Profit & Loss |
Date of Accounts |
2013-08-31 | 2014-08-31 | 2015-08-31 | 2015-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 3 037 950 | 3 568 482 | 3 492 075 | 3 619 248 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 901 994 | 685 954 | 430 474 | 256 637 | 299 037 | 155 541 | 491 176 |
Current Assets | 2 829 499 | 3 579 861 | 3 146 127 | 3 038 064 | 2 859 360 | 2 893 423 | 1 981 817 | 1 500 972 | 1 767 947 | 2 148 232 | 2 508 500 |
Debtors | 797 451 | 927 952 | 837 487 | 442 611 | 728 992 | 1 141 722 | 630 241 | 334 507 | 412 394 | 358 764 | 615 536 |
Net Assets Liabilities | | | | | 3 360 543 | 3 108 819 | 2 326 078 | | | 1 731 431 | 2 002 688 |
Other Debtors | | | | | 18 778 | 23 739 | 12 300 | 11 688 | 55 761 | 77 146 | 140 218 |
Property Plant Equipment | | | | | 825 847 | 753 450 | 707 430 | 638 326 | 594 174 | 552 748 | 664 537 |
Total Inventories | | | | | 1 228 374 | 1 065 747 | 921 102 | 909 828 | 1 056 514 | 1 633 927 | |
Cash Bank In Hand | 1 345 251 | 1 695 170 | 1 513 085 | 1 901 127 | | | | | | | |
Intangible Fixed Assets | 7 307 | 22 492 | 33 969 | 34 993 | | | | | | | |
Stocks Inventory | 686 797 | 956 739 | 795 555 | 694 326 | | | | | | | |
Tangible Fixed Assets | 478 341 | 489 702 | 852 061 | 848 985 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | 9 | 9 | | | | | | | |
Profit Loss Account Reserve | 3 037 947 | 3 568 479 | 3 492 066 | 3 619 239 | | | | | | | |
Shareholder Funds | 3 037 950 | 3 568 482 | 3 492 075 | 3 619 248 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 72 319 | 59 662 | 34 522 | 18 267 | 25 416 | 71 606 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 21 649 | 29 106 | 37 725 | 52 232 | 75 095 | 63 181 | 117 004 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 539 217 | 631 659 | 716 626 | 699 208 | 742 278 | 806 902 | 868 934 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 9 466 | 7 956 | 44 142 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 20 045 | 38 947 | 22 867 | 19 332 | 23 198 | |
Administrative Expenses | | | | | 1 430 348 | 1 634 856 | 1 937 676 | 1 775 384 | 1 590 299 | 1 708 255 | |
Amortisation Expense Intangible Assets | | | | | 6 040 | 7 457 | 8 619 | 15 406 | 22 863 | 24 891 | |
Amounts Owed By Group Undertakings | | | | | 22 610 | 98 964 | 301 058 | 207 450 | 332 878 | 235 978 | |
Amounts Owed By Related Parties | | | | | | | | | | 235 978 | 335 900 |
Amounts Owed To Group Undertakings | | | | | 4 729 | 2 745 | 33 082 | 7 589 | 16 975 | 431 241 | 867 810 |
Average Number Employees During Period | | | | | 35 | 38 | 34 | 31 | 31 | 33 | 35 |
Corporation Tax Payable | | | | | 94 272 | 52 651 | | | | | |
Corporation Tax Recoverable | | | | | | | 41 126 | 41 126 | | | |
Cost Sales | | | | | 2 730 022 | 2 488 430 | 2 288 473 | 2 062 114 | 2 777 678 | 4 318 760 | |
Creditors | | | | | 364 495 | 586 894 | 413 146 | 250 814 | 627 759 | 1 000 509 | 1 140 290 |
Current Tax For Period | | | | | 243 738 | 96 803 | -41 126 | | | | |
Deferred Tax Asset Debtors | | | | | | | 4 350 | 9 000 | 1 000 | 4 000 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -6 240 | -7 000 | -6 150 | -4 650 | 8 000 | -3 000 | |
Depreciation Expense Property Plant Equipment | | | | | 92 800 | 92 442 | 84 967 | 89 058 | 63 073 | 64 624 | |
Dividends Paid | | | | | 1 000 000 | 600 000 | 550 000 | | | | |
Dividends Paid On Shares Interim | | | | | | 600 000 | 550 000 | | | | |
Fixed Assets | 485 648 | 512 194 | 886 030 | 883 978 | 874 478 | 804 090 | 757 407 | 717 039 | 650 026 | 583 708 | 678 478 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -30 732 | -3 629 | -6 150 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 2 247 | 14 306 | 15 580 | | 37 375 | 17 875 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 28 822 | 52 728 | 9 475 | -12 520 | -14 063 | -9 636 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 1 941 | | | -772 | 48 409 | | |
Government Grant Income | | | | | | | | 15 155 | | | |
Gross Profit Loss | | | | | 2 627 042 | 2 069 249 | 1 612 232 | 1 309 681 | 1 332 442 | 1 316 966 | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | | | | | 193 245 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -30 930 | -3 629 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 7 457 | 8 619 | 15 406 | 22 863 | 24 891 | 17 018 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 92 442 | 84 967 | 89 058 | 63 073 | 64 624 | 62 623 |
Intangible Assets | | | | | 48 631 | 50 640 | 49 977 | 78 713 | 55 850 | 30 960 | 13 941 |
