Profit & Loss |
Date of Accounts |
2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 692 821 | 3 679 356 | 3 828 393 | 2 278 963 |
Current Assets | 8 017 118 | 11 413 218 | 12 892 918 | 10 350 567 |
Debtors | 6 324 297 | 7 733 862 | 9 064 525 | 8 071 604 |
Net Assets Liabilities | 7 705 881 | 7 864 733 | 6 939 577 | 7 195 071 |
Other Debtors | 1 512 321 | 2 516 295 | 2 513 486 | 3 455 559 |
Property Plant Equipment | 2 552 432 | 2 507 673 | 2 408 140 | 2 486 965 |
|
Other Financial Data |
Audit Fees Expenses | 16 400 | 19 500 | 8 113 | |
Director Remuneration | 422 100 | 451 200 | 570 700 | 411 200 |
Dividend Recommended By Directors | | 2 600 000 | 2 600 000 | 600 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 |
Company Contributions To Money Purchase Plans Directors | | | | 3 737 |
Accrued Liabilities | 1 066 231 | 586 285 | 696 978 | 428 304 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 373 389 | 4 954 200 | 5 481 139 | 5 626 890 |
Administrative Expenses | 2 048 487 | 2 077 628 | 1 708 393 | 1 919 572 |
Amounts Owed To Group Undertakings | | 2 000 000 | 3 999 356 | 3 449 356 |
Amounts Recoverable On Contracts | 3 858 817 | 4 322 222 | 3 434 871 | 3 153 741 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 42 | 42 | 38 | 29 |
Comprehensive Income Expense | 1 645 466 | 2 758 852 | 1 674 844 | 855 494 |
Corporation Tax Payable | 112 211 | 437 696 | 13 537 | |
Cost Sales | 15 792 268 | 18 748 431 | 16 691 809 | 13 789 368 |
Creditors | 11 758 | 6 056 204 | 5 547 | 5 642 507 |
Current Tax For Period | 537 359 | 722 306 | -254 405 | |
Depreciation Amortisation Expense | 1 439 362 | 1 597 308 | 1 514 065 | 1 580 506 |
Depreciation Expense Property Plant Equipment | 1 439 362 | 1 597 308 | 1 514 065 | 1 580 506 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 016 497 | 987 126 | 1 434 755 |
Disposals Property Plant Equipment | | 1 286 408 | 1 176 283 | 1 656 125 |
Dividend Per Share Interim | | 2 600 | 2 600 | 600 |
Dividends Paid | 2 600 000 | 2 600 000 | 2 600 000 | 600 000 |
Dividends Paid Classified As Financing Activities | -2 600 000 | -600 000 | -2 600 000 | -600 000 |
Dividends Paid On Shares Interim | 2 600 000 | 2 600 000 | 2 600 000 | 600 000 |
Finance Lease Liabilities Present Value Total | 11 758 | 11 758 | 5 547 | 4 738 |
Fixed Assets | 2 552 478 | 2 507 719 | 2 408 186 | 2 487 011 |
Further Item Interest Expense Component Total Interest Expense | 585 | 160 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 26 154 | 100 000 | 100 000 | 100 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 580 418 | 1 121 631 | 393 303 | -2 051 535 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 53 982 | -946 160 | -1 795 065 | 450 305 |
Gain Loss On Disposal Assets Income Statement Subtotal | 21 888 | -10 328 | 652 043 | 55 108 |
Gain Loss On Disposals Property Plant Equipment | 21 888 | -10 328 | 652 043 | 55 108 |
Gross Profit Loss | 4 202 686 | 4 785 909 | 2 152 580 | 2 317 761 |
Income Taxes Paid Refund Classified As Operating Activities | -786 347 | -396 821 | -592 703 | 247 949 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 018 269 | 1 986 535 | 149 037 | -1 549 430 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 6 117 | 11 229 | -417 942 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 597 308 | 1 514 065 | 1 580 506 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 336 | 3 957 | 2 864 | 840 |
