Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-04-30 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 100 287 | 1 210 036 | 1 863 422 | 1 200 293 | 1 768 578 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 036 358 | 1 748 404 | 2 104 715 | 2 037 076 | 2 193 785 | 3 522 609 | 4 570 044 |
Current Assets | 1 247 957 | 1 651 281 | 2 227 775 | 1 912 739 | 2 308 753 | 2 976 986 | 3 398 775 | 4 425 353 | 5 018 679 | 6 485 837 | 7 912 436 | 11 260 071 |
Debtors | 509 319 | 760 261 | 1 259 362 | 935 667 | 1 275 093 | 1 940 628 | 1 632 566 | 2 288 860 | 2 686 725 | 3 334 169 | 3 850 015 | 6 502 962 |
Net Assets Liabilities | | | | | | 2 552 628 | 3 034 172 | 3 689 952 | 4 239 561 | 5 498 968 | 7 382 289 | 9 893 224 |
Other Debtors | | | | | | | 102 337 | 102 337 | 10 000 | 347 185 | 180 181 | 1 936 795 |
Property Plant Equipment | | | | | | 551 179 | 579 366 | 735 385 | 869 155 | 878 058 | 1 082 240 | 1 004 238 |
Total Inventories | | | | | | | 17 805 | 31 778 | 294 878 | 957 883 | 539 812 | 187 065 |
Cash Bank In Hand | 571 126 | 681 316 | 758 709 | 759 422 | 827 777 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 100 287 | 1 210 036 | 1 863 422 | 1 200 293 | 1 768 578 | | | | | | | |
Stocks Inventory | 167 512 | 209 704 | 209 704 | 217 650 | 205 883 | | | | | | | |
Tangible Fixed Assets | 47 101 | 62 945 | 62 945 | 118 757 | 234 666 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 50 | 50 | | | | | | | |
Profit Loss Account Reserve | 1 100 285 | 1 210 034 | 1 863 420 | 1 200 341 | | | | | | | | |
Shareholder Funds | 1 100 287 | 1 210 036 | 1 863 422 | 1 200 293 | 1 768 578 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 12 500 | 12 500 | 22 500 |
Accrued Liabilities Deferred Income | | | | | | | | | 3 949 | 25 435 | 73 332 | 261 795 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 265 338 | 252 220 | 335 247 | 451 661 | 544 884 | 752 188 | 958 305 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 235 965 | 419 436 | 159 845 |
Administrative Expenses | | | | | | | | | 697 597 | 799 535 | 964 391 | 1 444 246 |
Average Number Employees During Period | | | | | | | 22 | 33 | 43 | 41 | 42 | 45 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 2 104 715 | 2 037 076 | 2 193 785 | 3 522 609 | 4 570 044 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | | 1 435 492 |
Comprehensive Income Expense | | | | | | | | | 1 722 609 | 2 274 407 | 2 397 321 | 3 040 935 |
Corporation Tax Payable | | | | | | 312 224 | 244 499 | 295 774 | 389 528 | 522 118 | 240 084 | 273 301 |
Cost Sales | | | | | | | | | 8 613 944 | 9 980 468 | 11 181 960 | 12 363 583 |
Creditors | | | | | | 40 822 | 95 943 | 80 452 | 1 847 005 | 41 908 | 213 394 | 128 367 |
Current Tax For Period | | | | | | | | | 403 688 | 522 118 | 524 478 | 716 311 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 22 017 | 46 738 | 10 555 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 148 895 | 165 369 | 211 589 | 228 067 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 148 895 | 165 369 | 211 589 | 228 067 |
Dividends Paid | | | | | | | | | 1 173 000 | 1 015 000 | 514 000 | 530 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -1 173 000 | -1 015 000 | -514 000 | -530 000 |
Dividends Paid On Shares Final | | | | | | | | | 261 000 | 1 015 000 | 514 000 | 530 000 |
Dividends Paid On Shares Interim | | | | | | | | | 912 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 40 822 | 95 943 | 80 452 | 80 452 | 41 908 | 213 394 | 128 367 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 80 452 | 52 608 | 303 663 | 227 238 |
Fixed Assets | 196 543 | 212 387 | 207 831 | 268 199 | 384 108 | 675 777 | 821 966 | 977 985 | 1 141 886 | 1 151 569 | 1 590 401 | 1 590 927 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 6 135 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | -30 130 | -780 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -308 | 757 | 2 916 | 10 555 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -115 194 | -90 671 | 33 649 | -869 879 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 397 865 | 647 444 | 515 846 | 1 217 455 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 263 100 | 663 005 | -418 071 | -352 747 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -3 930 | 23 345 | 3 835 | 6 620 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | | | | | 30 130 | 780 | -15 350 | 78 528 |
Government Grant Income | | | | | | | | | | | 292 429 | |
Gross Profit Loss | | | | | | | | | 2 791 463 | 3 656 478 | 3 666 592 | 5 135 431 |
Impairment Loss Reversal On Investments | | | | | | | | | -30 130 | -780 | 15 350 | -78 528 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -295 174 | -430 870 | -806 512 | -686 870 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 67 639 | -156 709 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 41 342 | | 3 778 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 76 457 | 90 221 | 148 895 | 165 369 | 211 589 | 228 067 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 3 710 | 10 088 | 13 528 |
Interest Income On Bank Deposits | | | | | | | | | 2 301 | 5 871 | 5 026 | 378 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 2 301 | 5 871 | 5 026 | 378 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 3 710 | 16 223 | 13 528 |
Interest Received Classified As Investing Activities | | | | | | | | | -2 301 | -5 871 | -5 026 | -15 392 |
Investments | | | | | | | | | 272 731 | 273 511 | 508 161 | 586 689 |
Investments Fixed Assets | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 124 598 | 242 600 | 242 600 | 272 731 | 273 511 | 508 161 | 586 689 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 1 188 490 | 1 042 844 | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 284 895 | 145 056 | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 405 746 | -1 344 609 | -2 248 679 | -3 217 405 |
Net Cash Generated From Operations | | | | | | | | | -1 700 920 | -1 779 189 | -3 071 414 | -3 917 803 |
Net Current Assets Liabilities | 910 947 | 1 006 582 | 1 661 723 | 952 847 | 1 450 543 | 1 951 226 | 2 340 482 | 2 852 258 | 3 171 674 | 4 485 323 | 6 148 036 | 8 583 973 |
Net Finance Income Costs | | | | | | | | | 2 301 | 5 871 | 5 026 | 15 392 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | -3 710 | -16 223 | -13 528 |
Operating Profit Loss | | | | | | | | | 2 093 866 | 2 853 233 | 2 995 084 | 3 691 185 |
Other Creditors | | | | | | | | | 5 844 | 14 226 | 40 435 | 154 154 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 72 146 | 4 285 | 21 950 |
Other Disposals Property Plant Equipment | | | | | | | | | | 133 839 | 7 950 | 31 730 |
Other Interest Income | | | | | | | | | | | | 15 014 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 2 301 | 5 871 | 5 026 | 15 392 |
Other Operating Income Format1 | | | | | | | | | | | 292 883 | |
Other Taxation Social Security Payable | | | | | | 26 653 | 30 629 | 40 927 | 63 259 | 55 966 | 19 539 | 137 885 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -15 490 | -27 844 | 251 055 | -76 425 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 31 419 | 38 742 | 54 332 | 51 824 |
Prepayments Accrued Income | | | | | | 26 933 | 26 584 | 25 837 | 48 303 | 49 701 | 20 001 | 59 728 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | | | | 250 000 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | | | 30 731 | 780 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -53 735 | -85 038 | -7 500 | -16 400 |
