Profit & Loss |
Date of Accounts |
2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-10-31 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | | | |
Net Worth | -6 294 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 15 986 | 29 899 | 2 426 | 22 928 | 167 999 | 2 352 684 | 1 535 186 |
Current Assets | 65 103 | 111 961 | 94 166 | 197 927 | 466 365 | 14 915 079 | 24 722 495 |
Debtors | 6 925 | 10 938 | 29 540 | 57 625 | 225 481 | 5 452 397 | 7 465 323 |
Net Assets Liabilities | | | -23 374 | -34 271 | 101 563 | 10 508 624 | 18 235 841 |
Other Debtors | 1 359 | 3 662 | 2 977 | 2 350 | 22 965 | 45 106 | 126 980 |
Property Plant Equipment | 504 | 175 | | | 15 750 | 97 684 | 442 890 |
Total Inventories | 35 731 | 71 124 | 62 200 | 117 374 | 72 885 | 7 109 998 | 15 721 986 |
Cash Bank In Hand | 15 986 | | | | | | |
Stocks Inventory | 42 192 | | | | | | |
Tangible Fixed Assets | 504 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | | | | | | |
Profit Loss Account Reserve | -6 296 | | | | | | |
Shareholder Funds | -6 294 | | | | | | |
|
Other Financial Data |
Description Principal Activities | | | | | 46 342 | | |
Accrued Liabilities | | 979 | 2 800 | 2 014 | 2 014 | 696 614 | 1 736 275 |
Accumulated Depreciation Impairment Property Plant Equipment | 495 | 824 | 999 | 999 | | 6 774 | 72 285 |
Average Number Employees During Period | | 2 | 2 | 2 | 3 | 13 | 34 |
Creditors | 71 901 | 116 002 | 117 540 | 235 164 | 20 000 | 81 194 | 7 360 652 |
Finished Goods Goods For Resale | | | | 117 374 | 72 885 | | |
Fixed Assets | | | | | 15 750 | 97 684 | 942 890 |
Net Current Assets Liabilities | -13 259 | -4 041 | -23 374 | -14 271 | 105 813 | 10 499 738 | 17 361 843 |
Other Creditors | 71 901 | 116 002 | 114 739 | 200 982 | 20 000 | 39 100 | 1 115 600 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | 20 000 | 20 000 | | |
Other Inventories | | | 62 200 | 117 374 | | | |
Other Remaining Borrowings | | | | 20 000 | | | |
Property Plant Equipment Gross Cost | 999 | 999 | 999 | 999 | 15 750 | 104 458 | 515 175 |
Taxation Social Security Payable | | | | 8 647 | 49 939 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 15 750 | 104 458 | 410 717 |
Total Assets Less Current Liabilities | -12 755 | -3 866 | -23 374 | -14 271 | 121 563 | 10 597 422 | 18 304 733 |
Total Borrowings | | | | 20 000 | | | |
Trade Creditors Trade Payables | | | | 556 | 31 950 | 641 201 | 902 025 |
Trade Debtors Trade Receivables | 5 566 | 7 276 | 26 563 | 55 275 | 202 516 | 4 141 326 | 5 822 052 |
Director Remuneration | | | 16 545 | 19 048 | | 144 544 | 199 928 |
Audit Fees Expenses | | | | | | 6 000 | 12 000 |
Fees For Non-audit Services | | | | | | | 11 354 |
Company Contributions To Money Purchase Plans Directors | | | | | | 438 | |
Dividend Recommended By Directors | | | | | | | 2 525 253 |
Creditors Due Within One Year | 71 901 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 329 | 175 | | | 6 774 | 65 511 |
Number Shares Allotted | 2 | | | | | | |
Par Value Share | 1 | | | | | | 1 |
Recoverable Value-added Tax | | 3 662 | 2 977 | | | 192 567 | |
Share Capital Allotted Called Up Paid | 2 | | | | | | |
Tangible Fixed Assets Additions | 999 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 999 | | | | | | |
Tangible Fixed Assets Depreciation | 495 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 495 | | | | | | |
Accrued Liabilities Deferred Income | | | | | | 10 000 | 25 663 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 61 288 |
Administrative Expenses | | | | | 67 283 | 1 176 819 | 5 081 865 |
Amounts Owed To Group Undertakings | | | | | | | 567 050 |
Applicable Tax Rate | | | | | | 19 | 19 |
Bank Borrowings | | | | | | 7 906 | |
Bank Borrowings Overdrafts | | | | | | 42 094 | |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 352 684 | |
Comprehensive Income Expense | | | | | 135 835 | 10 407 060 | 10 252 470 |
Corporation Tax Payable | | | | | 15 436 | 2 438 227 | 2 364 926 |
Cost Sales | | | | | 487 178 | 23 962 867 | 24 891 715 |
Current Tax For Period | | | | | | 2 438 227 | 2 364 926 |
Depreciation Amortisation Expense | | | | | | 6 774 | 65 510 |
Depreciation Expense Property Plant Equipment | | | | | | 6 774 | 65 511 |
Disposals Property Plant Equipment | | | | | | 15 750 | |
Distribution Costs | | | | | | 411 764 | 1 210 794 |
Dividend Per Share Interim | | | | | | | 25 253 |
Dividends Paid | | | | | | | 2 525 253 |
Dividends Paid Classified As Financing Activities | | | | | | | -2 525 253 |
Dividends Paid On Shares | | | | | | | 2 525 253 |
Dividends Paid On Shares Interim | | | | | | | 25 253 |
Finished Goods | | | | | | 6 515 405 | 15 113 296 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | 1 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 1 353 | -27 004 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 1 867 193 | 2 987 419 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -5 226 916 | -2 012 926 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 3 250 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 3 250 | |
Gross Profit Loss | | | | | 218 554 | 14 697 579 | 18 968 474 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -15 436 | -2 435 358 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 2 184 685 | -817 498 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -3 061 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 7 037 113 | 8 611 988 |
Intangible Assets | | | | | | | 500 000 |
Intangible Assets Gross Cost | | | | | | | 500 000 |
Issue Equity Instruments | | | | | | 1 | |
Merchandise | | | | | | 594 593 | 608 690 |
Net Cash Flows From Used In Financing Activities | | | | | | 173 999 | 2 575 253 |
Net Cash Flows From Used In Investing Activities | | | | | | 85 458 | 910 717 |
Net Cash Flows From Used In Operating Activities | | | | | | -2 444 142 | -2 668 472 |
Net Cash Generated From Operations | | | | | | -2 459 578 | -5 103 830 |
Number Shares Issued Fully Paid | | | | | | | 1 |
Other Comprehensive Income Expense Net Tax | | | | | | 1 | |
Other Deferred Tax Expense Credit | | | | | | 7 604 | 61 288 |
Other Operating Income Format1 | | | | | | 17 366 | |
Other Taxation Social Security Payable | | | | | 664 | 14 018 | 32 522 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 2 603 | 11 702 |
Prepayments | | | | | | 1 073 398 | 1 516 291 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -50 000 | |
Proceeds From Issuing Shares | | | | | | -1 | |
Proceeds From Sales Property Plant Equipment | | | | | | -19 000 | |
Profit Loss | | | | | 135 835 | 10 407 059 | 10 252 470 |
Profit Loss On Ordinary Activities Before Tax | | | | | 151 271 | 12 852 890 | 12 675 815 |
Provisions | | | | | | 7 604 | 68 892 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 7 604 | 68 892 |
Purchase Intangible Assets | | | | | | | -500 000 |
Purchase Property Plant Equipment | | | | | | -104 458 | -410 717 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -50 000 |
Social Security Costs | | | | | | 26 333 | 93 189 |
Staff Costs Employee Benefits Expense | | | | | | 415 270 | 1 228 928 |
Tax Expense Credit Applicable Tax Rate | | | | | | 2 442 049 | 2 408 405 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -8 763 | -52 586 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 4 941 | 9 106 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 15 436 | 2 445 831 | 2 423 345 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 500 000 |
Total Current Tax Expense Credit | | | | | | 2 438 227 | 2 362 057 |
Total Operating Lease Payments | | | | | | 24 898 | 163 982 |
Turnover Revenue | | | | | 705 732 | 38 386 974 | 43 860 189 |
Wages Salaries | | | | | | 386 334 | 1 124 037 |