Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 734 449 | 2 672 800 | 22 024 | 1 123 346 | 283 121 |
Current Assets | 4 675 452 | 5 680 179 | 3 920 182 | 7 861 753 | 15 416 878 |
Debtors | 2 941 003 | 3 007 379 | 3 898 158 | 6 738 407 | 15 133 757 |
Other Debtors | 433 445 | -1 | 2 801 425 | 6 510 381 | 14 861 856 |
Property Plant Equipment | 484 951 | | | | |
Total Inventories | | | 2 126 167 | 3 204 774 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 119 020 | 116 000 | 147 617 | 979 969 | 85 071 |
Accumulated Amortisation Impairment Intangible Assets | | | 5 784 | 1 491 637 | 1 497 284 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 590 270 | 624 957 | 561 174 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 65 319 | 850 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 7 260 | 14 352 |
Administrative Expenses | | | | 4 896 225 | 5 951 668 |
Amounts Owed To Group Undertakings | 53 925 | | 23 270 | 780 364 | |
Average Number Employees During Period | | | | 6 | 6 |
Capital Reduction Decrease In Equity | | 20 | | | |
Cash Cash Equivalents | 1 734 449 | 2 672 800 | 22 024 | 1 123 346 | 1 312 094 |
Cash Cash Equivalents Cash Flow Value | | | | 1 123 346 | 283 121 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 920 070 | 1 000 | | | -775 |
Comprehensive Income Expense | | | 4 192 706 | 5 275 224 | 8 305 545 |
Corporation Tax Payable | 1 087 | 524 | 419 575 | 1 209 985 | 80 |
Corporation Tax Recoverable | | | 44 660 | | |
Cost Sales | | | | 10 505 505 | 12 984 886 |
Creditors | 210 810 | 878 804 | 3 594 838 | 7 966 715 | 15 853 875 |
Current Tax For Period | | | 1 134 614 | 1 269 200 | |
Distribution Costs | | | | 787 576 | 813 544 |
Dividends Paid Classified As Financing Activities | | -1 568 000 | -7 644 000 | | |
Dividends Received Classified As Investing Activities | -1 883 350 | -1 841 270 | -6 835 000 | | |
Finished Goods Goods For Resale | | | 2 126 167 | 3 204 774 | 2 995 383 |
Fixed Assets | 6 282 253 | 5 798 302 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | -15 | |
Government Grant Income | | | | 180 680 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 101 200 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 664 115 | -938 351 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -434 031 | -1 311 105 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 67 527 | 25 659 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 44 151 | 112 039 |
Intangible Assets | | | 66 893 | 43 477 | 18 668 |
Intangible Assets Gross Cost | | | 9 379 | 1 494 461 | 1 497 284 |
Interest Income On Bank Deposits | | | 1 772 | | |
Interest Received Classified As Investing Activities | -4 916 | -4 072 | -1 772 | | |
Investments | 5 797 302 | 5 798 302 | | | |
Investments Fixed Assets | 5 797 302 | 5 798 302 | 6 096 696 | 6 096 696 | 6 048 246 |
Investments In Associates | 50 | 50 | | | |
Investments In Subsidiaries | 5 797 252 | 5 798 252 | 6 096 696 | 6 096 696 | 6 048 246 |
Issue Equity Instruments | | | 63 333 | | |
Net Cash Flows From Used In Financing Activities | 282 308 | 1 728 800 | | | |
Net Cash Flows From Used In Investing Activities | -930 316 | -2 332 222 | | | |
Net Cash Flows From Used In Operating Activities | 1 312 123 | -334 929 | | | |
Net Cash Generated From Operations | | | -6 725 | -3 306 657 | 841 000 |
Net Current Assets Liabilities | 4 464 642 | 4 801 375 | | | |
Net Finance Income Costs | 1 888 266 | 1 845 342 | 6 836 772 | | |
Other Creditors | | 654 380 | 3 424 020 | 7 740 102 | 15 732 348 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 5 784 | -5 647 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 9 464 | 175 822 |
Other Disposals Intangible Assets | | | | 9 379 | -2 823 |
Other Disposals Property Plant Equipment | | 484 951 | | 14 997 | 175 822 |
Other Interest Receivable Similar Income Finance Income | | | 1 772 | | |
Payments To Redeem Own Shares | | -160 800 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 10 000 | | | |
Percentage Class Share Held In Associate | | 50 | | | |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | |
Prepayments Accrued Income | | | 1 118 042 | 67 | 613 722 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 37 880 | -37 880 | | | |
Proceeds From Sales Property Plant Equipment | | -450 000 | | | |
Profit Loss | 1 822 855 | 1 581 582 | 5 903 909 | -430 305 | 8 305 545 |
Property Plant Equipment Gross Cost | 484 951 | | 772 406 | 757 409 | 595 939 |
Redemption Shares Decrease In Equity | | 160 780 | | | |
Social Security Costs | | | 9 117 | | |
Staff Costs Employee Benefits Expense | | 10 000 | 688 356 | 247 687 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 8 400 | 8 400 | 8 400 |
Tax Decrease From Utilisation Tax Losses | | | | -23 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 12 207 | 11 259 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -1 444 665 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 118 620 | 64 279 | 60 804 |
Tax Increase Decrease From Effect Unrelieved Loss On Disposal Operations | | | | | -8 521 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 56 130 | 74 697 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -81 625 | 81 625 | -1 311 105 |
Total Assets Less Current Liabilities | 10 746 895 | 10 599 677 | | | |
Total Current Tax Expense Credit | | | 1 134 614 | 835 169 | -1 311 105 |
Trade Creditors Trade Payables | 36 778 | 107 741 | 64 456 | 88 290 | 30 675 |
Trade Debtors Trade Receivables | | | 67 088 | 11 878 | 1 959 636 |
Turnover Revenue | | | 29 564 364 | 22 119 019 | |
Wages Salaries | | | 688 356 | 247 687 | 258 774 |