Profit Loss | | | | | | | | | 1 722 609 | 2 274 407 | 2 397 321 | 3 040 935 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 2 126 297 | 2 859 884 | 2 968 537 | 3 771 577 |
Property Plant Equipment Gross Cost | | | | | | 816 517 | 831 586 | 1 070 632 | 1 320 816 | 1 422 942 | 1 834 428 | 1 962 543 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 33 553 | 32 333 | 59 839 | 73 999 | 96 016 | | |
Purchase Property Plant Equipment | | | | | | | | | -340 330 | -235 965 | -419 436 | -159 845 |
Raw Materials Consumables | | | | | | | | | | | 22 714 | 17 288 |
Social Security Costs | | | | | | | | | | | 129 874 | 149 114 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 369 899 | 1 509 338 | 1 587 555 | 1 814 593 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 73 999 | 96 016 | 142 754 | 153 309 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 403 996 | 543 378 | 564 022 | 716 600 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 1 625 | 5 561 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 403 688 | 585 477 | 571 216 | 730 642 |
Total Assets Less Current Liabilities | 1 107 490 | 1 218 969 | 1 869 554 | 1 221 046 | 1 834 651 | 2 627 003 | 3 162 448 | 3 830 243 | 4 313 560 | 5 636 892 | 7 738 437 | 10 174 900 |
Total Current Tax Expense Credit | | | | | | | | | 403 688 | 563 460 | 524 478 | 720 087 |
Trade Creditors Trade Payables | | | | | | 655 686 | 753 814 | 1 212 649 | 1 303 973 | 1 372 069 | 1 300 741 | 1 750 092 |
Trade Debtors Trade Receivables | | | | | | 1 907 287 | 1 494 943 | 2 057 042 | 2 377 326 | 2 937 283 | 3 649 833 | 4 506 439 |
Turnover Revenue | | | | | | | | | 11 405 407 | 13 636 946 | 14 848 552 | 17 499 014 |
Wages Salaries | | | | | | | | | 1 338 480 | 1 470 596 | 1 403 349 | 1 613 655 |
Work In Progress | | | | | | | | | 294 878 | 957 883 | 517 098 | 169 777 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 31 419 | 38 742 | 54 332 | 51 824 |
Director Remuneration | | | | | | | | | | 33 644 | 26 945 | 240 299 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 65 063 | 72 386 | 81 277 | 292 123 |
Accrued Liabilities | | | | | | 4 108 | 8 870 | 6 295 | 3 949 | | | |
Capital Redemption Reserve | | | | -98 | -98 | | | | | | | |
Creditors Due After One Year | | | | | 36 751 | | | | | | | |
Creditors Due Within One Year | 337 010 | 644 699 | 566 052 | 959 892 | 858 210 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 89 575 | 7 194 | 32 481 | | | |
Disposals Property Plant Equipment | | | | | | | 174 936 | 13 250 | 90 146 | | | |
Increase Decrease In Property Plant Equipment | | | | | | | 133 839 | | | | | |
Number Shares Allotted | | 2 | 2 | 50 | 50 | | | | | | | |
Other Investments Other Than Loans | | | | | | 124 598 | 18 002 | 242 600 | 272 731 | | | |
Par Value Share | | 1 | | 1 | 1 | | | | | | | |
Provisions | | | | | | 33 553 | 32 333 | | | | | |
Provisions For Liabilities Charges | 7 203 | 8 933 | 6 132 | 20 753 | 29 322 | | | | | | | |
Recoverable Value-added Tax | | | | | | 6 408 | 8 702 | 103 644 | 251 096 | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 50 | 50 | | | | | | | |
Tangible Fixed Assets Additions | | 36 824 | | 101 488 | 207 260 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 145 415 | 182 239 | 182 239 | 264 232 | 453 992 | | | | | | | |
Tangible Fixed Assets Depreciation | 98 314 | 119 294 | 119 294 | 145 475 | 219 326 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 980 | | 39 585 | 78 226 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 13 404 | 4 375 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 19 495 | 17 500 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 190 005 | 252 296 | 340 330 | | | |