Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-07-31 | 2015-07-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 291 182 | 377 501 | 525 970 | 747 043 | 1 425 957 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 114 103 | 25 784 | 27 997 | 226 097 | | | | | | | | |
Cash Bank On Hand | | | | | | 697 309 | 762 098 | 92 481 | 2 | 327 879 | 35 | 5 256 |
Current Assets | 2 042 981 | 2 787 913 | 3 331 959 | 3 559 432 | 6 914 319 | 8 716 869 | 8 471 669 | 8 109 688 | 1 570 044 | 1 323 077 | 954 032 | 640 667 |
Debtors | 133 030 | 26 910 | 126 908 | 19 925 | 83 142 | 380 244 | 554 278 | 792 619 | 1 066 577 | 995 198 | 849 326 | 565 211 |
Net Assets Liabilities | | | | | 986 444 | 1 133 243 | 1 748 032 | 403 665 | 666 688 | 492 906 | 137 788 | 97 258 |
Net Assets Liabilities Including Pension Asset Liability | 291 182 | 377 501 | 525 970 | 747 043 | 1 425 957 | | | | | | | |
Other Debtors | | | | | 148 097 | 319 235 | 515 619 | 30 341 | 109 554 | 35 564 | 27 829 | |
Property Plant Equipment | | | | | 222 822 | 299 623 | 289 915 | 31 337 | | | | |
Stocks Inventory | 1 795 848 | 2 735 219 | 3 177 054 | 3 313 410 | 6 831 177 | | | | | | | |
Tangible Fixed Assets | 235 603 | 239 386 | 234 148 | 228 594 | 222 822 | | | | | | | |
Total Inventories | | | | | 5 696 740 | 7 639 316 | 7 155 293 | 7 224 588 | 503 465 | | 104 671 | 70 200 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 291 180 | 377 499 | 525 968 | 747 041 | 1 425 955 | | | | | | | |
Shareholder Funds | 291 182 | 377 501 | 525 970 | 747 043 | 1 425 957 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 5 500 | 11 500 | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 42 775 | 50 000 | | | | |
Director Remuneration | | | | | | | 17 816 | 18 185 | | | | |
Dividend Recommended By Directors | | | | | | | | 1 980 737 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 2 | 2 | | | | |
Accrued Liabilities | | | | | 606 120 | 771 376 | 613 281 | 718 312 | 147 444 | 52 981 | 26 423 | 31 146 |
Accrued Liabilities Deferred Income | | | | | | | 23 311 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 43 501 | 6 656 | 16 364 | 13 430 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | -43 093 | | | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | 691 398 | 100 000 | | | | | |
Administrative Expenses | | | | | | | 793 959 | 451 517 | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 645 000 | 934 895 | 940 295 | 797 595 | 551 595 |
Amounts Owed To Group Undertakings | | | | | | 200 | 200 | 200 | 200 | 200 | | |
Applicable Tax Rate | | | | | | | 19 | 19 | | | | |
Average Number Employees During Period | | | | | 4 | 6 | 8 | 11 | 12 | | | |
Bank Borrowings | | | | | | | 70 740 | 164 408 | 32 086 | 50 000 | | |
Bank Borrowings Overdrafts | | | | | 42 907 | 72 540 | 70 740 | 164 408 | 39 691 | 7 500 | 178 433 | 156 716 |
Comprehensive Income Expense | | | | | | | 869 789 | 636 370 | | | | |
Corporation Tax Payable | | | | | 235 546 | 84 097 | 214 722 | 31 544 | 262 216 | 195 835 | 33 265 | 23 073 |
Cost Sales | | | | | | | 9 507 645 | 7 081 082 | | | | |
Creditors | | | | | 42 907 | 998 120 | 931 292 | 7 676 560 | 903 356 | 547 500 | 414 327 | 263 941 |
Creditors Due After One Year | 99 122 | 82 507 | 92 401 | 64 639 | 42 907 | | | | | | | |
Creditors Due Within One Year | 1 888 280 | 2 567 291 | 2 947 736 | 2 976 344 | 5 668 277 | | | | | | | |
Current Tax For Period | | | | | | | 214 722 | 31 544 | | | | |
Depreciation Expense Property Plant Equipment | | | | | | | 9 708 | 5 565 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 49 090 | | 8 499 | 13 430 | | | |
Disposals Investment Property Fair Value Model | | | | | | 517 081 | | 1 623 024 | | | | |
Disposals Property Plant Equipment | | | | | | 266 323 | | 261 512 | 44 767 | | | |
Distribution Costs | | | | | | | 93 864 | 23 161 | | | | |
Dividend Per Share Interim | | | | | | | | 930 368 | | | | |
Dividends Paid | | | | | | | 255 000 | 1 980 737 | 1 140 000 | | | |
Dividends Paid On Shares Interim | | | | | | | 255 000 | 1 980 737 | | | | |
