Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | | | | |
Net Worth | 2 257 184 | 1 999 502 | 2 216 475 | 5 949 508 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 6 | 6 | 2 935 | 7 645 | 100 543 |
Current Assets | 770 435 | 157 101 | 97 468 | 14 947 711 | 14 696 349 | 10 576 611 | 8 444 859 | 7 236 366 | 5 436 251 |
Debtors | 64 503 | 106 756 | 10 001 | 3 895 011 | 3 613 178 | 9 576 605 | 7 165 697 | 5 952 494 | 4 037 254 |
Net Assets Liabilities | | | | | 5 709 693 | 9 241 013 | 8 040 727 | 6 728 332 | 6 000 475 |
Other Debtors | 48 471 | 11 463 | 10 000 | | 11 900 | 147 966 | 653 861 | 58 500 | |
Property Plant Equipment | | | | | | | 9 349 | 4 344 | |
Total Inventories | | | | | 11 083 165 | 1 000 000 | 1 276 227 | 1 276 227 | 1 298 454 |
Cash Bank In Hand | 705 932 | 50 345 | 87 467 | 52 700 | | | | | |
Stocks Inventory | | | | 11 000 000 | | | | | |
Tangible Fixed Assets | 7 493 547 | 7 328 074 | 7 195 254 | | | | | | |
Trade Debtors | 14 785 | 49 286 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | 100 000 | 100 000 | | | | | |
Profit Loss Account Reserve | 1 736 552 | 1 478 870 | 1 695 844 | 5 849 508 | | | | | |
Shareholder Funds | 2 257 184 | 1 999 502 | 2 216 475 | 5 949 508 | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 47 407 | 157 588 | 2 096 470 | 2 143 474 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 362 604 | 511 802 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 40 253 | 45 258 | |
Accumulated Impairment Amortisation Goodwill Related To Business Combination | | | | | | | | 14 000 | 17 500 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 210 873 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 1 176 584 | |
Administrative Expenses | 2 567 046 | 584 315 | | | | | 10 421 029 | 12 592 174 | |
Amortisation Expense Intangible Assets | | | | | | | 149 198 | 149 198 | |
Amounts Owed By Group Undertakings | | | | | 3 527 131 | 3 183 461 | | | |
Amounts Owed By Related Parties | | | | | | | 6 186 793 | 5 000 389 | |
Amounts Owed By Subsidiaries | | | | | | 6 201 824 | | | |
Amounts Owed To Group Undertakings | | | | | | | 97 973 | 283 652 | |
Average Number Employees During Period | | | | | 2 | 2 | 3 | 3 | 1 |
Bank Borrowings | | | | | | | 850 000 | 850 000 | |
Bank Borrowings Overdrafts | 3 094 439 | 2 829 104 | 2 563 769 | | 7 063 769 | 138 823 | 236 002 | 1 021 303 | |
Bank Overdrafts | 265 335 | 363 930 | 265 335 | | | | 141 262 | | |
Cash Cash Equivalents | | | | | | | 712 956 | 2 936 406 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 935 | 7 645 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | 1 199 999 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | -377 123 | -14 366 | |
Comprehensive Income Expense | | | | | | | -487 706 | 1 021 706 | 478 084 |
Corporation Tax Payable | | | | | | 1 003 852 | -43 281 | -43 281 | |
Corporation Tax Recoverable | | | | | 74 147 | 43 354 | 322 988 | 322 987 | |
Cost Sales | | | | | | | 6 337 276 | 18 017 481 | |
Creditors | | | | | 7 063 769 | 1 335 599 | 1 065 789 | 2 011 186 | |
Current Tax For Period | | | | | | | 81 530 | 32 266 | |
Deferred Tax Asset Debtors | | | | | | | 472 817 | 440 551 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | -3 372 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 40 461 | 364 207 | |
Distribution Costs | | | | | | | 9 713 | | |
Finance Lease Liabilities Present Value Total | | | | | | | 12 475 | 12 934 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 45 778 | 12 934 | |
Fixed Assets | | | | | | | 1 516 350 | 1 507 845 | 1 500 001 |
Further Item Creditors Component Total Creditors | | | | | | | 385 026 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 40 460 | 405 006 | |
Government Grant Income | | | | | | | 10 000 | 131 517 | |
Gross Profit Loss | | | | | | | 11 799 748 | 12 990 616 | |
Income From Other Fixed Asset Investments | | | | | | 1 | | | |
Income From Shares In Group Undertakings | | | | | | 1 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -724 284 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 3 500 | 3 500 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 5 005 | |
Intangible Assets | | | | | | | 445 063 | 3 500 | 253 690 |
