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 | 567 068 | 368 289 | 352 811 | 1 096 800 | 826 492 | 693 154 |
Current Assets | 7 066 706 | 7 941 278 | 6 791 881 | 9 267 500 | 9 618 438 | 9 998 383 |
Debtors | 6 499 638 | 7 572 989 | 6 439 070 | 8 170 700 | 8 791 946 | 9 305 229 |
Net Assets Liabilities | 2 104 217 | 2 126 281 | 1 754 091 | 2 394 358 | 3 328 778 | 2 313 096 |
Other Debtors | 313 543 | 402 724 | 684 400 | 915 149 | 539 353 | 770 804 |
Property Plant Equipment | 258 416 | 265 480 | 372 288 | 373 337 | 254 942 | 219 192 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 20 750 | 30 775 |
Accrued Liabilities Deferred Income | 1 734 223 | 1 388 970 | 1 993 690 | 2 527 158 | 3 344 865 | 2 732 689 |
Accumulated Depreciation Impairment Property Plant Equipment | 272 203 | 385 967 | 546 268 | 710 188 | 920 991 | 1 080 800 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 120 828 | 267 109 | 164 969 | 92 408 | 124 059 |
Administrative Expenses | | | 9 936 573 | 11 737 183 | 13 206 303 | 12 766 032 |
Amounts Owed By Group Undertakings | | | | | 791 774 | 694 838 |
Average Number Employees During Period | 117 | 140 | 122 | 129 | 173 | 156 |
Bank Borrowings | | | 125 844 | 750 000 | 520 833 | 270 833 |
Bank Borrowings Overdrafts | 2 108 292 | 2 939 288 | 125 844 | 229 167 | 250 000 | 20 833 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 185 991 | 131 667 | 40 742 | |
Cash Cash Equivalents | | 707 534 | 1 130 184 | 1 602 307 | 1 803 268 | |
Comprehensive Income Expense | | | 379 190 | 1 449 140 | 990 748 | |
Corporation Tax Payable | 155 719 | 92 733 | 43 555 | 148 739 | 55 780 | |
Corporation Tax Recoverable | | | | 151 941 | | 239 784 |
Cost Sales | | | 22 649 363 | 23 289 460 | 23 034 001 | 22 475 680 |
Creditors | 5 204 752 | 6 060 463 | 5 284 410 | 6 666 660 | 270 833 | 20 833 |
Current Tax For Period | | | 43 255 | 271 315 | 357 936 | -176 872 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 15 870 | -2 220 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 10 482 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -17 832 | 29 065 | -29 451 | -25 851 |
Dividends Paid | | | | | 494 636 | 518 000 |
Dividends Paid Classified As Financing Activities | -1 006 500 | -945 000 | -465 000 | -525 000 | -494 636 | |
Dividends Paid On Shares Interim | | | | | 494 636 | 518 000 |
Equity Settled Share-based Payments Increase Decrease In Equity | | | | 91 847 | 268 525 | |
Finance Lease Liabilities Present Value Total | | | 97 778 | 24 444 | 18 195 | |
Finance Lease Payments Owing Minimum Gross | | | 73 333 | 73 333 | 18 195 | |
Fixed Assets | 284 216 | 291 280 | 372 380 | 395 842 | 277 447 | 241 607 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | 197 | 1 474 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 22 521 | 168 595 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 716 | -6 836 | 1 989 | -6 960 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 619 478 | 1 507 391 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | -5 121 | -17 733 | 54 720 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -63 071 | -79 315 | 358 165 | -184 450 |
Government Grant Income | | | 149 856 | 14 644 | | |
Impairment Loss Reversal On Investments | | | -3 844 | | | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | 260 | 3 539 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -6 271 | 13 624 | -55 780 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 113 764 | 160 301 | 163 920 | 210 803 | 159 809 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 14 644 | | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | 42 989 | 28 421 | | |
