Profit & Loss |
Date of Accounts |
2016-08-31 | 2017-08-31 | 2018-09-30 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | 100 | 100 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 73 | 36 343 | 83 063 | 500 000 | 500 000 |
Current Assets | | | | | | 500 000 | 506 092 |
Debtors | | | | | | | 6 092 |
Net Assets Liabilities | | | | 22 786 | 405 425 | 391 690 | 414 318 |
Other Debtors | | | | | | | 6 092 |
Property Plant Equipment | | | | | 10 160 278 | 12 105 711 | 13 309 817 |
Total Inventories | | | | | 3 386 820 | 3 099 607 | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 100 | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | 100 | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 2 000 | 4 000 | 4 000 | 4 000 | 4 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 26 835 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 42 723 | 90 994 | 1 334 887 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 133 155 | 1 993 704 | 2 447 999 |
Administrative Expenses | | | | | 6 137 799 | 6 040 052 | 7 958 644 |
Amounts Owed To Group Undertakings | | | 12 198 | 25 467 | 7 626 520 | 10 037 313 | 11 673 292 |
Average Number Employees During Period | | | 2 | 2 | 2 | 2 | 2 |
Bank Borrowings | | | | | 4 000 000 | 3 851 972 | 3 679 413 |
Bank Borrowings Overdrafts | | | | | 356 042 | 322 824 | 292 382 |
Bank Overdrafts | | | | | | 1 606 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 118 526 | 166 576 | 114 167 |
Cash Cash Equivalents | | | | 2 661 218 | 2 162 940 | 3 410 780 | 2 199 389 |
Comprehensive Income Expense | | | | | 453 892 | 356 265 | -223 708 |
Corporation Tax Payable | | | | 3 990 | 3 990 | 14 592 | 582 317 |
Cost Sales | | | | | 3 016 767 | 5 499 924 | 6 462 414 |
Creditors | | | 14 198 | 33 457 | 7 860 200 | 10 288 904 | 11 903 544 |
Current Tax For Period | | | | | -55 834 | 383 889 | 200 943 |
Deferred Income | | | | | 243 555 | 194 370 | 145 185 |
Deferred Tax Asset Debtors | | | | | | 228 599 | 211 931 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | -33 198 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -13 423 | 81 299 | 12 019 |
Dividends Paid Classified As Financing Activities | | | -48 000 | -390 000 | -222 000 | -370 000 | -340 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | -222 000 | -370 000 | -340 000 |
Finance Lease Liabilities Present Value Total | | | | | 45 770 | 44 620 | 79 979 |
Finance Lease Payments Owing Minimum Gross | | | | | 23 724 | 46 915 | 48 672 |
Finished Goods Goods For Resale | | | | | 3 386 820 | 3 099 607 | 3 016 410 |
Fixed Assets | | | | 19 900 | 12 318 178 | 14 263 611 | 15 467 717 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | -257 015 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 321 | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | 428 000 | | -1 187 262 |
Gain Loss On Disposals Property Plant Equipment | | | | | -8 421 | 4 226 | |
Government Grant Income | | | | | 1 305 772 | 691 476 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -240 000 | -179 045 | 105 333 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | 76 520 | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | -1 340 000 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -55 349 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 6 952 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 42 723 | 48 271 | 56 631 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | 1 187 262 |
Intangible Assets | | | | | 6 953 | | |
Intangible Assets Gross Cost | | | | | 33 788 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 80 559 | 137 829 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 6 262 | 3 166 | |
Interest Income On Bank Deposits | | | | | 844 | 119 | 1 655 |
Interest Paid Classified As Operating Activities | | | | | -109 555 | -140 995 | -205 069 |
Interest Payable Similar Charges Finance Costs | | | | | 109 555 | 140 995 | 205 069 |
Interest Received Classified As Investing Activities | | | | | -844 | -119 | -1 655 |
Investment Property | | | | | 2 138 000 | 2 138 000 | 2 138 000 |
Investments Fixed Assets | | | 19 900 | 19 900 | 19 900 | 19 900 | 19 900 |
Investments In Subsidiaries | | | 19 900 | 19 900 | 19 900 | 19 900 | 19 900 |
Issue Bonus Shares Decrease Increase In Equity | | | -19 900 | | | | |
Net Cash Generated From Operations | | | | | 36 033 | -4 047 933 | -2 046 366 |
Net Current Assets Liabilities | | | -14 125 | 2 886 | -7 777 137 | | |
Net Finance Income Costs | | | | | 844 | 119 | 1 655 |
Other Creditors | | | | | 51 821 | 55 000 | 53 737 |
Other Deferred Tax Expense Credit | | | | | | | -296 816 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 33 787 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 19 910 | 863 315 |
Other Disposals Intangible Assets | | | | | | 33 788 | |
Other Disposals Property Plant Equipment | | | | | | 23 424 | 1 162 633 |
Other Interest Receivable Similar Income Finance Income | | | | | 844 | 119 | 1 655 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 29 376 | 124 099 | 54 424 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | 487 654 | 284 678 | 186 213 |
Profit Loss | | | 33 775 | 407 011 | 604 639 | 432 785 | 223 708 |
Property Plant Equipment Gross Cost | | | | | 10 203 001 | 12 196 705 | 14 644 704 |
Social Security Costs | | | | | 71 268 | 156 484 | |
Staff Costs Employee Benefits Expense | | | | | 2 272 540 | 2 216 481 | 2 557 321 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 309 485 | 409 044 | 107 619 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 81 320 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 51 011 | 28 836 | 17 969 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 256 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -69 257 | 119 626 | -83 854 |
Total Assets Less Current Liabilities | | | 5 775 | 22 786 | 4 541 041 | | |
Total Borrowings | | | | | 356 042 | 322 824 | 292 382 |
Total Current Tax Expense Credit | | | | | -55 834 | 328 540 | 200 943 |
Total Deferred Tax Expense Credit | | | | | -13 423 | -208 914 | -284 797 |
Trade Creditors Trade Payables | | | | | 2 638 131 | 2 770 741 | 2 980 333 |
Trade Debtors Trade Receivables | | | | | 362 352 | 701 267 | 788 906 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -10 409 846 | | |
Turnover Revenue | | | | | 7 743 371 | 13 189 809 | |
Wages Salaries | | | | | 2 171 896 | 1 935 898 | 2 319 319 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 100 | 100 | | | | | |
Number Shares Allotted | | 100 | | | | | |
Par Value Share | | 1 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | |