Profit & Loss |
Date of Accounts |
2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 177 745 | 2 426 284 | 215 192 | 261 012 | 174 730 |
Current Assets | 1 516 104 | 2 800 411 | 3 415 694 | 3 180 457 | 2 429 808 |
Debtors | 338 359 | 374 127 | 3 200 502 | 2 919 445 | 2 255 078 |
Net Assets Liabilities | 2 882 425 | 4 296 628 | 4 826 339 | 4 507 583 | 3 642 165 |
Other Debtors | 2 359 | 685 | 144 | 4 068 | 4 473 |
Total Inventories | 490 286 | 759 034 | | | |
|
Other Financial Data |
Audit Fees Expenses | 11 000 | 4 000 | 4 000 | 4 000 | 4 000 |
Accrued Liabilities Deferred Income | 73 129 | 20 469 | 28 126 | 11 950 | 4 854 |
Accumulated Depreciation Impairment Property Plant Equipment | 63 896 | 339 001 | | | |
Additional Provisions Increase From New Provisions Recognised | | -7 707 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 663 | | | |
Administrative Expenses | 2 923 382 | 929 558 | 1 582 343 | 1 662 694 | 1 816 634 |
Amounts Owed By Group Undertakings | 336 000 | 373 000 | 3 199 995 | 2 914 995 | 2 249 995 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 22 |
Average Number Employees During Period | 32 | 31 | 8 | 8 | 8 |
Cash Cash Equivalents Cash Flow Value | 2 896 235 | 3 708 895 | | | |
Comprehensive Income Expense | 12 831 | 1 514 161 | 1 029 711 | 681 244 | 1 134 582 |
Corporation Tax Recoverable | 67 185 | | | | |
Cost Sales | 11 498 984 | 49 510 | | | |
Creditors | 169 093 | 107 356 | 243 909 | 310 771 | 394 321 |
Current Tax For Period | 274 395 | 59 031 | 32 069 | 83 577 | 53 995 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 1 005 | -7 707 | | | |
Deferred Tax Liabilities | 6 671 | -1 036 | | | |
Depreciation Expense Property Plant Equipment | 68 766 | 41 473 | | | |
Depreciation Rate Used For Property Plant Equipment | | 33 | | | |
Distribution Costs | 445 | 181 198 | | | |
Dividends Paid | 399 832 | 99 958 | 500 000 | 1 000 000 | 2 000 000 |
Dividends Paid Classified As Financing Activities | 399 832 | 99 958 | | | |
Dividends Paid On Shares | 399 832 | 99 958 | 500 000 | 1 000 000 | 2 000 000 |
Fixed Assets | 71 325 | 161 258 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 206 400 | 206 400 | | | |
Gain Loss Before Tax On Sale Discontinued Operations | | | -1 | | |
Gain Loss In Cash Flows From Change In Accrued Items | -26 011 | -43 681 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -440 236 | 70 812 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -269 386 | 130 162 | | | |
Gain Loss In Cash Flows From Change In Inventories | -45 863 | -268 748 | | | |
Gain Loss On Disposals Property Plant Equipment | -367 | -99 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 12 050 | -18 424 | | 6 702 | -6 702 |
Gross Profit Loss | 22 567 | 1 236 000 | 1 712 000 | 2 015 000 | 2 050 000 |
Income From Shares In Group Undertakings | | 1 250 000 | 900 000 | 400 000 | 950 000 |
Income Taxes Paid Refund Classified As Operating Activities | 274 395 | 277 169 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 14 580 | 812 660 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 898 | | | |
Interest Income On Cash Cash Equivalents | 9 195 | 4 250 | 19 624 | 12 515 | 5 634 |
Interest Paid Classified As Operating Activities | 181 | | | | |
Interest Payable Similar Charges Finance Costs | 181 | | | | 423 |
Interest Received Classified As Operating Activities | 9 195 | 8 222 | | | |
Investments | 1 535 414 | 1 662 604 | 1 654 554 | -16 657 | -31 219 |
Investments Fixed Assets | 1 535 414 | 1 659 157 | 1 654 554 | 1 637 897 | 1 606 678 |
Investments In Associates | | 127 190 | | | |
Investments In Associates Joint Ventures Participating Interests | | 127 190 | -8 049 | 102 484 | 71 265 |
Investments In Group Undertakings | 1 535 414 | 1 535 414 | 1 535 413 | 1 535 413 | 1 535 413 |