Intangible Assets Gross Cost | | | | | 70 280 | 79 746 | 87 702 | 130 945 | 130 945 | 130 945 | |
Interest Income On Bank Deposits | | | | | | | | | 523 | | |
Net Current Assets Liabilities | 2 565 793 | 3 080 268 | 2 635 557 | 2 766 880 | 2 494 865 | 2 306 529 | 1 568 671 | 1 250 158 | 1 140 188 | 1 147 723 | 1 368 210 |
Number Shares Issued Fully Paid | | | | | | 9 | | | | | |
Operating Profit Loss | | | | | 1 196 694 | 434 393 | -280 018 | -363 531 | -169 508 | -61 781 | |
Other Creditors | | | | | 3 609 | 5 469 | 8 569 | 1 613 | 871 | 82 472 | 110 519 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 899 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 106 476 | 20 003 | | 591 |
Other Disposals Intangible Assets | | | | | | | | 899 | | | |
Other Disposals Property Plant Equipment | | | | | | | | 109 389 | 20 414 | | 28 107 |
Other Interest Income | | | | | | 57 | 1 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 33 | 57 | 1 | | 523 | | |
Other Operating Income Format1 | | | | | | | 45 426 | 102 172 | 88 349 | 329 508 | |
Other Taxation Social Security Payable | | | | | 57 813 | 69 853 | 93 877 | 63 566 | 69 732 | 34 430 | 38 608 |
Par Value Share | | 1 | 1 | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 22 304 | 32 574 | 69 735 | 86 470 | 84 792 | 85 149 | |
Prepayments Accrued Income | | | | | 22 019 | 22 973 | 29 457 | 29 575 | 18 998 | 28 543 | |
Profit Loss | | | | | 990 159 | 348 276 | -232 741 | -358 881 | -176 985 | -58 781 | |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 196 727 | 434 450 | -280 017 | -363 531 | -168 985 | -61 781 | |
Property Plant Equipment Gross Cost | | | | | 1 365 064 | 1 385 109 | 1 424 056 | 1 337 534 | 1 336 452 | 1 359 650 | 1 533 471 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 8 800 | 1 800 | | | | | 44 000 |
Research Development Expense Recognised In Profit Or Loss | | | | | 4 364 | 12 939 | 81 757 | 27 338 | 541 | 90 | |
Social Security Costs | | | | | 102 529 | 119 661 | 132 483 | 134 520 | 132 638 | 140 338 | |
Staff Costs Employee Benefits Expense | | | | | 1 131 159 | 1 288 370 | 1 533 781 | 1 473 426 | 1 438 170 | 1 496 979 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 8 800 | 1 800 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 82 546 | -53 203 | -69 071 | -32 107 | -11 738 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 159 | 1 289 | 842 | 6 343 | 5 203 | 4 528 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | 58 078 | 34 904 | 4 210 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 206 568 | 86 174 | -47 276 | -4 650 | 8 000 | -3 000 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | | 8 683 |
Total Assets Less Current Liabilities | 3 051 441 | 3 592 462 | 3 521 587 | 3 650 858 | 3 369 343 | 3 110 619 | 2 326 078 | 1 967 197 | 1 790 212 | 1 731 431 | 2 046 688 |
Total Current Tax Expense Credit | | | | | 212 808 | 93 174 | -41 126 | | | | |
Trade Creditors Trade Payables | | | | | 131 753 | 396 514 | 243 096 | 159 779 | 514 765 | 452 366 | 123 353 |
Trade Debtors Trade Receivables | | | | | 665 585 | 996 046 | 241 950 | 35 668 | 3 757 | 41 640 | 139 418 |
Turnover Revenue | | | | | 5 357 064 | 4 557 679 | 3 900 705 | 3 371 795 | 4 110 120 | 5 635 726 | |
Wages Salaries | | | | | 1 006 326 | 1 136 135 | 1 331 563 | 1 252 436 | 1 220 740 | 1 271 492 | |
Work In Progress | | | | | | 1 065 747 | 921 102 | 909 828 | 1 056 514 | 1 633 927 | |
Company Contributions To Defined Benefit Plans Directors | | | | | 7 735 | | | | | | |
Creditors Due Within One Year | 263 706 | 499 593 | 510 570 | 271 184 | | | | | | | |
Intangible Fixed Assets Additions | | 17 943 | 14 837 | 2 470 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 3 226 | 5 984 | 9 344 | 10 790 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 758 | 3 360 | 1 446 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 10 533 | 28 476 | 43 313 | 45 783 | | | | | | | |
Number Shares Allotted | | 3 | 9 | 9 | | | | | | | |
Provisions For Liabilities Charges | 13 491 | 23 980 | 29 512 | 31 610 | | | | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | 9 | 9 | | | | | | | |
Tangible Fixed Assets Additions | | 81 670 | 436 705 | 23 150 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 693 439 | 768 600 | 1 205 305 | 1 228 455 | | | | | | | |
Tangible Fixed Assets Depreciation | 215 098 | 278 898 | 353 244 | 379 470 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 63 800 | 74 346 | 26 226 | | | | | | | |
Tangible Fixed Assets Disposals | | 6 509 | | | | | | | | | |