Profit & Loss |
Date of Accounts |
2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | | | | |
Net Worth | 120 510 | 396 840 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 296 598 | 185 852 | | | | | | | |
Cash Bank On Hand | | 185 852 | 168 805 | 245 512 | 182 816 | 197 560 | 188 614 | 78 928 | 129 473 |
Current Assets | 383 979 | 842 255 | 515 036 | 606 891 | 306 511 | 357 590 | 325 477 | 406 899 | 481 150 |
Debtors | 70 381 | 409 687 | 308 290 | 270 715 | 112 312 | 98 964 | 128 363 | 277 971 | 312 288 |
Net Assets Liabilities | | 396 840 | 208 639 | 213 884 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 120 510 | 396 840 | | | | | | | |
Other Debtors | | | 2 630 | 15 113 | 22 827 | 4 546 | 15 651 | 4 407 | 41 933 |
Property Plant Equipment | | 60 675 | 47 269 | 33 863 | 80 758 | 104 805 | 73 694 | 42 582 | 65 164 |
Stocks Inventory | 17 000 | 246 716 | | | | | | | |
Tangible Fixed Assets | | 60 675 | | | | | | | |
Total Inventories | | 246 716 | 37 941 | 90 664 | 11 383 | 61 066 | 8 500 | 50 000 | 39 389 |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | | | | | | | |
Profit Loss Account Reserve | 120 310 | 396 640 | | | | | | | |
Shareholder Funds | 120 510 | 396 840 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 3 000 | 3 400 | 6 013 | | | | | | |
Company Contributions To Money Purchase Plans Directors | | 335 | 372 | | | | | | |
Director Remuneration | 31 500 | 56 600 | 87 000 | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | | | | | | |
Accrued Liabilities | | 12 047 | 25 703 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 3 429 | 16 835 | 30 241 | 47 915 | 59 305 | 90 416 | 121 528 | 100 244 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -2 017 | | | | | | |
Administrative Expenses | 147 163 | 418 784 | 470 893 | 405 587 | | | | | |
Amounts Owed By Group Undertakings | | 102 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 102 | 102 | | | | | | | |
Amounts Owed To Group Undertakings | | | 109 873 | 109 732 | 138 025 | 130 956 | 135 600 | 140 627 | 185 157 |
Applicable Tax Rate | | 20 | 20 | | | | | | |
Average Number Employees During Period | | 14 | 14 | 13 | 13 | 13 | 13 | 11 | 11 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | | 8 445 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | 185 852 | | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | | 2 185 | | | | | | | |
Comprehensive Income Expense | | 357 963 | 97 513 | | | | | | |
Corporation Tax Due Within One Year | 31 668 | 84 287 | | | | | | | |
Corporation Tax Payable | | 84 287 | 28 171 | | | | | | |
Cost Sales | 336 735 | 1 233 139 | 1 089 276 | 810 150 | | | | | |
Creditors | | 11 149 | 3 889 | 345 517 | 32 557 | 51 385 | 283 791 | 133 057 | 95 833 |
Creditors Due After One Year | | 11 149 | | | | | | | |
Creditors Due Within One Year | 164 919 | 402 121 | | | | | | | |
Current Tax For Period | | 84 287 | 28 171 | | | | | | |
Debtors Due Within One Year | 70 381 | 409 687 | | | | | | | |
Decrease Increase In Net Debt During Period | 296 598 | 128 561 | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 296 598 | 108 561 | | | | | | | |
Deferred Tax Liabilities | | 8 445 | 6 428 | | | | | | |
Deferred Tax Liability | | 8 445 | | | | | | | |
Depreciation Amortisation Expense | | 3 429 | 13 407 | | | | | | |
Depreciation Expense Property Plant Equipment | | 3 429 | 13 406 | 13 406 | | | | | |
Depreciation Tangible Fixed Assets Expense | | 3 429 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 21 562 | | | 48 862 |
Disposals Property Plant Equipment | | | | | | 22 500 | | | 53 082 |
Dividends Paid | | 81 633 | 285 714 | | | | | | |
Dividends Paid Classified As Financing Activities | | -81 633 | -285 714 | | | | | | |
Dividends Paid On Shares Interim | | 81 633 | 285 714 | | | | | | |
Expenses Not Deductible For Tax Purposes | | 692 | | | | | | | |
Finance Lease Liabilities Present Value Total | | 11 149 | 3 889 | 3 888 | 32 557 | 51 385 | 33 791 | 12 224 | 9 201 |
Finance Lease Payments Owing Minimum Gross | | 18 982 | 11 270 | | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 109 975 | | | | | | |
Future Finance Charges On Finance Leases | | 1 167 | 452 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 177 917 | -196 904 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -339 306 | 101 295 | | | | | | |
Gross Profit Loss | 299 600 | 856 593 | 596 112 | 407 214 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -31 668 | -84 288 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -110 746 | -17 047 | | | | | | |
Increase Decrease In Net Cash For Period | 296 598 | -110 746 | | | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 229 716 | -208 775 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 13 406 | 13 406 | 17 674 | 32 952 | 31 111 | 31 112 | 27 578 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 289 | 1 552 | 1 552 | | | | | |
Interest Payable Similar Charges | 459 | 1 289 | | | | | | | |
