Profit & Loss |
Date of Accounts |
2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 660 341 | 411 806 | 773 052 | 1 511 003 |
Current Assets | 2 105 788 | 2 760 600 | 3 082 714 | 3 522 156 |
Debtors | 1 445 447 | 2 348 794 | 2 309 662 | 2 011 153 |
Net Assets Liabilities | 3 519 833 | 4 222 946 | 6 089 910 | 6 461 178 |
Other Debtors | 10 120 | 10 120 | 51 694 | 233 349 |
Property Plant Equipment | 4 868 604 | 5 058 544 | 7 332 352 | 7 007 164 |
|
Other Financial Data |
Audit Fees Expenses | 10 800 | 10 800 | 13 625 | 14 715 |
Other Non-audit Services Fees | 3 273 | 2 250 | 1 394 | 4 806 |
Accumulated Amortisation Impairment Intangible Assets | 42 035 | 98 082 | 158 241 | 215 784 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 021 422 | 3 147 045 | 2 586 957 | 3 192 220 |
Additional Provisions Increase From New Provisions Recognised | | | 511 227 | 52 926 |
Additions Other Than Through Business Combinations Intangible Assets | | | 7 476 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 924 998 | 2 194 950 | 1 090 515 |
Administration Support Average Number Employees | 13 | 14 | 15 | 14 |
Administrative Expenses | 1 904 425 | 1 960 694 | 2 258 147 | 2 510 264 |
Amortisation Expense Intangible Assets | 42 035 | 56 047 | 60 159 | 57 543 |
Amounts Owed By Related Parties | 217 242 | 975 909 | 804 782 | 622 500 |
Amount Specific Bank Loan | 596 190 | 541 498 | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 96 | 91 | 100 | 95 |
Balances With Banks | 660 318 | 411 702 | 772 992 | 1 510 952 |
Bank Borrowings | 546 083 | 491 506 | | |
Bank Borrowings Overdrafts | -499 240 | -372 432 | -3 002 | |
Bank Overdrafts | 499 240 | 372 432 | 3 002 | |
Capital Commitments | | | 1 666 880 | 250 383 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | 59 482 | 45 206 | 2 884 792 | 1 996 891 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 382 917 | 1 382 917 | 1 274 000 | 1 259 625 |
Cash Cash Equivalents | 660 341 | 411 806 | 773 052 | 1 511 003 |
Cash Cash Equivalents Cash Flow Value | 161 101 | 39 374 | 770 050 | |
Cash On Hand | 23 | 104 | 60 | 51 |
Comprehensive Income Expense | 485 694 | 795 113 | 1 962 964 | 587 268 |
Cost Sales | 4 893 778 | 5 347 188 | 7 497 371 | 6 740 171 |
Creditors | 1 299 512 | 1 117 705 | 1 247 620 | 1 340 241 |
Current Tax Expense Credit Recognised In Equity | 40 065 | 52 717 | 334 659 | 334 659 |
Current Tax For Period | 82 748 | 74 705 | | 89 696 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | -25 838 | -15 000 | -270 500 | -454 282 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 33 753 | 130 820 | 42 310 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 86 717 | 171 462 | 151 769 | 52 926 |
Deferred Tax Liabilities | 373 587 | 597 766 | 1 108 993 | 1 161 919 |
Depreciation Amortisation Expense | 613 803 | 618 899 | 831 152 | 1 043 927 |
Depreciation Expense Property Plant Equipment | 571 768 | 562 852 | 770 993 | 986 384 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -437 229 | -1 212 706 | -381 121 |
Disposals Property Plant Equipment | | -609 435 | -1 434 018 | -810 440 |
Distribution Average Number Employees | | | 3 | 3 |
Dividend Per Share Interim | 30 063 | 48 000 | 44 000 | 24 000 |
Dividends Paid | -128 965 | -92 000 | -96 000 | -216 000 |
Dividends Paid Classified As Financing Activities | -128 965 | -92 000 | -96 000 | -216 000 |
Dividends Paid On Shares Interim | 128 965 | 92 000 | 96 000 | 216 000 |
Finance Lease Liabilities Present Value Total | 622 037 | 626 199 | 1 057 475 | 656 650 |
Finance Lease Payments Owing Minimum Gross | 1 375 466 | 1 339 335 | 2 305 095 | 1 996 891 |
Financial Assets | 192 002 | 411 806 | 773 052 | 1 511 003 |
Financial Liabilities | 1 420 640 | 2 311 987 | 2 272 855 | 1 785 954 |
Fixed Assets | 5 106 805 | 5 240 698 | 7 461 823 | 7 079 092 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -541 498 | |
Further Item Creditors Component Total Creditors | 295 547 | 241 549 | | |
Further Item Gain Loss In Other Comprehensive Income Net Tax Component Total Other Comprehensive Income Net Tax | | -52 717 | -359 458 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 746 131 | 609 916 | 326 250 | 181 250 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -57 853 | -87 087 | -184 921 | 145 973 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 189 353 | 903 347 | -39 132 | -298 509 |
Gain Loss On Disposals Property Plant Equipment | -135 | -3 091 | 123 249 | -15 487 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | 1 081 307 | |
Government Grant Income | 129 804 | 3 770 | | |
Gross Profit Loss | 1 918 021 | 2 676 568 | 3 553 346 | 3 142 866 |
Income Taxes Paid Refund Classified As Operating Activities | 50 210 | -223 043 | -20 318 | |
Income Tax Expense Credit On Components Other Comprehensive Income | 333 522 | 545 085 | 774 334 | 827 260 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | -118 375 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -115 800 | -121 727 | 730 676 | 740 953 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -305 791 | -95 023 | |
Increase Decrease In Existing Provisions | | 224 179 | | |
Increase Decrease In Loans Owed By Related Parties Attributable To Interest Transactions | 255 | | | |
Increase Decrease In Net Debt From Cash Flows | | 544 376 | | 1 049 157 |
Increase From Amortisation Charge For Year Intangible Assets | | 56 047 | 60 159 | 57 543 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 562 852 | 770 993 | 986 384 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | 187 242 | 773 667 | 99 373 | 272 000 |
Intangible Assets | 238 201 | 182 154 | 129 471 | 71 928 |
Intangible Assets Gross Cost | 280 236 | 280 236 | 287 712 | 287 712 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 35 664 | 34 120 | 37 938 | 97 183 |
Interest Income On Bank Deposits | 1 479 | 23 | 224 | 11 761 |
Interest Paid Classified As Financing Activities | -12 540 | -9 699 | -41 016 | -97 183 |
Interest Paid Classified As Operating Activities | 48 204 | 43 819 | 41 016 | 97 183 |
Interest Payable Similar Charges Finance Costs | 48 204 | 43 819 | 41 016 | 97 183 |
Interest Received Classified As Investing Activities | 1 479 | 23 | 224 | 11 761 |
Interest Received Classified As Operating Activities | 1 479 | 23 | 224 | 11 761 |
Key Management Personnel Compensation Short-term Employee Benefits | 33 911 | 33 440 | 29 000 | 32 000 |
Loans Owed By Related Parties | 217 242 | 975 909 | 804 782 | 622 500 |
Minimum Operating Lease Payments Recognised As Expense | 361 399 | 570 398 | 389 291 | 145 000 |
Net Cash Flows From Used In Financing Activities | -322 273 | -226 642 | 287 246 | -621 387 |
Net Cash Flows From Used In Investing Activities | -927 639 | -755 860 | -1 847 497 | -664 922 |
Net Cash Flows From Used In Operating Activities | 1 134 112 | 860 775 | 2 290 927 | 2 027 262 |
Net Cash Generated From Operations | 1 184 322 | 637 732 | 2 270 609 | 2 027 262 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 315 822 | 1 453 992 | 2 046 556 | 1 874 726 |
Net Current Assets Liabilities | 86 127 | 697 719 | 984 700 | 1 884 246 |