Net Cash Flows From Used In Financing Activities | -399 832 | -99 958 | | | |
Net Cash Flows From Used In Investing Activities | -47 306 | -134 952 | | | |
Net Cash Flows From Used In Operating Activities | 461 718 | 1 047 570 | | | |
Net Cash Generated From Operations | 727 099 | 1 316 517 | | | |
Net Current Assets Liabilities | 1 347 011 | 2 693 055 | 3 171 785 | 2 869 686 | 2 035 487 |
Net Deferred Tax Liability Asset | 7 539 | -16 | | | |
Number Shares Issued Fully Paid | 1 220 | 1 220 | 1 220 | 1 220 | 1 220 |
Operating Profit Loss | 15 331 | 318 942 | 142 157 | 352 306 | 233 366 |
Other Creditors | 157 925 | 66 751 | 170 193 | 210 846 | 319 999 |
Other Finance Costs | 181 | | | | 423 |
Other Interest Receivable Similar Income Finance Income | 9 195 | 4 250 | 19 624 | 12 515 | 5 634 |
Other Operating Income Format1 | | 12 500 | 12 500 | | |
Other Remaining Operating Income | | 12 500 | 12 500 | | |
Other Taxation Social Security Payable | 94 088 | 78 099 | 45 590 | 86 175 | 61 978 |
Par Value Share | | 0 | 0 | 0 | 0 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | 127 190 | | | |
Pension Costs Defined Contribution Plan | 113 598 | 75 187 | 16 825 | 21 917 | 35 552 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 113 598 | 75 187 | 16 825 | 21 917 | 35 552 |
Prepayments Accrued Income | 30 670 | 442 | 363 | 382 | 610 |
Proceeds From Sales Property Plant Equipment | 3 214 | -99 | | | |
Production Average Number Employees | 26 | 7 | 8 | 8 | 8 |
Profit Loss | 268 098 | 1 569 745 | 1 029 711 | 681 244 | 1 134 582 |
Profit Loss On Ordinary Activities Before Tax | 1 448 476 | 1 573 192 | 1 061 780 | 764 821 | 1 188 577 |
Property Plant Equipment Gross Cost | 68 747 | 68 747 | | | |
Provisions | 6 671 | -1 036 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 6 671 | -1 036 | | | |
Purchase Property Plant Equipment | 50 520 | 7 663 | | | |
Raw Materials | 490 286 | 759 034 | | | |
Research Development Expense Recognised In Profit Or Loss | 500 | | | | |
Revenue From Rendering Services | | 1 236 000 | 1 712 000 | 2 015 000 | 2 050 000 |
Revenue From Sale Goods | 16 106 683 | 14 684 757 | | | |
Share Profit Loss Associates Accounted For By Equity Method | | -3 447 | | | |
Social Security Costs | 245 992 | 83 410 | 86 928 | 88 646 | 101 947 |
Staff Costs Employee Benefits Expense | 2 232 676 | 904 634 | 889 678 | 896 639 | 1 057 036 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 237 500 | 171 000 | 76 000 | 204 250 |
Tax Expense Credit Applicable Tax Rate | 275 210 | 298 906 | 201 738 | 144 043 | 255 544 |
Tax Increase Decrease From Changes In Pension Fund Prepayment | | | 1 331 | 503 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 729 | -3 066 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 13 707 | | | | |
Tax Increase Decrease From Effect Foreign Tax Rates | -15 610 | 7 594 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | -636 | 293 | 1 331 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 275 400 | 59 031 | 32 069 | 83 577 | 53 995 |
Total Assets Less Current Liabilities | 2 882 425 | 4 296 628 | 4 826 339 | 4 507 583 | 3 642 165 |
Trade Creditors Trade Payables | 1 876 | 1 068 | | 1 800 | 7 490 |
Trade Debtors Trade Receivables | 1 856 097 | 1 552 439 | | | |
Turnover Revenue | 13 916 726 | 1 236 000 | 1 712 000 | 2 015 000 | 2 050 000 |
Wages Salaries | 1 873 086 | 746 037 | 785 925 | 786 076 | 919 537 |
Company Contributions To Money Purchase Plans Directors | | 79 357 | 8 444 | 13 423 | 23 850 |
Director Remuneration | 537 975 | 406 018 | 384 441 | 436 028 | 628 202 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 485 375 | 392 885 | 449 451 | 652 052 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 4 | | | |