 73 151 | 79 098 | 104 384 | 96 477 | 86 675 | 102 217 |
Par Value Share | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 50 838 | 50 638 | 50 288 |
Prepayments | 33 981 | 19 208 | 21 478 | 31 235 | 33 725 | 33 893 |
Proceeds From Borrowings Classified As Financing Activities | | | | -632 300 | -217 859 | |
Profit Loss | | | | 455 566 | 245 566 | 1 410 099 |
Profit Loss On Ordinary Activities Before Tax | | | | 576 511 | -94 776 | 1 818 399 |
Property Plant Equipment Gross Cost | 216 411 | 951 411 | 960 903 | 885 800 | 885 800 | 954 104 |
Provisions | | | | 2 432 | 9 672 | 13 331 |
Provisions For Liabilities Balance Sheet Subtotal | 1 071 | 409 | 243 | 2 432 | 9 672 | 13 331 |
Purchase Property Plant Equipment | | | | -12 440 | | -68 304 |
Recoverable Value-added Tax | 114 591 | 69 792 | 139 152 | 163 417 | 152 850 | 132 668 |
Repayments Borrowings Classified As Financing Activities | | | | -672 987 | -210 734 | -319 030 |
Social Security Costs | | | | 277 165 | 277 054 | 288 956 |
Staff Costs Employee Benefits Expense | | | | 2 826 955 | 2 712 257 | 2 833 660 |
Tax Expense Credit Applicable Tax Rate | | | | | -18 007 | 454 600 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 6 075 | 6 924 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 120 945 | -340 342 | 408 300 |
Total Additions Including From Business Combinations Property Plant Equipment | | 735 000 | 9 492 | 12 440 | | 68 304 |
Total Assets Less Current Liabilities | 1 575 148 | 2 244 231 | 3 244 356 | 3 322 270 | 3 198 115 | 3 499 684 |
Total Borrowings | | | 183 696 | 540 640 | 643 389 | 890 363 |
Total Operating Lease Payments | | | | | 125 227 | 127 478 |
Trade Creditors Trade Payables | 853 250 | 739 774 | 1 064 922 | 1 651 594 | 1 512 316 | 1 439 165 |
Trade Debtors Trade Receivables | 1 874 957 | 1 981 111 | 3 376 | | | |
Turnover Revenue | | | | 15 168 487 | 12 630 047 | 14 220 002 |
Wages Salaries | | | | 2 498 952 | 2 384 565 | 2 494 416 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 303 747 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 82 640 | | |
Disposals Intangible Assets | | | | | 303 747 | |
Disposals Property Plant Equipment | | | | 87 543 | | |
Dividend Per Share Interim | | | | | 168 685 | |
Further Item Interest Expense Component Total Interest Expense | | | | 431 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -4 903 | | |
Gain Loss On Disposals Property Plant Equipment | | | | -4 903 | | |