Fixed Assets | 235 603 | 239 386 | | | 1 262 927 | 1 612 647 | 1 702 939 | 31 337 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 657 749 | 619 102 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 5 568 | 35 568 | 35 012 | 33 562 | 30 000 | 30 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 313 363 | | | | |
Gross Profit Loss | | | | | | | 2 391 355 | 1 367 378 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -18 879 | 3 915 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 12 245 | 9 708 | 5 565 | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 44 981 | 66 091 | | | | |
Interest Expense On Bank Overdrafts | | | | | | | 224 | 238 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 703 400 | 685 431 | | | | |
Investment Property | | | | | 1 040 105 | 1 313 024 | 1 413 024 | | | | | |
Investment Property Fair Value Model | | | | | 1 040 105 | 1 313 024 | 1 413 024 | | | | | |
Key Management Personnel Compensation Total | | | | | | | 60 591 | 68 185 | | | | |
Net Current Assets Liabilities | 154 701 | 220 622 | 384 223 | 583 088 | -233 576 | 561 809 | 1 080 278 | 433 128 | 666 688 | 1 040 406 | 646 399 | 361 199 |
Number Shares Allotted | | 2 | 2 | 2 | 2 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 2 | | | | |
Other Creditors | | | | | 36 176 | 196 268 | 12 751 | 19 298 | 18 947 | 6 067 | 7 552 | |
Other Deferred Tax Expense Credit | | | | | | | | -43 093 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 3 167 | | | | |
Other Operating Income Format1 | | | | | | | 265 500 | 208 300 | | | | |
Other Remaining Borrowings | | | | | 4 530 252 | 5 961 636 | 6 141 408 | 6 572 787 | 405 841 | 500 000 | 247 394 | 191 621 |
Other Taxation Social Security Payable | | | | | 3 213 | 2 759 | 5 158 | 6 679 | 11 015 | 17 679 | 17 093 | 19 903 |
Par Value Share | | 2 | 2 | 1 | 1 | | | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 43 685 | 52 322 | | | | |
Profit Loss | | | | | | | 869 789 | 636 370 | 1 403 023 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 065 632 | 628 736 | | | | |
Property Plant Equipment Gross Cost | | | | | 266 323 | 306 279 | 306 279 | 44 767 | | | | |
Provisions | | | | | | | 103 893 | 60 800 | | | 94 284 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 43 093 | 103 893 | 60 800 | | | 94 284 | |
Secured Debts | 1 474 541 | 2 088 088 | 1 935 474 | 1 990 774 | 4 287 959 | | | | | | | |
Share Capital Allotted Called Up Paid | 4 | 4 | 2 | 2 | 2 | | | | | | | |
Social Security Costs | | | | | | | 37 281 | 21 107 | | | | |
Staff Costs Employee Benefits Expense | | | | | | | 318 446 | 284 121 | | | | |
Tangible Fixed Assets Additions | | 9 439 | 557 | 531 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 255 796 | 265 235 | 265 792 | 266 323 | | | | | | | | |
Tangible Fixed Assets Depreciation | 20 193 | 25 849 | 31 644 | 37 729 | 43 501 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 656 | 5 795 | 6 085 | 5 772 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 202 470 | 119 460 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 9 377 | 9 594 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 195 843 | -7 634 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 306 279 | | | | | | |
Total Assets Less Current Liabilities | 390 304 | 460 008 | 618 371 | 811 682 | 1 468 864 | 2 174 456 | 2 783 217 | 464 465 | 666 688 | 1 040 406 | 646 399 | 361 199 |
Total Borrowings | | | | | 3 972 334 | 6 641 040 | 7 428 715 | 6 572 787 | 437 927 | 550 000 | 582 394 | 467 337 |
Total Current Tax Expense Credit | | | | | | | 195 843 | 35 459 | | | | |
Trade Creditors Trade Payables | | | | | 51 742 | 134 842 | 38 999 | 163 332 | 18 002 | 7 409 | 7 588 | 1 950 |
Trade Debtors Trade Receivables | | | | | | 29 187 | 38 659 | 11 871 | 4 278 | 1 459 | 6 294 | 1 316 |
Turnover Revenue | | | | | | | 11 899 000 | 8 448 460 | | | | |
Wages Salaries | | | | | | | 237 480 | 210 692 | | | | |
Work In Progress | | | | | | | 7 155 293 | 7 224 588 | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 94 284 | |
Corporation Tax Recoverable | | | | | | | | | 3 980 | 3 980 | 4 508 | |
Other Remaining Financial Liabilities | | | | | | | | | | 313 916 | 165 372 | 93 373 |
Instalment Debts Due After5 Years | 12 194 | 6 523 | | | | | | | | | | |