Profit & Loss |
Date of Accounts |
2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2023-02-28 | 2023-08-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 717 652 | 664 101 | 574 967 | 983 662 | 290 972 | 152 871 | 77 350 |
Current Assets | 4 669 034 | 5 015 781 | 4 990 673 | 6 019 044 | 7 956 567 | 8 759 733 | 5 598 627 |
Debtors | 2 047 752 | 1 728 270 | 1 925 028 | 2 732 685 | 3 327 637 | 3 437 924 | 2 086 097 |
Net Assets Liabilities | 3 619 678 | 4 134 811 | 4 143 115 | 3 958 010 | 4 589 255 | 1 905 862 | 1 904 827 |
Other Debtors | 131 179 | 149 402 | 165 225 | 2 500 | 2 000 | 57 307 | 36 632 |
Property Plant Equipment | 50 480 | 53 285 | 76 613 | 94 849 | 72 531 | 79 189 | |
Total Inventories | 1 903 630 | 2 623 410 | 2 490 678 | 2 302 697 | 4 337 958 | 5 168 938 | 3 435 180 |
|
Other Financial Data |
Audit Fees Expenses | | | | 12 013 | 17 013 | 18 171 | 12 846 |
Director Remuneration | | | | 270 401 | 360 492 | 320 126 | |
Accrued Liabilities Deferred Income | | | | 303 334 | 995 553 | 194 120 | 214 456 |
Accumulated Depreciation Impairment Property Plant Equipment | 540 288 | 551 799 | 558 024 | 564 491 | 596 787 | 643 992 | 184 509 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 2 293 | 34 824 |
Administrative Expenses | | 1 705 835 | 1 887 006 | 1 880 194 | 1 996 485 | 3 544 178 | 966 980 |
Amounts Owed By Associates | | | 27 778 | | | | |
Amounts Owed To Group Undertakings | | 457 005 | 385 000 | 430 000 | | | |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 26 | 26 | 27 | 29 | 31 | 32 | 25 |
Bank Borrowings | | | | 92 593 | 92 530 | 111 111 | 185 185 |
Bank Borrowings Overdrafts | | 363 042 | 439 782 | 407 407 | 314 878 | 129 629 | 74 074 |
Bank Overdrafts | | | 439 782 | 619 892 | 1 627 517 | 3 267 249 | 1 532 401 |
Cash Cash Equivalents Cash Flow Value | | | | 363 770 | -1 336 545 | -3 114 378 | -1 455 051 |
Comprehensive Income Expense | | 972 138 | 393 304 | 243 081 | 631 245 | -2 683 393 | -1 035 |
Corporation Tax Payable | | | | 35 483 | 160 541 | -69 616 | -148 078 |
Cost Sales | | 6 219 166 | 6 263 681 | 6 934 082 | 9 999 250 | 16 059 637 | 3 406 001 |
Creditors | 1 265 094 | 1 531 196 | 1 516 595 | 407 407 | 314 878 | 161 394 | 102 377 |
Current Tax For Period | | | | 36 988 | 153 461 | -153 461 | |
Depreciation Amortisation Expense | | | | 35 118 | 32 296 | 47 205 | 17 723 |
Depreciation Expense Property Plant Equipment | | 19 511 | 27 215 | 35 117 | 32 296 | 47 205 | 17 723 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 8 000 | 20 990 | 28 650 | | | 16 924 |
Disposals Property Plant Equipment | | 8 000 | 20 990 | 28 650 | | | 19 197 |
Distribution Costs | | 1 144 983 | 1 289 395 | 1 273 281 | 1 478 439 | 4 153 231 | 732 502 |
Dividends Paid | | 457 005 | 385 000 | 428 186 | | | |
Dividends Received Classified As Investing Activities | | | | -98 419 | | -28 986 | |
Finance Lease Liabilities Present Value Total | | | | | | 6 540 | 28 303 |
Finished Goods | | | | 2 302 697 | 4 337 958 | 5 168 938 | 3 435 180 |
Fixed Assets | 221 154 | 656 221 | 679 549 | 697 785 | 675 467 | 594 004 | 481 610 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -88 121 | -94 472 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 10 | 919 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 265 476 | 268 262 | 262 960 | 273 868 | 264 370 | 1 012 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 52 578 | 241 838 | 57 980 | 53 231 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 538 775 | 695 341 | 1 445 031 | -2 175 850 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -835 436 | -594 952 | 531 154 | 1 317 003 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 4 225 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 4 225 |
Gross Profit Loss | | 3 317 634 | 3 619 625 | 3 562 446 | 4 286 300 | 4 540 433 | 1 933 489 |
Income From Shares In Group Undertakings | | 134 231 | 55 556 | 70 641 | | 28 986 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -74 444 | -36 988 | -82 079 | -91 807 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 228 585 | -1 700 315 | -1 777 833 | 1 659 327 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -187 981 | 2 035 261 | 830 980 | -1 733 758 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 19 511 | 27 215 | 35 117 | 32 296 | 47 205 | 2 750 |
Interest Expense On Loan Capital | | | | 47 947 | 38 768 | 271 672 | 90 039 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 767 | 1 443 |
Interest Paid Classified As Operating Activities | | | | -54 405 | -47 810 | -271 682 | -90 958 |