Intangible Assets Gross Cost | | | | | | | 17 500 | 956 865 | 17 500 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 63 474 | 84 177 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 3 236 | 2 434 | |
Interest Income On Bank Deposits | | | | | | | 138 | 2 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 138 | 2 | |
Interest Paid Classified As Operating Activities | | | | | | | -36 981 | -1 213 852 | |
Interest Payable Similar Charges Finance Costs | | | | | | | 36 981 | 19 193 | |
Interest Received Classified As Investing Activities | | | | | | | -23 015 | -15 634 | |
Investments Fixed Assets | | | | | | 1 | 1 500 001 | 1 500 001 | 1 500 001 |
Investments In Subsidiaries | | | | | | | 1 500 001 | 1 500 001 | |
Loans To Group Undertakings | | | | | 1 500 000 | 1 500 000 | | | |
Net Cash Generated From Operations | | | | | | | -345 865 | -1 193 901 | |
Net Current Assets Liabilities | -1 584 777 | 1 948 913 | -1 907 719 | 13 256 880 | 12 968 999 | 9 241 012 | | | |
Net Finance Income Costs | | | | | | | 23 015 | 15 634 | |
Number Shares Issued Fully Paid | | | | | | 100 000 | | | |
Operating Profit Loss | 589 268 | 133 510 | | | | | 1 468 860 | 572 983 | |
Other Creditors | | | | | 33 377 | 14 878 | 650 000 | 560 000 | |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | 322 988 | 323 568 | |
Other Interest Expense | | | | | | | -10 022 | 4 240 | |
Other Interest Income | | | | | | | 22 877 | 15 634 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 23 015 | 15 636 | |
Other Remaining Borrowings | | | | | 1 500 000 | | | | |
Par Value Share | | 1 | 1 | 1 | | 1 | | | |
Payments Received On Account | | | | | | | 1 881 155 | 2 979 117 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 1 459 | 1 220 | |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | |
Prepayments Accrued Income | | | | | | | 1 873 | 191 736 | |
Profit Loss | | | | | | | -99 405 | -1 312 395 | 727 857 |
Profit Loss On Ordinary Activities Before Tax | 443 841 | -4 830 | | | | | -365 715 | -625 233 | |
Property Plant Equipment Gross Cost | | | | | | | 49 602 | 1 962 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 195 537 | | | | |
Social Security Costs | 169 977 | | | | | | 594 991 | 689 613 | |
Staff Costs Employee Benefits Expense | | | | | | | 43 488 | 48 049 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 195 537 | | 4 693 | 4 693 | 951 688 |
Tax Decrease From Utilisation Tax Losses | | | | | | | -27 683 | 115 188 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -26 404 | -20 585 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 233 | 51 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 149 505 | 249 355 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 121 991 | 396 473 | |
Total Assets Less Current Liabilities | 5 908 770 | 5 379 160 | 5 287 535 | 13 256 880 | 12 968 999 | 9 241 013 | | | |
Total Borrowings | | | | | | | 236 002 | 1 021 303 | |
Trade Creditors Trade Payables | | | | | 4 606 | 20 458 | 16 369 | 260 150 | |
Trade Debtors Trade Receivables | | | | | 3 613 178 | 9 576 605 | 182 | 86 375 | |
Turnover Revenue | | | | | | | 18 137 024 | 31 008 097 | |
Wages Salaries | 1 706 838 | | | | | | 42 029 | 46 829 | |
Work In Progress | | | | | | | 1 276 227 | 1 276 227 | |
Total Fees To Auditors | 3 600 | 3 600 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 6 193 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 74 316 | 6 193 | | | | | | | |
Accruals Deferred Income Within One Year | 1 005 705 | 512 907 | 14 723 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 884 128 | 1 149 223 | 1 437 623 | | | | | | |
Bank Borrowings Debentures Between One To Two Years | | 265 335 | 265 335 | | | | | | |
Bank Borrowings Debentures Between Two To Five Years | | 2 829 104 | 2 563 769 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 22 877 | -27 174 | | | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | 122 344 | | | | | | | | |
Cash Flow Outflow From Financing | 265 335 | | | | | | | | |
Cash Flow Outflow From Management Liquid Resources Financing | -483 268 | | | | | | | | |
Cash Flow Outflow From Operating Activities | 1 128 645 | | | | | | | | |
Cash Payments | 122 344 | | | | | | | | |
Corporation Tax Due Within One Year | 134 868 | 29 254 | 193 875 | | | | | | |
Creditors Due After One Year | 3 095 630 | 2 850 104 | 2 563 769 | 7 063 769 | | | | | |
Creditors Due Within One Year | 2 355 212 | 2 106 014 | 2 005 187 | 1 690 831 | | | | | |
Depreciation Tangible Fixed Assets Expense | 196 021 | 192 423 | 188 605 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 232 080 | 235 122 | 212 858 | | | | | | |
Equity Dividends Paid | 250 000 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 738 | 5 272 | | | | | | | |
Final Payment | 250 000 | | | | | | | | |
Historical Cost Depreciation Charge Less Actual Depreciation Charge Calculated On Revalued Amount | 5 543 | 5 543 | | | | | | | |
Historical Cost Profit Loss For Period | 449 384 | -252 139 | | | | | | | |
Historical Cost Profit Loss On Ordinary Activities Before Taxation | | 713 | | | | | | | |
Increase Decrease In Discount Deducted | | -26 402 | | | | | | | |
Increase Decrease In Net Cash For Period | 213 718 | | | | | | | | |
Interest On Obligations Under Hire Purchase Contracts | | 267 | | | | | | | |
Interest Payable On Other Financial Liabilities That Are Not Fair Value Through Profit Or Loss | 605 | | | | | | | | |
Interest Payable Similar Charges | 146 528 | 139 848 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 101 | 1 508 | | | | | | | |
Interim Payment | | 250 000 | | | | | | | |
Loans From Directors | | | 18 535 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 257 184 | 1 999 501 | 2 216 475 | 5 949 508 | | | | | |
Net Debt Funds | 2 659 586 | 3 164 881 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 71 736 | -257 682 | | | | | | | |
New Finance Leases | 4 215 | | | | | | | | |
Number Shares Allotted | | 100 000 | 100 000 | 100 000 | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 1 191 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 4 553 | 1 191 | | | | | | | |
Other Creditors After One Year | | 21 000 | | | | | | | |
Other Creditors Due Within One Year | 52 561 | 45 326 | 49 457 | | | | | | |
Other Interest Receivable Similar Income | 1 101 | 1 508 | | | | | | | |
Other Operating Income | 153 525 | 403 990 | | | | | | | |
Other Timing Differences | 323 876 | 294 433 | 294 433 | | | | | | |
Other Timing Differences Leading To Decrease Increase In Taxation | -3 731 | | | | | | | | |
Pension Costs | 37 972 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 37 972 | 2 661 | | | | | | | |
Prepayments Accrued Income Current Asset | 1 247 | 6 873 | | | | | | | |
Profit Loss For Period | 321 736 | -7 682 | | | | | | | |
Provisions For Liabilities Charges | 555 956 | 529 555 | 507 291 | 243 603 | | | | | |
Revaluation Reserve | 420 632 | 420 632 | 420 631 | | | | | | |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | 100 000 | 100 000 | | | | | |
Short-term Borrowing Charges Including Bank Interest | 145 923 | | | | | | | | |
Staff Costs | 1 914 787 | | | | | | | | |
Standard Nominal Tax Rate | | 24 | | | | | | | |
Tangible Fixed Assets Additions | | 11 000 | 55 785 | 211 040 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 8 830 185 | 8 857 135 | 8 912 920 | 8 912 920 | | | | | |
Tangible Fixed Assets Depreciation | 1 336 638 | 1 529 061 | 1 717 666 | 1 717 666 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -3 256 | 13 130 | 3 256 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 1 717 666 | | | | | |
Tangible Fixed Assets Disposals | | | | 9 123 960 | | | | | |
Taxation Expense Credit | 128 211 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -106 522 | -1 135 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 122 105 | 2 852 | | | | | | | |
Total Dividend Payment | 250 000 | 250 000 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 134 868 | 29 254 | | | | | | | |
Trade Creditors Within One Year | 8 062 | 3 884 | 25 639 | | | | | | |
Turnover Gross Operating Revenue | 3 002 789 | 313 835 | | | | | | | |
U K Current Corporation Tax | -134 868 | 29 254 | | | | | | | |
U K Current Corporation Tax On Income For Period | 134 868 | 29 254 | | | | | | | |
Unrelieved Tax Losses Carried Forward | | -2 057 | | | | | | | |