Interest Payable Similar Charges Finance Costs | | 1 289 | 1 552 | 1 552 | | | | | |
Net Cash Flows From Used In Financing Activities | | 63 818 | 182 999 | | | | | | |
Net Cash Flows From Used In Investing Activities | | 64 104 | | | | | | | |
Net Cash Flows From Used In Operating Activities | | -17 176 | -165 952 | | | | | | |
Net Cash Generated From Operations | | -50 133 | -251 792 | | | | | | |
Net Current Assets Liabilities | 219 060 | 440 134 | 256 062 | 261 374 | -35 178 | 47 237 | 59 579 | 39 888 | 27 682 |
Net Debt Funds | 296 598 | 168 037 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 120 510 | 276 330 | | | | | | | |
New Finance Leases | | 20 000 | | | | | | | |
Number Shares Allotted | | 200 | | | | | | | |
Number Shares Issued But Not Fully Paid | | | 200 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts | | 17 815 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 11 149 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 6 666 | | | | | | | |
Operating Profit Loss | 152 437 | 451 984 | 125 219 | 11 077 | | | | | |
Other Creditors | | 1 826 | 411 | 11 285 | 100 691 | 14 033 | 6 460 | 15 345 | 13 586 |
Other Creditors Due Within One Year | 1 196 | 1 826 | | | | | | | |
Other Deferred Tax Expense Credit | | 8 445 | -2 017 | | | | | | |
Other Non-cash Movements Serving To Decrease Increase Net Debt | | 20 000 | | | | | | | |
Other Operating Income | | 14 175 | | | | | | | |
Other Operating Income Format1 | | 14 175 | | 9 450 | | | | | |
Other Taxation Social Security Payable | | 18 954 | 64 810 | 93 222 | 50 387 | 39 941 | 9 725 | 23 808 | 95 290 |
Other Taxation Social Security Within One Year | 11 163 | 18 954 | | | | | | | |
Par Value Share | | 1 | 1 | | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -2 185 | -7 260 | | | | | | |
Pension Costs | | 2 972 | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 972 | 4 773 | | | | | | |
Prepayments | | | 2 630 | | | | | | |
Proceeds From Borrowings Classified As Financing Activities | | -20 000 | | | | | | | |
Profit Loss | | 357 963 | 97 513 | 5 245 | | | | | |
Profit Loss For Period | 120 310 | 357 963 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 151 978 | 450 695 | 123 667 | 9 525 | | | | | |
Property Plant Equipment Gross Cost | | 64 104 | 64 104 | 64 104 | 128 673 | 164 110 | 164 110 | 164 110 | 165 408 |
Provisions | | 92 820 | 90 803 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 8 445 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 92 820 | 90 803 | 81 353 | 74 925 | 74 925 | 74 925 | 47 475 | 49 925 |
Provisions For Liabilities Charges | 98 550 | 92 820 | | | | | | | |
Purchase Property Plant Equipment | | -64 104 | | | | | | | |
Social Security Costs | 22 800 | 60 231 | 61 726 | | | | | | |
Staff Costs | 236 910 | 620 988 | | | | | | | |
Staff Costs Employee Benefits Expense | | 620 988 | 651 523 | | | | | | |
Standard Nominal Tax Rate | 21 | 20 | | | | | | | |
Tangible Fixed Assets Additions | | 64 104 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 64 104 | | | | | | | |
Tangible Fixed Assets Depreciation | | 3 429 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 429 | | | | | | | |
Taxation Expense Credit | | 31 668 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | 90 139 | 24 733 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -8 445 | 2 017 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 692 | 1 421 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 31 915 | 90 139 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 31 668 | 92 732 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 92 732 | 26 154 | 4 280 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 64 569 | 57 937 | | | 54 380 |
Total Assets Less Current Liabilities | 219 060 | 500 809 | 303 331 | 295 237 | 45 580 | 152 042 | 133 273 | 82 470 | 92 846 |
Total Dividend Payment | | 81 633 | | | | | | | |
Total Operating Lease Payments | | 6 000 | 6 000 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 31 668 | 84 287 | | | | | | | |
Trade Creditors Trade Payables | | 199 793 | 44 513 | 127 390 | 41 459 | 102 862 | 91 554 | 164 671 | 150 234 |
Trade Creditors Within One Year | 54 437 | 199 793 | | | | | | | |
Trade Debtors Trade Receivables | | 409 585 | 305 660 | 255 602 | 84 490 | 94 418 | 112 712 | 273 564 | 270 355 |
Turnover Gross Operating Revenue | 636 335 | 2 089 732 | | | | | | | |
Turnover Revenue | | 2 089 732 | 1 685 388 | 1 217 364 | | | | | |
U K Current Corporation Tax | 31 668 | 84 287 | | | | | | | |
U K Deferred Tax | | 8 445 | | | | | | | |
Value Shares Allotted | 200 | 200 | | | | | | | |
V A T Due Total Creditors | 60 098 | 78 548 | | | | | | | |
Wages Salaries | 214 110 | 557 785 | 585 024 | | | | | | |
Work In Progress | 17 000 | 246 716 | 37 941 | 90 664 | 11 383 | 61 066 | 8 500 | 50 000 | 39 389 |
Bank Borrowings Overdrafts | | | | | | | 250 000 | 120 833 | 95 833 |
Company Contributions To Money Purchase Schemes Directors | | 335 | | | | | | | |