Profit & Loss |
Accounts Information Date |
2021-09-30 | 2022-09-30 | 2023-09-30 |
|
Balance Sheet |
Cash Bank On Hand | 457 347 | 552 512 | 1 204 429 |
Current Assets | 14 044 254 | 12 233 232 | 14 467 797 |
Debtors | 100 | 100 | 100 |
Net Assets Liabilities | 100 | 100 | 100 |
Other Debtors | 100 | 100 | 100 |
Total Inventories | 8 581 260 | 7 172 469 | 7 220 033 |
|
Other |
Audit Fees Expenses | 29 500 | 16 000 | 23 000 |
Accrued Liabilities Deferred Income | 58 000 | 50 000 | 42 000 |
Accumulated Amortisation Impairment Intangible Assets | 741 042 | 988 056 | 1 266 820 |
Accumulated Depreciation Impairment Property Plant Equipment | -25 637 | 58 987 | 162 692 |
Additional Provisions Increase From New Provisions Recognised | | -1 987 | -4 512 |
Additions Other Than Through Business Combinations Intangible Assets | | | 635 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 73 653 | 794 311 |
Administration Support Average Number Employees | 11 | 14 | 26 |
Administrative Expenses | 2 796 848 | 2 477 964 | 4 542 470 |
Advances On Invoice Discounting Facilities | | 222 322 | 100 |
Amortisation Expense Intangible Assets | 247 014 | 247 014 | 278 764 |
Amortisation Government Grants | -8 000 | -8 000 | -8 000 |
Amounts Owed To Directors | 354 267 | 326 743 | 260 531 |
Amounts Owed To Group Undertakings | 4 545 365 | 5 289 809 | 6 587 039 |
Applicable Tax Rate | 19 | 19 | 22 |
Average Number Employees During Period | 34 | 42 | 108 |
Bank Borrowings Overdrafts | 657 091 | 1 370 014 | 1 771 151 |
Cash Cash Equivalents Cash Flow Value | 457 347 | 552 512 | 1 204 429 |
Commitments For Acquisition Intangible Assets | 112 993 | | |
Comprehensive Income Expense | 200 744 | 120 196 | 135 241 |
Corporation Tax Payable | 113 789 | 296 989 | 195 521 |
Cost Sales | 19 623 404 | 17 973 346 | 22 123 201 |
Creditors | 6 212 031 | 6 512 131 | 7 587 139 |
Current Tax For Period | 269 844 | 296 989 | 55 471 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -476 | 5 982 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 25 695 | -1 987 | -4 512 |
Deferred Tax Liabilities | 76 104 | 74 117 | 69 605 |
Depreciation Expense Property Plant Equipment | 120 449 | 105 980 | 195 564 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 21 356 | |
Disposals Property Plant Equipment | | 5 035 | |
Distribution Average Number Employees | 19 | 24 | 23 |
Distribution Costs | | | 122 928 |
Dividends Paid | 200 744 | 120 196 | 135 241 |
Dividends Paid Classified As Financing Activities | 200 744 | 120 196 | 135 241 |
Dividends Paid On Shares | 200 744 | 120 196 | 135 241 |
Finished Goods | 8 581 260 | 7 172 469 | 6 823 289 |
Fixed Assets | 2 469 544 | 2 190 499 | 3 151 708 |
Further Item Creditors Component Total Creditors | 733 333 | 733 333 | 733 333 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 360 221 | 1 360 000 | 1 385 904 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 331 959 | -600 325 | 2 947 771 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -50 581 | 497 396 | -1 535 084 |
Gain Loss In Cash Flows From Change In Inventories | -2 152 148 | 1 408 791 | -47 564 |
Gain Loss On Disposals Property Plant Equipment | | 3 435 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 49 388 | 414 970 | 124 417 |
Government Grant Income | 8 000 | 8 000 | 8 000 |
Gross Profit Loss | 4 380 531 | 4 069 875 | 5 563 028 |
Income Expense Recognised Directly In Equity | -200 744 | -120 196 | -135 241 |
Income Taxes Paid Refund Classified As Operating Activities | 402 427 | 127 705 | 166 208 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -98 544 | 95 165 | 651 917 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 13 916 | |
Increase Decrease In Net Debt From Cash Flows | | 590 234 | -316 992 |
Increase From Amortisation Charge For Year Intangible Assets | | 247 014 | 278 764 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 105 980 | 195 564 |
Intangible Assets | 1 729 101 | 1 482 087 | 1 838 323 |
Intangible Assets Gross Cost | | 2 470 143 | 3 105 143 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 47 837 | 50 479 | 146 851 |
Interest Expense On Loan Capital | | 174 672 | 228 977 |
Interest Expense On Preference Shares Classified As Debt | 19 338 | 30 645 | 58 501 |
Interest Paid Classified As Operating Activities | 294 193 | 314 511 | 597 357 |
Interest Payable Similar Charges Finance Costs | 294 193 | 314 511 | 597 357 |
