Profit & Loss |
Date of Accounts |
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 | 4 934 | 32 338 | 103 710 | 280 208 | 104 392 | 56 775 |
Current Assets | 400 955 | 853 207 | 619 254 | 842 290 | 868 592 | 880 204 |
Debtors | 396 021 | 820 869 | 515 544 | 562 082 | 764 200 | 823 429 |
Other Debtors | 10 494 | 3 762 | 3 762 | 3 762 | 145 319 | 145 319 |
Property Plant Equipment | 313 867 | 294 981 | 253 547 | | | |
Total Inventories | | | | 30 009 | 41 372 | 39 852 |
|
Other Financial Data |
Audit Fees Expenses | 7 185 | 7 190 | | | | |
Accrued Liabilities Deferred Income | 7 035 | 7 035 | 7 035 | 7 035 | 7 860 | 8 700 |
Accumulated Amortisation Impairment Intangible Assets | | | | 236 839 | 271 926 | 307 014 |
Accumulated Depreciation Impairment Property Plant Equipment | 78 038 | 119 361 | 160 795 | 1 307 921 | 1 338 111 | 1 372 838 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 22 437 | | | 8 481 | 10 644 |
Administrative Expenses | | | | 3 295 584 | 2 797 444 | 3 152 416 |
Amounts Owed By Group Undertakings Participating Interests | 385 527 | 817 107 | | 558 320 | 618 881 | 678 110 |
Amounts Owed To Group Undertakings | 602 292 | 785 998 | 1 121 156 | 1 264 201 | 1 939 524 | 2 396 911 |
Average Number Employees During Period | | | | | 43 | 43 |
Bank Borrowings | 131 740 | 59 560 | | 818 795 | 1 331 191 | 1 480 768 |
Bank Borrowings Overdrafts | 52 628 | 59 560 | | 818 795 | 1 331 191 | 1 480 768 |
Capital Reduction Decrease In Equity | 30 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 114 604 | 43 889 | 123 112 |
Cash Cash Equivalents | | | 178 541 | 507 750 | 624 995 | 312 252 |
Comprehensive Income Expense | | | | -644 089 | -253 920 | -342 444 |
Corporation Tax Payable | 32 722 | 2 053 | 2 053 | 2 053 | 166 322 | 120 040 |
Cost Sales | | | | 7 110 298 | 7 443 239 | 8 469 155 |
Creditors | -52 628 | 1 490 070 | 1 470 874 | 1 733 446 | 2 207 587 | |
Current Tax For Period | | | | 74 257 | 91 269 | 60 967 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | 27 246 | -1 145 | 16 492 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -815 | -9 320 | 43 790 |
Dividends Paid | | 220 000 | | | | |
Dividends Paid Classified As Financing Activities | -213 560 | -220 000 | -246 667 | -325 000 | -372 200 | -400 000 |
Finance Lease Liabilities Present Value Total | | | | 6 930 | 5 752 | 64 168 |
Finance Lease Payments Owing Minimum Gross | | | | 68 533 | 6 524 | 47 607 |
Finished Goods Goods For Resale | | | | 30 009 | 41 372 | 39 852 |
Fixed Assets | | | 6 714 987 | 6 461 440 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 182 265 | 66 423 | |
Future Finance Charges On Finance Leases | | | | 8 254 | 772 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 354 750 | 266 191 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | -1 500 | 10 648 | |
Government Grant Income | | | | 262 063 | 124 649 | |
Gross Profit Loss | | | | 2 453 876 | 2 530 910 | 2 990 725 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 35 087 | 35 088 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 41 323 | | | 42 645 | 34 727 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | 253 547 | | |
Intangible Assets | | | | 114 032 | 78 945 | 43 857 |
Intangible Assets Gross Cost | | | | 350 871 | 350 871 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 31 | | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 52 266 | 47 037 | 55 463 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 10 199 | 5 427 | 3 346 |
Interest Income On Bank Deposits | | | | 3 | 50 | 486 |
Interest Paid Classified As Operating Activities | | | | -88 090 | -73 795 | -76 482 |
Interest Payable Similar Charges Finance Costs | 124 916 | 130 641 | | 88 090 | 73 795 | 76 482 |
Interest Received Classified As Investing Activities | | | | -3 | -50 | -486 |
Investments | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 |
Investments Fixed Assets | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 |
Investments In Associates | | | | 44 | 44 | 44 |
Investments In Subsidiaries | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 | 6 461 440 |
Net Current Assets Liabilities | -437 538 | -636 863 | -851 620 | -891 156 | | |
Net Finance Income Costs | | | | 3 | 50 | 486 |
Number Shares Allotted | | | | 950 | 950 | 950 |
Number Shares Issued Fully Paid | | | | 950 | 950 | 950 |
Operating Profit Loss | | | | 482 560 | 98 226 | 161 691 |
Other Creditors | 98 197 | 112 422 | 103 166 | 27 765 | 6 997 | 8 689 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 12 455 | |
Other Disposals Property Plant Equipment | | | | | 14 966 | |
Other Interest Receivable Similar Income Finance Income | | | | 3 | 50 | 486 |
Other Operating Income Format1 | | | | 359 148 | 168 308 | |
Other Remaining Borrowings | | | | 198 033 | 293 333 | 210 833 |
Other Taxation Social Security Payable | | 362 298 | | 375 488 | 240 457 | 221 322 |
Pension Costs Defined Contribution Plan | 21 776 | 33 800 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 45 634 | 40 801 | 45 283 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | 100 | 100 |
Prepayments Accrued Income | | | 10 020 | 331 517 | 440 815 | 616 628 |
Profit Loss | 306 949 | 54 417 | -9 524 | 31 917 | -75 639 | -27 503 |
Property Plant Equipment Gross Cost | 391 905 | 414 342 | 414 342 | 1 676 967 | 1 670 482 | 1 681 126 |
Redemption Shares Decrease In Equity | 37 920 | | | | | |
Social Security Costs | | | | 144 180 | 144 777 | 181 540 |
Staff Costs Employee Benefits Expense | | | | 1 886 904 | 1 767 828 | 1 993 523 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 84 820 | 75 500 | 119 290 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | -68 630 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 1 041 | 781 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 553 | 4 457 | 68 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 73 442 | 81 949 | 104 757 |
Total Assets Less Current Liabilities | | | 5 863 367 | 5 570 284 | | |
Total Borrowings | | | | 932 341 | 1 440 732 | 1 550 768 |
Total Current Tax Expense Credit | 82 228 | 3 471 | | | | |
Total Deferred Tax Expense Credit | 4 610 | 18 968 | | | | |
Trade Creditors Trade Payables | 19 135 | 160 704 | 37 392 | 18 392 | 10 696 | 9 027 |
Trade Debtors Trade Receivables | | | | 2 102 167 | 2 259 310 | 2 592 982 |
Turnover Revenue | | | | 9 564 174 | 9 974 149 | 11 459 880 |
Wages Salaries | | | | 1 697 090 | 1 582 250 | 1 766 700 |