Interest Payable Similar Charges Finance Costs | | 12 155 | 26 462 | 54 405 | 47 810 | 272 449 | 92 401 |
Investments Fixed Assets | 170 674 | 602 936 | 602 936 | 602 936 | 602 936 | 514 815 | 420 343 |
Investments In Joint Ventures | 170 674 | 602 936 | 602 936 | 602 936 | 602 936 | 514 815 | 420 343 |
Net Cash Flows From Used In Financing Activities | | | | -199 572 | 523 601 | -566 138 | -716 695 |
Net Cash Flows From Used In Investing Activities | | | | -45 607 | 9 758 | 24 877 | -4 424 |
Net Cash Flows From Used In Operating Activities | | | | 16 594 | 1 166 956 | 2 319 094 | -938 208 |
Net Cash Generated From Operations | | | | -341 867 | 1 082 158 | 1 964 566 | -1 122 416 |
Net Current Assets Liabilities | 3 403 940 | 3 484 585 | 3 474 078 | 3 677 356 | 4 244 315 | 1 473 252 | 1 525 594 |
Number Shares Issued Fully Paid | | | | | 497 861 | 497 861 | 497 861 |
Operating Profit Loss | | 466 816 | 443 224 | 498 187 | 832 226 | -3 156 976 | 234 007 |
Other Comprehensive Income Expense Net Tax | | | | | | -88 121 | -94 472 |
Other Creditors | 743 668 | 261 680 | 262 218 | 5 007 | 6 007 | 6 371 | 4 720 |
Other Deferred Tax Expense Credit | | | | 5 207 | -70 | -657 089 | 34 824 |
Other Interest Receivable Similar Income Finance Income | | 2 564 | -53 | 541 | 220 | | |
Other Taxation Social Security Payable | 291 204 | 236 629 | 156 956 | 228 264 | 110 895 | 929 017 | 104 479 |
Par Value Share | | | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 38 305 | -3 208 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 33 947 | 36 244 | 69 867 | 18 557 |
Prepayments | | | | 129 697 | 137 750 | 86 754 | 166 434 |
Proceeds From Sales Property Plant Equipment | | | | | | | -6 498 |
Profit Loss | | 539 876 | 393 304 | 243 081 | 631 245 | -2 595 272 | 93 437 |
Profit Loss On Ordinary Activities Before Tax | | 591 456 | 472 265 | 285 352 | 784 636 | -3 400 439 | 141 606 |
Property Plant Equipment Gross Cost | 590 768 | 605 084 | 634 637 | 659 340 | 669 318 | 723 181 | 186 343 |
Provisions | | | | 9 724 | 15 649 | -641 441 | -606 617 |
Provisions For Liabilities Balance Sheet Subtotal | 5 416 | 5 995 | 10 512 | 9 724 | 15 649 | | |
Purchase Property Plant Equipment | | | | -53 353 | -9 978 | -53 863 | -2 074 |
Repayments Borrowings Classified As Financing Activities | | | | | -105 409 | -166 667 | -55 555 |
Social Security Costs | | | | 107 248 | 133 225 | 212 325 | 40 991 |
Staff Costs Employee Benefits Expense | | | | 1 187 001 | 1 533 175 | 2 068 979 | 473 711 |
Tax Decrease From Utilisation Tax Losses | | | | | | | 29 253 |
Tax Expense Credit Applicable Tax Rate | | | | 54 217 | 149 081 | -646 083 | 26 905 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -3 970 | 3 826 | -4 813 | 2 894 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 390 | 2 272 | 1 811 | 257 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 51 580 | 78 961 | 42 271 | 153 391 | -805 167 | 48 169 |
Total Additions Including From Business Combinations Property Plant Equipment | | 22 316 | 50 543 | 53 353 | 9 978 | 53 863 | 2 074 |
Total Assets Less Current Liabilities | 3 625 094 | 4 140 806 | 4 153 627 | 4 375 141 | 4 919 782 | 2 067 256 | 2 007 204 |
Total Borrowings | | | | 712 485 | 1 720 047 | 3 378 360 | 1 717 586 |
Total Current Tax Expense Credit | | | | 37 064 | 153 461 | -148 078 | 13 345 |
Trade Creditors Trade Payables | 230 222 | 212 840 | 272 639 | 397 503 | 719 209 | 2 147 188 | 777 191 |
Trade Debtors Trade Receivables | 1 916 573 | 1 578 868 | 1 732 025 | 2 600 488 | 3 187 887 | 2 652 422 | 1 276 414 |
Turnover Revenue | | 9 536 800 | 9 883 306 | 10 496 528 | 14 285 550 | 20 600 070 | 60 475 |
Wages Salaries | | | | 1 045 806 | 1 363 706 | 1 786 787 | 414 163 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -70 | | |
Cash Receipts From Government Grants | | | | -82 758 | -11 808 | | |
Dividends Paid Classified As Financing Activities | | | | -383 186 | -430 000 | | |
Dividends Paid On Shares | | | | 428 186 | | | |
Dividends Paid On Shares Final | | | | 430 000 | | | |
Dividends Paid On Shares Interim | | | | 1 814 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -82 758 | -11 808 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 76 | | | |
Interest Expense | | | | 6 458 | 9 042 | | |
Net Interest Received Paid Classified As Investing Activities | | | | -541 | -220 | | |
Other Finance Costs | | | | 229 612 | | | |
Other Operating Income Format1 | | | | 89 216 | 20 850 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | -500 000 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 13 422 | | | |