Interest Received Classified As Operating Activities | | 1 634 | |
Investments | 10 065 364 | 10 065 464 | 10 065 472 |
Investments Fixed Assets | 10 065 364 | 10 065 464 | 10 065 472 |
Investments In Associates | 151 897 | 2 470 | 6 226 |
Investments In Group Undertakings | 10 065 364 | 10 065 464 | 10 065 472 |
Loan Capital | | 1 000 000 | 1 000 000 |
Net Cash Flows From Used In Financing Activities | -378 291 | -2 643 541 | 107 684 |
Net Cash Flows From Used In Investing Activities | -104 009 | -68 044 | -1 429 311 |
Net Cash Flows From Used In Operating Activities | 383 756 | 2 806 750 | 1 973 544 |
Net Cash Generated From Operations | 1 080 376 | 3 247 332 | 2 737 109 |
Net Current Assets Liabilities | -6 211 931 | -6 512 031 | -7 587 039 |
Net Debt Funds | 554 011 | 1 144 245 | 827 253 |
Net Deferred Tax Liability Asset | 94 056 | 88 617 | 86 018 |
Number Shares Issued Fully Paid | 733 333 | 733 333 | 733 333 |
Operating Profit Loss | 1 591 683 | 1 599 911 | 905 658 |
Other Cash Inflow Outflow Classified As Financing Activities | -500 000 | | |
Other Creditors | 99 217 | 225 981 | 236 054 |
Other Finance Costs | 61 347 | 58 715 | 163 028 |
Other Finance Income | | 1 634 | |
Other Interest Expense | 165 671 | 174 672 | |
Other Interest Receivable Similar Income Finance Income | | 1 634 | |
Other Operating Income Format1 | 8 000 | 8 000 | 8 028 |
Other Remaining Borrowings | 1 000 000 | 1 000 000 | |
Other Remaining Operating Income | | | 28 |
Other Taxation Social Security Payable | 789 563 | 719 660 | 782 929 |
Par Value Share | | 1 | 1 |
Pension Costs Defined Contribution Plan | 152 328 | 177 461 | 207 504 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 152 328 | 177 461 | 207 504 |
Prepayments Accrued Income | 137 851 | 112 392 | 569 666 |
Proceeds From Borrowings Classified As Financing Activities | 981 120 | 712 923 | 334 925 |
Proceeds From Government Grants Classified As Financing Activities | 8 000 | 8 000 | 8 000 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | -100 000 |
Proceeds From Sales Property Plant Equipment | | 5 609 | |
Production Average Number Employees | | | 55 |
Profit Loss | 200 744 | 120 196 | 135 241 |
Profit Loss On Ordinary Activities Before Tax | 1 243 656 | 1 289 504 | 314 527 |
Property Plant Equipment Gross Cost | 312 742 | 396 050 | 78 750 |
Provisions | 76 104 | 74 117 | 69 605 |
Purchase Intangible Assets | | | 635 000 |
Purchase Property Plant Equipment | 104 009 | 73 653 | 794 311 |
Raw Materials | | | 396 744 |
Repayments Borrowings Classified As Financing Activities | | 3 244 268 | |
Revenue Arising From Exchanges Goods Or Services Interest | 272 259 | 183 719 | 443 306 |
Revenue From Construction Contracts | 1 568 500 | 1 763 206 | 3 766 115 |
Revenue From Rendering Services | 2 441 329 | 1 827 869 | 1 610 274 |
Revenue From Sale Goods | 19 721 847 | 18 268 427 | 21 866 534 |
Share Profit Loss Associates Accounted For By Equity Method | -53 834 | 2 470 | 6 226 |
Social Security Costs | 80 775 | 104 543 | 248 898 |
Staff Costs Employee Benefits Expense | 1 255 613 | 1 374 469 | 3 251 547 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 76 104 | 74 117 | 69 605 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | 54 518 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -8 708 | 469 | 1 370 |
Tax Expense Credit Applicable Tax Rate | 236 295 | 245 005 | 69 196 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 566 | -2 804 | -1 033 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 48 970 | 53 746 | 74 898 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | -32 927 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 295 539 | 308 918 | 60 228 |
Total Assets Less Current Liabilities | 3 853 433 | 3 553 433 | 2 478 433 |
Total Current Tax Expense Credit | 269 844 | 310 905 | 64 740 |
Trade Creditors Trade Payables | 3 348 197 | 2 400 900 | 3 335 822 |
Trade Debtors Trade Receivables | 4 766 166 | 3 553 578 | 5 304 231 |
Turnover Revenue | 24 003 935 | 22 043 221 | 27 686 229 |
Wages Salaries | 1 022 510 | 1 092 465 | 2 795 145 |
Company Contributions To Money Purchase Plans Directors | 95 626 | 103 652 | 86 776 |
Compensation For Loss Office Directors | 30 000 | | |
Director Remuneration | 162 860 | 128 863 | 114 576 |
Director Remuneration Benefits Excluding Payments To Third Parties | 288 486 | 232 515 | 201 352 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 3 |