Interest Income On Bank Deposits | | | | | | 1 902 |
Interest Payable Similar Charges Finance Costs | | | 50 393 | 53 125 | 22 521 | 168 595 |
Interest Received Classified As Investing Activities | | | -1 508 | -35 | -1 | |
Investments Fixed Assets | 25 800 | 25 800 | 92 | 22 505 | 22 505 | 22 415 |
Investments In Subsidiaries | 25 800 | 25 800 | 92 | 22 505 | 22 505 | 22 415 |
Net Current Assets Liabilities | 1 861 954 | 1 880 815 | 1 507 471 | | 3 349 760 | 2 094 067 |
Net Finance Income Costs | | | 1 508 | 35 | 1 | 1 902 |
Net Interest Paid Received Classified As Operating Activities | | | -50 393 | -53 125 | -22 869 | |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | 403 315 | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | 1 260 | 403 315 | 359 815 |
Other Creditors | 33 145 | 38 323 | 16 511 | 23 202 | 28 337 | 556 874 |
Other Interest Income | | | | | 1 | |
Other Interest Receivable Similar Income Finance Income | | | 1 508 | 35 | 1 | 1 902 |
Other Remaining Borrowings | 2 108 292 | 2 939 288 | 575 839 | 1 593 897 | 1 212 013 | 2 858 999 |
Other Taxation Social Security Payable | | | | | 508 986 | 435 597 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 156 088 | 117 461 | 124 254 | 150 388 | 199 386 | 199 421 |
Percentage Class Share Held In Subsidiary | | 100 | 90 | 100 | | |
Prepayments Accrued Income | 1 698 122 | 1 869 830 | 1 294 145 | 1 728 816 | 2 396 165 | 1 957 230 |
Profit Loss | 1 163 177 | 967 064 | 92 810 | 1 073 420 | 1 160 531 | -497 682 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 489 016 | -756 185 |
Property Plant Equipment Gross Cost | 530 619 | 651 447 | 918 556 | 1 083 525 | 1 175 933 | 1 299 992 |
Provisions For Liabilities Balance Sheet Subtotal | 41 953 | 45 814 | | | | |
Share-based Payment Expense Cash Settled | | | | 91 847 | | |
Social Security Costs | 627 844 | 691 042 | 600 841 | 690 422 | | |
Staff Costs Employee Benefits Expense | 5 913 597 | 6 715 806 | 5 913 062 | 7 255 863 | 10 291 325 | 9 449 575 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 45 814 | 27 982 | 57 047 | 27 596 | 1 745 |
Tax Decrease From Utilisation Tax Losses | | | 19 586 | | 47 891 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 1 696 | 31 577 | | 54 656 |
Tax Expense Credit Applicable Tax Rate | | | | | 282 913 | -166 436 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | -7 669 | -35 252 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 16 049 | 13 070 | 3 850 | 4 801 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 65 176 | 25 607 | 57 884 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 137 209 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 184 627 | 380 033 | 328 485 | -258 503 |
Total Assets Less Current Liabilities | 2 146 170 | 2 172 095 | 1 879 851 | | 3 627 207 | 2 335 674 |
Total Borrowings | | | 575 839 | 1 823 064 | 1 732 846 | 3 129 832 |
Total Current Tax Expense Credit | | | 43 255 | 265 044 | 357 936 | -232 652 |
Trade Creditors Trade Payables | 518 659 | 996 609 | 1 097 861 | 1 403 939 | 850 502 | 1 070 157 |
Trade Debtors Trade Receivables | 4 316 506 | 5 016 648 | 4 258 101 | 5 335 522 | 5 064 654 | 5 642 573 |
Turnover Revenue | | | 33 050 059 | 36 793 842 | | |
Wages Salaries | 5 129 665 | 5 907 303 | 5 187 967 | 6 415 053 | 8 944 060 | 8 212 433 |
Weighted Average Exercise Price Equity Instruments Forfeited Share-based Payment Arrangement | | | | | 237 | 3 |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | | | 3 | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | | 237 | 3 | 3 |
Director Remuneration | | | | | 477 576 | 340 395 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 518 376 | 360 795 |