Profit & Loss |
Date of Accounts |
2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | | | | | | |
Net Worth | 2 091 936 | 1 594 748 | 1 379 176 | 1 203 343 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 913 393 | 1 940 257 | 1 494 347 | 1 320 485 | 1 149 770 | 983 123 |
Current Assets | 3 461 836 | 1 790 283 | 1 567 723 | 1 990 481 | 1 502 613 | 1 981 366 | 1 566 467 | 1 404 570 | 1 208 244 | 1 021 039 |
Debtors | 1 426 764 | 142 367 | 44 279 | 35 937 | 99 220 | 38 234 | 60 126 | 71 731 | 41 790 | 21 232 |
Net Assets Liabilities | | | | | | 1 683 124 | 1 524 188 | 1 372 558 | 1 196 913 | |
Other Debtors | 1 221 408 | 56 970 | | | 89 252 | 26 070 | 30 072 | 25 400 | 4 135 | 4 957 |
Property Plant Equipment | | | | | 1 068 | 1 639 | 2 688 | 1 613 | 1 324 | 673 |
Total Inventories | | | | | 490 000 | 2 875 | 11 994 | 12 354 | 16 684 | |
Cash Bank In Hand | 1 390 344 | 1 049 176 | 889 629 | 1 070 429 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 091 936 | 1 594 748 | | | | | | | | |
Stocks Inventory | 644 728 | 598 740 | 633 815 | 884 115 | | | | | | |
Tangible Fixed Assets | 8 100 | 4 151 | 2 605 | 1 540 | | | | | | |
Trade Debtors | 196 270 | 65 655 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 957 | 607 | 607 | 607 | | | | | | |
Profit Loss Account Reserve | 2 090 926 | 1 593 738 | 1 378 166 | 1 202 333 | | | | | | |
Shareholder Funds | 2 091 936 | 1 594 748 | 1 379 176 | 1 203 343 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 24 299 | 24 931 | 26 280 | 9 652 | 3 755 | 4 406 |
Average Number Employees During Period | 5 | | | | | 2 | 2 | 3 | 3 | 3 |
Corporation Tax Payable | | | | | 14 759 | 162 177 | | | | |
Corporation Tax Recoverable | | | | | | | 18 055 | 34 330 | 37 655 | 16 275 |
Creditors | | | | | 127 747 | 299 882 | 44 225 | 33 474 | 12 656 | 14 340 |
Fixed Assets | 8 101 | 4 152 | 2 606 | 1 541 | 1 069 | 1 640 | 2 689 | 1 614 | 1 325 | 674 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 34 255 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 632 | 1 349 | 1 449 | 1 250 | 651 |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Net Current Assets Liabilities | 2 083 835 | 1 590 596 | 1 376 570 | 1 201 802 | 1 374 866 | 1 681 484 | 1 522 242 | 1 371 096 | 1 195 588 | 1 006 699 |
Number Shares Issued Fully Paid | | | | | | 400 | 400 | 400 | 400 | 400 |
Other Creditors | | | | | 103 013 | 57 613 | 43 647 | 26 260 | 11 754 | 12 026 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 18 077 | 7 147 | |
Other Disposals Property Plant Equipment | | | | | | | | 18 077 | 7 321 | |
Other Taxation Social Security Payable | | | | | 207 | 73 525 | 147 | 5 198 | | 1 583 |
Par Value Share | | 0 | | 0 | | 1 | 1 | 1 | 1 | 1 |
Percentage Class Share Held In Joint Venture | | | | | | 50 | 50 | 50 | 50 | |
Profit Loss | | | | | 55 190 | 683 509 | -82 616 | -75 310 | -99 325 | -113 220 |
Property Plant Equipment Gross Cost | | | | | 25 367 | 26 570 | 28 968 | 11 265 | 5 079 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 743 | 152 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 1 203 | 2 398 | 374 | 1 135 | |
Total Assets Less Current Liabilities | | | 1 379 176 | 1 203 343 | 1 375 935 | 1 683 124 | 1 524 931 | 1 372 710 | 1 196 913 | 1 007 373 |
Trade Creditors Trade Payables | | | | | 9 768 | 6 567 | 431 | 2 016 | 902 | 731 |
Trade Debtors Trade Receivables | | | | | 9 968 | 12 164 | 11 999 | 12 001 | | |
Audit Fees Expenses | 5 595 | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 28 749 | 30 000 | | | | | | | | |
Director Remuneration | 111 116 | 141 953 | | | | | | | | |
Nominal Value Own Shares Purchased | | 350 | | | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 2 | | | | | | | | |
Number Own Shares Purchased | | 350 | | | | | | | | |
Percentage Called-up Share Capital Represented By Purchases During Period | | 100 | | | | | | | | |
Accruals Deferred Income Within One Year | 191 170 | 116 083 | | | | | | | | |
Administration Support Average Number Employees | 2 | | | | | | | | | |
Administrative Expenses | 304 481 | | | | | | | | | |
Amount Due From To Related Party | | -1 | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -599 | | | | | | | | | |
Capital Redemption Reserve | 53 | 403 | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 1 508 192 | | | | | | | | | |
