Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-08-31 | 2014-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 63 684 | 113 569 | 144 974 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 29 837 | 65 580 | 340 984 | 374 859 | 467 731 | 243 648 | 446 930 |
Current Assets | 2 113 004 | 2 061 182 | 2 197 316 | 3 886 829 | 3 936 727 | 4 667 561 | 5 236 958 | 3 458 138 | 2 581 479 | 6 478 585 |
Debtors | 1 295 112 | 1 223 753 | 1 087 709 | 2 120 237 | 2 702 390 | 2 371 212 | 2 988 664 | 1 530 717 | 1 483 294 | 3 775 921 |
Net Assets Liabilities | | | | | 983 662 | 1 086 688 | 1 211 341 | 905 488 | 568 157 | 1 694 821 |
Other Debtors | | | | 253 535 | 612 131 | 410 942 | 175 283 | 253 995 | 578 862 | 1 157 506 |
Property Plant Equipment | | | | 10 812 | 79 307 | 1 905 841 | 1 805 825 | 1 729 518 | 1 655 147 | 168 267 |
Total Inventories | | | | 1 736 755 | 1 168 757 | 1 738 838 | 1 873 435 | 1 459 690 | 854 537 | 2 255 734 |
Cash Bank In Hand | 26 974 | 46 860 | 18 322 | | | | | | | |
Intangible Fixed Assets | 8 000 | 6 000 | 4 000 | | | | | | | |
Stocks Inventory | 790 918 | 790 569 | 1 091 285 | | | | | | | |
Tangible Fixed Assets | | | 21 250 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 63 683 | 113 568 | 144 973 | | | | | | | |
Shareholder Funds | 63 684 | 113 569 | 144 974 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 14 699 | 12 067 | | |
Accrued Liabilities Deferred Income | | | | | | 771 275 | 1 137 340 | 536 865 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | 10 000 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 13 438 | 38 956 | 97 094 | 198 381 | 254 414 | 331 550 | 469 411 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 271 | 16 245 | | |
Administrative Expenses | | | | | | 2 020 072 | 1 979 907 | 1 877 010 | | |
Average Number Employees During Period | | | | | | | 29 | 25 | 20 | 23 |
Balances Amounts Owed To Related Parties | | | | | | 560 581 | 293 604 | | | |
Bank Borrowings | | | | | | 1 366 007 | 1 176 794 | 1 863 910 | | |
Bank Borrowings Overdrafts | | | | | | 1 136 411 | 1 001 001 | 1 553 415 | 1 494 127 | 242 505 |
Called Up Share Capital Not Paid | | | | | | 2 000 | 2 000 | 2 000 | | |
Capital Reduction Decrease In Equity | | | | | | | | 269 925 | | |
Cash Cash Equivalents Cash Flow Value | | | | | 65 580 | 340 984 | 374 859 | 467 731 | | |
Comprehensive Income Expense | | | | | | | 124 653 | -35 853 | | |
Corporation Tax Payable | | | | 80 686 | 58 848 | -2 | 51 392 | 31 062 | | 289 646 |
Corporation Tax Recoverable | | | | | | 2 | | | 30 724 | |
Cost Sales | | | | | | 9 167 923 | 10 359 823 | 5 912 722 | | |
Creditors | | | | 3 362 409 | 3 032 372 | 1 170 715 | 1 029 809 | 1 576 728 | 1 712 877 | 385 949 |
Current Tax For Period | | | | | | | 51 393 | -21 624 | | |
Depreciation Expense Property Plant Equipment | | | | | | 81 617 | 101 287 | 84 067 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 81 617 | 101 287 | 84 067 | | |
Distribution Costs | | | | | | 282 821 | 316 812 | 221 825 | | |
Finance Lease Liabilities Present Value Total | | | | | | 42 144 | 36 648 | 31 153 | | |
Finance Lease Payments Owing Minimum Gross | | | | | | 49 958 | 42 118 | 34 279 | | |
Financial Assets | | | | | | 2 276 871 | 2 795 631 | | | |
Financial Liabilities | | | | | | 5 114 003 | 5 719 386 | | | |
Finished Goods Goods For Resale | | | | | | 1 738 838 | 1 873 435 | 1 459 690 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -1 366 007 | 189 213 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 1 294 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -1 828 | 19 244 | 15 973 | | |
Future Finance Charges On Finance Leases | | | | | | 7 814 | 5 470 | 3 126 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 332 350 | 245 650 | 145 945 | 1 076 360 | 1 086 903 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 33 688 | 13 129 | 242 412 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -888 514 | -704 570 | 2 236 362 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -63 178 | 617 452 | -1 457 947 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 570 081 | 134 597 | -413 745 | | |
Gain Loss On Disposals Intangible Assets | | | | | | 9 621 | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | 151 409 | | |
Government Grant Income | | | | | | | | 188 554 | | |
Gross Profit Loss | | | | | | 2 531 990 | 2 606 992 | 1 858 574 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -58 850 | 1 | 1 294 | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | 25 797 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -275 404 | -33 875 | -92 872 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 25 518 | 81 617 | 101 287 | 84 067 | 77 136 | 191 758 |
Intangible Assets Gross Cost | | | | 10 000 | | | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 124 544 | 131 883 | 127 744 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 1 367 | 2 344 | 2 344 | | |
Interest Payable Similar Charges Finance Costs | | | | | | 126 071 | 134 227 | 131 382 | | |
Net Cash Flows From Used In Financing Activities | | | | | | -1 676 151 | 194 709 | -411 621 | | |
Net Cash Flows From Used In Investing Activities | | | | | | 1 898 530 | 1 271 | -143 649 | | |
Net Cash Flows From Used In Operating Activities | | | | | | -497 783 | -229 855 | 462 398 | | |
Net Cash Generated From Operations | | | | | | -682 704 | -364 081 | 332 310 | | |
Net Current Assets Liabilities | 597 117 | 649 002 | 637 508 | 524 420 | 904 355 | 351 562 | 435 325 | 778 495 | 685 011 | 1 929 890 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -126 071 | -134 227 | -131 382 | | |
Number Shares Issued Fully Paid | | | | | 1 000 | 1 000 | 1 000 | | | |
Operating Profit Loss | | | | | | 229 097 | 310 273 | -51 707 | | |
Other Creditors | | | | 2 604 443 | 1 988 154 | 34 304 | 2 615 648 | 23 313 | 218 750 | 143 444 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 10 000 | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 23 479 | | | | 53 897 |
Other Disposals Intangible Assets | | | | | 10 000 | | | | | |
Other Disposals Property Plant Equipment | | | | | | 24 250 | | 159 894 | | 1 461 772 |
Other Operating Income Format1 | | | | | | | | 188 554 | | |
Other Taxation Social Security Payable | | | | 30 861 | 27 665 | 156 186 | 60 664 | 268 759 | 284 299 | 911 856 |
Par Value Share | | 1 | 1 | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 42 144 | -5 496 | -5 495 | | |
Pension Costs Defined Contribution Plan | | | | | | 9 293 | 14 202 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 9 293 | 14 202 | 15 395 | | |
Prepayments Accrued Income | | | | | | 94 341 | 193 033 | 210 060 | | |
Proceeds From Issuing Shares | | | | | | -268 000 | | | | |
Proceeds From Sales Intangible Assets | | | | | | -9 621 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | -771 | | -159 894 | | |
Profit Loss | | | | | | 103 026 | 124 653 | -161 465 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 103 026 | 176 046 | -183 089 | | |
Property Plant Equipment Gross Cost | | | | 24 250 | 118 263 | 2 002 935 | 2 004 206 | 1 983 932 | 1 986 697 | 637 678 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 25 797 | 59 124 | 17 387 |
Purchase Property Plant Equipment | | | | | | -1 908 922 | -1 271 | -16 245 | | |
Redemption Shares Decrease In Equity | | | | | | | | 270 000 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -28 034 | | |
Revenue From Sale Goods | | | | | | 11 699 913 | 12 966 815 | | | |
Social Security Costs | | | | | | 121 225 | 120 223 | 107 640 | | |
Staff Costs Employee Benefits Expense | | | | | | 1 364 497 | 1 330 401 | 1 148 778 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 25 797 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | -10 456 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 19 575 | 33 449 | -34 787 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -37 697 | -5 111 | -5 977 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 9 494 | 3 811 | 3 167 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 51 393 | -21 624 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 94 013 | 1 908 922 | | | 2 765 | 112 753 |
Total Assets Less Current Liabilities | 605 117 | 655 002 | 662 758 | 535 232 | 983 662 | 2 257 403 | 2 241 150 | 2 508 013 | 2 340 158 | 2 098 157 |
Total Borrowings | | | | | | 1 136 411 | 1 001 001 | 1 553 415 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | 123 375 | | |
Total Operating Lease Payments | | | | | | 58 809 | 104 607 | 131 987 | | |
Trade Creditors Trade Payables | | | | 646 419 | 957 705 | 1 065 839 | 752 956 | 404 859 | 591 134 | 650 367 |
Trade Debtors Trade Receivables | | | | 1 866 702 | 2 090 259 | 1 863 929 | 2 618 348 | 1 276 722 | 873 708 | 2 618 415 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | -16 541 | -1 355 | |
Turnover Revenue | | | | | | 11 699 913 | 12 966 815 | 7 771 296 | | |
Wages Salaries | | | | | | 1 233 979 | 1 195 976 | 1 025 743 | | |
Advances Credits Made In Period Directors | | | | | | | 11 141 | | | |
Advances Credits Repaid In Period Directors | | | | | | | 278 118 | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | 806 | | | | |
Director Remuneration | | | | | | 104 000 | 104 000 | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 104 806 | 104 000 | | | |
Employees Total | | | | | | 31 | 29 | | | |
Creditors Due After One Year | 541 433 | 541 433 | 517 784 | | | | | | | |
Creditors Due Within One Year | 1 515 887 | 1 412 180 | 1 559 808 | | | | | | | |
Fixed Assets | | 6 000 | 25 250 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 2 000 | 4 000 | 6 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 000 | 2 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 10 000 | 10 000 | | | | | | | |
Number Shares Allotted | | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | | 24 250 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 4 400 | 28 650 | | | | | | | |
Tangible Fixed Assets Depreciation | | 4 400 | 7 400 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 3 000 | | | | | | | |