Interest Paid Classified As Operating Activities | -585 | -160 | | |
Interest Payable Similar Charges Finance Costs | 2 921 | 4 117 | 2 864 | 840 |
Investments Fixed Assets | 46 | 46 | 46 | 46 |
Net Assets Liabilities Associates | 168 789 | 190 073 | 213 831 | 237 213 |
Net Cash Flows From Used In Financing Activities | 2 530 951 | 854 627 | 2 263 177 | 703 948 |
Net Cash Flows From Used In Investing Activities | 2 017 725 | 1 555 517 | 751 100 | 1 603 892 |
Net Cash Flows From Used In Operating Activities | -2 530 407 | -4 396 679 | -3 163 314 | -758 410 |
Net Cash Generated From Operations | -3 319 675 | -4 797 617 | -3 758 881 | -511 301 |
Net Current Assets Liabilities | 5 165 161 | 5 357 014 | 4 536 938 | 4 708 060 |
Net Interest Received Paid Classified As Investing Activities | -5 096 | -7 360 | -11 389 | -331 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 2 180 650 | 3 477 915 | 1 411 914 | 856 003 |
Other Creditors | 401 451 | 427 356 | 368 999 | 382 156 |
Other Interest Receivable Similar Income Finance Income | 5 096 | 7 360 | 11 389 | 331 |
Other Operating Income Format1 | 26 451 | 769 634 | 967 727 | 457 814 |
Other Taxation Social Security Payable | 353 679 | 346 172 | 253 924 | 307 905 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -22 747 | -40 071 | 50 341 | -57 361 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 95 075 | 105 383 | 111 213 | 69 342 |
Percentage Class Share Held In Associate | | 50 | 50 | 50 |
Prepayments Accrued Income | 441 262 | 198 330 | 200 545 | 219 640 |
Proceeds From Sales Property Plant Equipment | -143 441 | -259 583 | -841 200 | -276 478 |
Profit Loss | 1 645 466 | 2 758 852 | 1 674 844 | 855 494 |
Profit Loss From Continuing Operations Associates | -19 493 | -21 284 | -23 758 | -23 382 |
Profit Loss On Ordinary Activities Before Tax | 2 182 825 | 3 481 158 | 1 420 439 | 855 494 |
Property Plant Equipment Gross Cost | 6 925 821 | 7 461 873 | 7 889 279 | 8 113 855 |
Purchase Property Plant Equipment | -2 166 262 | -1 822 460 | -1 603 689 | -1 880 701 |
Social Security Costs | 277 317 | 287 110 | 289 398 | 265 875 |
Staff Costs Employee Benefits Expense | 2 629 709 | 2 769 473 | 2 889 034 | 2 546 479 |
Tax Expense Credit Applicable Tax Rate | 414 737 | 661 420 | 269 883 | 162 544 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 82 411 | 25 381 | -129 375 | -193 946 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 34 094 | 24 276 | 23 029 | 14 535 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 537 359 | 722 306 | -254 405 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 822 460 | 1 603 689 | 1 880 701 |
Total Assets Less Current Liabilities | 7 717 639 | 7 864 733 | 6 945 124 | 7 195 071 |
Total Operating Lease Payments | 162 426 | 135 323 | 167 594 | 279 392 |
Trade Creditors Trade Payables | 315 710 | 1 890 085 | 2 007 913 | 524 189 |
Trade Debtors Trade Receivables | 455 213 | 696 371 | 2 492 674 | 1 081 201 |
Turnover Revenue | 19 994 954 | 23 534 340 | 18 844 389 | 16 107 129 |
Wages Salaries | 2 257 317 | 2 376 980 | 2 488 423 | 2 211 262 |
Cash Cash Equivalents Cash Flow Value | | 3 679 356 | 3 828 393 | |
Corporation Tax Recoverable | | | 422 949 | 161 463 |
Tax Decrease From Utilisation Tax Losses | | | | -16 867 |