Profit & Loss |
Date of Accounts |
2015-08-31 | 2016-08-31 | 2017-08-29 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 37 821 | 120 | 120 | 500 130 | 26 638 | 26 638 | 1 135 029 | 1 981 481 |
Current Assets | 136 077 | 37 821 | 47 934 | 47 934 | 661 410 | 490 953 | 490 953 | 1 153 375 | 8 254 376 |
Debtors | 97 500 | | 47 814 | 47 814 | 182 770 | 464 315 | 464 315 | 1 026 104 | 5 564 402 |
Net Assets Liabilities | | 1 192 586 | 1 550 145 | 1 550 145 | 2 267 540 | 2 193 707 | 2 193 707 | 2 948 861 | 4 407 073 |
Other Debtors | | | 47 814 | 47 814 | 116 280 | 446 715 | | 24 803 | 103 653 |
Property Plant Equipment | | | | | | | | 2 902 800 | 2 821 249 |
Total Inventories | | | | | | | | 910 063 | 708 493 |
Cash Bank In Hand | 38 657 | 37 821 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 210 203 | 1 192 586 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 120 | | | | | | | |
Profit Loss Account Reserve | 1 222 115 | 1 192 466 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 208 705 | 197 669 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 3 147 | 5 258 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 1 403 275 | 1 604 672 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 160 559 |
Administration Support Average Number Employees | | | | | | | | 20 | 20 |
Administrative Expenses | | | | | | | 12 120 | 14 377 | 4 538 235 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 446 715 | 983 801 | 983 801 |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | | 378 801 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 1 | 1 | | 195 | 185 |
Bank Borrowings | | 967 006 | 581 549 | 581 549 | 490 605 | 398 874 | 398 874 | 99 480 | 99 786 |
Bank Overdrafts | | | 12 278 | 12 278 | | | | 21 159 | 2 814 |
Carrying Amount Property Plant Equipment With Restricted Title | | | | | | | | 412 819 | 105 002 |
Corporation Tax Payable | | | | | | | | 190 253 | 212 183 |
Cost Sales | | | | | | | | 13 927 617 | 14 126 577 |
Creditors | | 19 473 | 57 484 | 57 484 | 44 509 | 39 616 | 39 616 | 4 358 109 | 6 473 948 |
Current Tax For Period | | | | | | | | 172 033 | 282 197 |
Deferred Tax Liabilities | | | | | | | | 138 475 | 138 475 |
Distribution Average Number Employees | | | | | | | | 15 | 15 |
Dividends Paid | | | | | | | 332 760 | 1 130 000 | 1 022 920 |
Dividends Paid Classified As Financing Activities | | | | | | | | 1 130 000 | 1 022 920 |
Dividends Received Classified As Operating Activities | | | | | | | | | 645 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 155 379 | 43 842 |
Finished Goods Goods For Resale | | | | | | | | 910 063 | 708 493 |
Fixed Assets | | | | | | | | 2 906 915 | 2 837 103 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 17 503 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 140 476 | -8 885 |
Gross Profit Loss | | | | | | | | 5 896 843 | 5 323 144 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -81 708 | -260 267 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 333 214 | 846 452 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 2 111 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 210 897 |
Intangible Assets | | | | | | | | 4 115 | 15 854 |
Intangible Assets Gross Cost | | | | | | | | 7 262 | 21 112 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 12 801 | 15 684 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 17 503 | |
Interest Paid Classified As Operating Activities | | | | | | | | | 15 684 |
Interest Payable Similar Charges Finance Costs | | | | | | | 12 555 | 30 304 | 15 684 |
Investment Income Net Amounts Written Off Back To Investments | | | | | | | 75 000 | 1 130 000 | 645 000 |
Investments Fixed Assets | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 394 | |
Investments In Group Undertakings | | | | | | | | 150 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | -1 431 509 | -1 792 851 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 334 335 | 3 731 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 1 430 388 | 2 635 572 |
Net Cash Generated From Operations | | | | | | | | 1 529 599 | 2 266 523 |
Net Current Assets Liabilities | 123 430 | 18 348 | -9 550 | -9 550 | 616 901 | 451 337 | 451 337 | 979 138 | 1 780 428 |
Nominal Value Allotted Share Capital | | | | | | | | 100 | 100 |
Operating Profit Loss | | | | | | | 213 480 | 792 419 | 1 356 890 |
Other Creditors | | 976 | 840 | 840 | 960 | 1 440 | 1 440 | 120 364 | 100 755 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 9 500 |
Other Disposals Property Plant Equipment | | | | | | | | | 40 713 |
Other Investments Other Than Loans | | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 244 | 2 141 244 | |
Other Operating Income Format1 | | | | | | | | 749 340 | 571 981 |
Other Taxation Social Security Payable | | | | | | | | 670 089 | 325 705 |
Par Value Share | 1 | 1 | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 301 509 | 291 748 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 34 145 | 37 454 |
Prepayments Accrued Income | | | | | | | | 13 477 | 8 689 |
Proceeds From Sales Property Plant Equipment | | | | | | | | 378 901 | 22 328 |
Production Average Number Employees | | | | | | | | 160 | 150 |
Profit Loss | | | | | | | 237 437 | 1 860 558 | 1 695 124 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 275 925 | 2 032 591 | 1 977 321 |
Property Plant Equipment Gross Cost | | | | | | | | 4 306 075 | 4 425 921 |
Purchase Intangible Assets | | | | | | | | | 4 603 |
Purchase Property Plant Equipment | | | | | | | | 44 566 | 13 994 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | 478 183 |
Revenue From Rendering Services | | | | | | | | 300 800 | 243 100 |
Revenue From Sale Goods | | | | | | | | 19 523 660 | 19 206 621 |
Social Security Costs | | | | | | | | 256 554 | 214 265 |
Staff Costs Employee Benefits Expense | | | | | | | | 4 500 220 | 3 648 874 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 110 883 | 138 475 |
Taxation Social Security Payable | | 18 497 | 44 366 | 44 366 | 43 549 | 38 176 | 38 176 | 52 238 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 386 192 | 375 691 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | | | -214 159 | -93 494 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 38 488 | 51 988 | 282 197 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 13 850 |
Total Assets Less Current Liabilities | 2 276 706 | 2 159 592 | 2 131 694 | 2 131 694 | 2 758 145 | 2 592 581 | 2 592 581 | 3 120 532 | 4 617 531 |
Total Current Tax Expense Credit | | | | | | | | 172 033 | 282 197 |
Trade Creditors Trade Payables | | | | | | | | 2 892 680 | 5 112 393 |
Trade Debtors Trade Receivables | | | | | 45 000 | 17 600 | 17 600 | 17 500 | 4 468 259 |
Turnover Revenue | | | | | | | 225 600 | 300 800 | 19 449 721 |
Wages Salaries | | | | | | | | 4 209 521 | 3 397 155 |
Amount Specific Advance Or Credit Directors | | | | 52 814 | 15 000 | 15 000 | 15 000 | 2 764 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 15 000 | 15 000 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 15 000 | |
Director Remuneration | | | | | | | | 44 800 | 33 600 |
Capital Employed | 1 222 235 | 1 192 586 | | | | | | | |
Creditors Due After One Year | 1 054 471 | 967 006 | | | | | | | |
Creditors Due Within One Year | 615 | 19 473 | | | | | | | |
Share Capital Allotted Called Up Paid | 120 | 120 | | | | | | | |
Value Shares Allotted Increase Decrease During Period | 200 | | | | | | | | |