Cash Flow Outflow From Financing | -1 656 541 | | | | | | | | | |
Cash Flow Outflow From Operating Activities | 1 880 368 | | | | | | | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -124 708 | | | | | | | | | |
Corporation Tax Due Within One Year | 170 601 | | | | | | | | | |
Cost Sales | 6 618 834 | | | | | | | | | |
Creditors Due Within One Year | 1 378 001 | 199 687 | 191 153 | 788 679 | | | | | | |
Decrease Increase In Debtors | 1 674 832 | | | | | | | | | |
Decrease Increase In Net Debt During Period | 418 033 | | | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 418 033 | | | | | | | | | |
Decrease Increase In Stocks | -547 553 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 4 215 | 3 918 | | | | | | | | |
Dividends Withdrawn From Total Reserves | 88 500 | | | | | | | | | |
Equity Dividends Paid | 88 500 | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 2 651 | | | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 1 | 1 | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | -1 043 | | | | | | | | |
Gross Profit Loss | 1 172 021 | | | | | | | | | |
Hire Property Other Lease Expenditure | 25 708 | | | | | | | | | |
Increase Decrease In Creditors | -118 666 | | | | | | | | | |
Increase Decrease In Net Cash For Period | -148 349 | | | | | | | | | |
Increase In Borrowings | 3 964 407 | | | | | | | | | |
Interest Paid | 137 470 | | | | | | | | | |
Interest Payable Similar Charges | 137 470 | | | | | | | | | |
Interest Receivable On Bank Deposits | 8 115 | | | | | | | | | |
Interest Received | 12 762 | | | | | | | | | |
Interim Payment | 88 500 | 70 800 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 13 068 | 13 068 | | | | | | | | |
Loans From Directors Within One Year | 4 425 | 4 425 | | | | | | | | |
Loans Other Than Banks Loans Overdrafts Finance Charges | 137 470 | | | | | | | | | |
Net Debt Funds | -1 390 344 | -1 049 176 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | -606 428 | | | | | | | | | |
Net Payments For Reacquisition Or Redemption Shares | 1 090 159 | | | | | | | | | |
Number Shares Allotted | 1 690 | 1 340 | | 740 | | | | | | |
Operating Profit Loss | 867 540 | | | | | | | | | |
Other Creditors Due Within One Year | 1 | 1 | | | | | | | | |
Other Departments Average Number Employees | 3 | | | | | | | | | |
Other Interest Receivable | 4 647 | | | | | | | | | |
Other Interest Receivable Similar Income | 12 762 | | | | | | | | | |
Other Reserves | | | 403 | 403 | | | | | | |
Other Taxation Social Security Within One Year | 1 006 957 | | | | | | | | | |
Pension Costs | 28 749 | | | | | | | | | |
Pension Costs Defined Contribution Scheme | 28 749 | | | | | | | | | |
Percentage Associate Held | | | | 50 | | | | | | |
Percentage Joint-venture Held | | 50 | | | | | | | | |
Prepayments Accrued Income Current Asset | 9 086 | 19 742 | | | | | | | | |
Profit Loss For Period | 572 231 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 742 832 | | | | | | | | | |
Purchase Tangible Fixed Assets | 5 776 | | | | | | | | | |
Repayment Borrowings | 4 530 789 | | | | | | | | | |
Share Capital Allotted Called Up Paid | | | 7 | 7 | | | | | | |
Social Security Costs | 18 052 | | | | | | | | | |
Staff Costs | 194 474 | | | | | | | | | |
Standard Nominal Tax Rate | 23 | | | | | | | | | |
Tangible Fixed Assets Additions | | 1 012 | | 515 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 71 169 | 22 575 | 23 633 | 24 148 | | | | | | |
Tangible Fixed Assets Depreciation | 63 069 | 18 424 | 21 028 | 22 608 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 805 | | 1 580 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 41 797 | | | | | | | | |
Tangible Fixed Assets Disposals | | 41 798 | | | | | | | | |
Taxation Expense Credit | 153 192 | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 168 549 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 170 601 | | | | | | | | | |
Total Depreciation Amortisation Impairment Charges | 4 215 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 170 601 | | | | | | | | | |
Trade Creditors Within One Year | 4 847 | 79 178 | | | | | | | | |
Turnover Gross Operating Revenue | 7 790 855 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 170 601 | | | | | | | | | |
Value Shares Allotted | 957 | 607 | | | | | | | | |
Wages Salaries | 147 673 | | | | | | | | | |