Net Debt Funds | -1 810 555 | -1 841 459 | -1 535 045 | -485 888 |
New Finance Leases | | -575 280 | | |
Nominal Value Allotted Share Capital | 4 | 4 | 4 | 4 |
Number Shares Issued Fully Paid | 8 | 8 | 8 | 8 |
Operating Profit Loss | 701 884 | 832 002 | 1 338 653 | 815 312 |
Other Comprehensive Income Expense Net Tax | | -52 717 | 721 849 | |
Other Departments Average Number Employees | 7 | 5 | 3 | 2 |
Other Finance Costs | 12 540 | 9 699 | 3 078 | |
Other Interest Receivable Similar Income Finance Income | 1 479 | 23 | 224 | 11 761 |
Other Operating Income Format1 | 688 288 | 116 128 | 43 454 | |
Other Payables Accrued Expenses | 5 520 | 20 607 | 13 239 | 29 753 |
Other Short-term Employee Benefits | 13 432 | 4 710 | 563 | 563 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -92 594 | -36 131 | 965 760 | -308 204 |
Payments To Related Parties | 128 965 | 92 000 | 48 000 | 48 000 |
Pension Costs Defined Contribution Plan | 56 151 | 57 089 | 69 008 | 100 236 |
Prepayments | 24 807 | 36 807 | 36 807 | 36 807 |
Proceeds From Sales Property Plant Equipment | 30 500 | 169 115 | 344 561 | 413 832 |
Production Average Number Employees | 72 | 68 | 75 | 73 |
Profit Loss | 485 694 | 847 830 | 1 241 115 | 587 268 |
Profit Loss On Ordinary Activities Before Tax | 655 159 | 788 206 | 1 297 861 | 729 890 |
Property Plant Equipment Gross Cost | 7 890 026 | 8 205 589 | 9 919 309 | 10 199 384 |
Provisions | 373 587 | 597 766 | 1 108 993 | 1 161 919 |
Provisions For Liabilities Balance Sheet Subtotal | 373 587 | 597 766 | 1 108 993 | 1 161 919 |
Purchase Intangible Assets | -280 236 | | -7 476 | |
Purchase Property Plant Equipment | -679 382 | -924 998 | -2 184 806 | -1 090 515 |
Rental Income From Sub-leases | 558 484 | 112 358 | 43 454 | 182 710 |
Repayments Borrowings Classified As Financing Activities | -52 510 | -54 692 | -541 498 | |
Research Development Average Number Employees | 4 | 4 | 4 | 3 |
Social Security Costs | 252 271 | 267 200 | 332 543 | 358 696 |
Staff Costs Employee Benefits Expense | 3 084 591 | 3 120 621 | 3 698 569 | 3 984 129 |
Taxation Social Security Payable | 360 056 | 385 537 | 278 260 | 424 490 |
Tax Decrease From Utilisation Tax Losses | | | | -147 228 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -4 996 | -116 166 | |
Tax Expense Credit Applicable Tax Rate | 124 480 | 149 759 | 246 594 | 138 679 |
Tax Increase Decrease From Changes In Pension Fund Prepayment | | | | 3 730 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -305 791 | -95 023 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 3 182 | -40 066 | -24 521 | 72 093 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | 21 955 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 050 | 10 650 | 3 552 | 467 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 52 926 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 169 465 | -59 624 | 56 746 | 142 622 |
Total Assets Less Current Liabilities | 5 192 932 | 5 938 417 | 8 446 523 | 8 963 338 |
Total Borrowings | 1 299 512 | 1 117 705 | 1 247 620 | 1 340 241 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 952 788 | |
Total Operating Lease Payments | 477 106 | 379 686 | 190 072 | 10 829 |
Trade Creditors Trade Payables | 399 953 | 446 472 | 746 038 | 437 321 |
Trade Debtors Trade Receivables | 1 193 278 | 1 325 958 | 1 416 379 | 1 118 497 |
Turnover Revenue | 6 811 799 | 8 023 756 | 11 050 717 | 9 883 037 |
Wages Salaries | 2 762 737 | 2 791 622 | 3 296 455 | 3 524 634 |
Director Remuneration | 33 911 | 30 549 | 29 000 | 32 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | | |