Profit & Loss |
Date of Accounts |
2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 680 902 | 3 100 894 | 2 375 782 | 3 111 010 |
Current Assets | 3 564 848 | 3 252 482 | 3 009 225 | 3 552 492 |
Debtors | 883 946 | 151 588 | 633 443 | 441 482 |
Net Assets Liabilities | 4 125 219 | 4 527 474 | 4 441 577 | 4 471 498 |
Other Debtors | 479 687 | 594 636 | 96 781 | 53 478 |
Property Plant Equipment | 1 560 385 | 1 582 733 | 1 674 335 | 1 616 549 |
|
Other Financial Data |
Audit Fees Expenses | 14 000 | 14 000 | 15 000 | 16 500 |
Other Non-audit Services Entity Subsidiaries Fees | 2 800 | 2 800 | 7 300 | 8 000 |
Accrued Liabilities Deferred Income | 787 232 | 712 791 | 543 410 | 774 645 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 241 287 | 1 299 331 | 1 389 471 | 1 450 744 |
Additional Provisions Increase From New Provisions Recognised | | -2 816 | 32 024 | -8 545 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 143 901 | 120 848 | 53 815 |
Administrative Expenses | 2 108 100 | 1 812 579 | 1 824 192 | 2 076 754 |
Amounts Owed By Group Undertakings | 883 946 | 151 588 | 633 443 | 441 482 |
Amounts Owed To Directors | 418 029 | 70 990 | 102 453 | 303 321 |
Amounts Recoverable On Contracts | 1 494 428 | 1 398 494 | 1 444 266 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 177 | 163 | 133 | 142 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 402 675 | 389 682 | 376 691 | 363 700 |
Cash Cash Equivalents Cash Flow Value | 3 915 863 | 3 766 185 | 3 002 394 | 3 750 775 |
Comprehensive Income Expense | 1 509 595 | 457 258 | -62 426 | 545 580 |
Corporation Tax Payable | 107 050 | 111 342 | 1 327 | 39 879 |
Corporation Tax Recoverable | | | 103 661 | |
Cost Sales | 11 542 343 | 9 640 521 | 7 904 941 | 9 429 785 |
Creditors | 911 822 | 222 365 | 124 583 | 588 688 |
Current Tax For Period | 294 949 | 164 227 | -23 285 | 148 693 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 1 630 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 9 726 | -17 394 | 14 018 | -22 500 |
Deferred Tax Liabilities | 98 342 | 95 526 | 127 550 | 119 005 |
Depreciation Expense Property Plant Equipment | 221 865 | 221 729 | 201 233 | 176 196 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 47 655 | 10 758 | 43 769 |
Disposals Property Plant Equipment | | 63 509 | 11 606 | 50 328 |
Dividends Paid | 2 492 480 | | 418 232 | 400 000 |
Dividends Paid Classified As Financing Activities | 2 492 480 | | 418 232 | 400 000 |
Dividends Paid On Shares | 2 492 480 | | 418 232 | 400 000 |
Fixed Assets | 1 570 535 | 1 592 883 | 1 684 485 | 1 626 699 |
Further Operating Expense Item Component Total Operating Expenses | 258 694 | 249 281 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 40 448 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | 72 500 | |
Gain Loss In Cash Flows From Change In Accrued Items | -202 970 | -74 441 | -169 381 | 231 235 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -119 688 | -285 465 | -372 004 | 271 323 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 392 854 | 205 710 | 243 090 | -355 758 |
Gain Loss On Disposals Property Plant Equipment | 27 813 | 32 570 | 19 103 | 16 145 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 29 050 | -9 262 | 7 010 | -1 179 |
Government Grant Income | | 534 030 | | |
Gross Profit Loss | 3 994 619 | 1 892 022 | 1 667 539 | 2 753 881 |
Income Taxes Paid Refund Classified As Operating Activities | 457 324 | 290 572 | 21 270 | 899 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 132 256 | -149 678 | -763 791 | 748 381 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 300 | | 13 | 899 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | 9 764 | -18 547 | | |
Increase Decrease In Net Debt From Cash Flows | | -197 361 | 795 254 | -547 513 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 105 699 | 100 898 | 105 042 |
Interest Income On Cash Cash Equivalents | 13 778 | 7 665 | 387 | 2 450 |
Interest Paid Classified As Operating Activities | 24 119 | 17 047 | 6 637 | 8 092 |
Interest Payable Similar Charges Finance Costs | 24 119 | 17 047 | 6 637 | 8 092 |
Interest Received Classified As Operating Activities | 13 778 | 7 665 | 387 | 2 450 |
Investments | 10 150 | 10 150 | 10 150 | 10 150 |
Investments Fixed Assets | 10 150 | 10 150 | 10 150 | 10 150 |
Investments In Group Undertakings | 10 150 | 10 150 | 10 150 | 10 150 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | 383 438 | 383 438 | 76 688 | 596 954 |
Net Cash Flows From Used In Financing Activities | -2 646 430 | -347 039 | -386 769 | -199 132 |
Net Cash Flows From Used In Investing Activities | -168 928 | -151 121 | -97 037 | -31 111 |
Net Cash Flows From Used In Operating Activities | 1 683 102 | 348 482 | -279 985 | 978 624 |
Net Cash Generated From Operations | 2 150 767 | 648 436 | -252 465 | 985 165 |
Net Current Assets Liabilities | 2 653 026 | 3 030 117 | 2 884 642 | 2 963 804 |
Net Debt Funds | -3 497 834 | -3 695 195 | -2 899 941 | -3 447 454 |
Net Deferred Tax Liability Asset | 34 046 | 95 527 | 35 093 | 35 093 |
Number Shares Issued But Not Fully Paid | 10 150 | 10 150 | 10 150 | 10 150 |
Number Shares Issued Fully Paid | 2 060 | 2 060 | 2 060 | 2 060 |
Operating Profit Loss | 1 886 519 | 613 473 | -63 800 | 678 314 |
Other Creditors | 322 400 | 3 316 | 33 705 | 209 920 |
Other Finance Costs | 24 119 | 17 047 | 6 637 | 8 092 |
Other Interest Receivable Similar Income Finance Income | 13 778 | 7 665 | 387 | 2 450 |
Other Operating Income Format1 | | 534 030 | 92 853 | 1 187 |
Other Remaining Operating Income | | 534 030 | 92 853 | 1 187 |
Other Revenue | 47 750 | 47 750 | | |
Other Taxation Social Security Payable | 64 343 | 36 717 | 20 803 | 35 568 |
Par Value Share | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 256 009 | 206 686 | 237 415 | 256 274 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 299 076 | 233 635 | 237 415 | 256 274 |
Prepayments Accrued Income | 48 946 | 55 809 | 77 922 | 88 142 |
Proceeds From Borrowings Classified As Financing Activities | -153 950 | -347 039 | 31 463 | 200 868 |
Proceeds From Sales Property Plant Equipment | 41 629 | 52 997 | 23 811 | 22 704 |
Production Average Number Employees | 163 | 147 | 117 | 126 |
Profit Loss | 1 139 808 | 402 255 | 332 335 | 429 921 |
Profit Loss On Ordinary Activities Before Tax | 1 876 178 | 604 091 | -70 050 | 672 672 |
Property Plant Equipment Gross Cost | 2 801 672 | 2 882 064 | 3 063 806 | 3 067 293 |
Provisions | 98 342 | 95 526 | 127 550 | 119 005 |
Purchase Property Plant Equipment | 210 557 | 204 118 | 120 848 | 53 815 |
Revenue Arising From Exchanges Goods Or Services Other Revenue | | 47 750 | 47 750 | |
Revenue From Construction Contracts | 15 489 212 | 11 484 793 | 9 524 730 | 12 131 707 |
Social Security Costs | 1 096 044 | 923 666 | 719 408 | 892 332 |
Staff Costs Employee Benefits Expense | 11 802 174 | 9 748 365 | 7 899 989 | 9 283 356 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 98 342 | 95 526 | 127 550 | 119 005 |
Tax Expense Credit Applicable Tax Rate | 498 974 | 130 537 | -13 312 | 127 808 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 185 | 33 896 | 19 548 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -140 970 | 947 | -13 860 | -1 615 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -18 547 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 366 583 | 146 833 | -7 624 | 127 092 |
Total Assets Less Current Liabilities | 4 223 561 | 4 623 000 | 4 569 127 | 4 590 503 |
Total Current Tax Expense Credit | 295 249 | 164 227 | -23 272 | 149 592 |
Total Deferred Tax Expense Credit | | -17 394 | 15 648 | -22 500 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 72 500 | |
Trade Creditors Trade Payables | 142 543 | 181 026 | 227 392 | 192 099 |
Trade Debtors Trade Receivables | 1 524 561 | 1 292 973 | 1 376 192 | 2 219 074 |
Turnover Revenue | 15 536 962 | 11 532 543 | 9 572 480 | 12 183 666 |
Wages Salaries | 10 407 054 | 8 591 064 | 6 943 166 | 8 134 750 |
Company Contributions To Money Purchase Plans Directors | 8 118 | 26 949 | 26 949 | 56 949 |
Director Remuneration | 194 828 | 232 508 | 209 271 | 177 626 |
Director Remuneration Benefits Excluding Payments To Third Parties | 623 909 | 506 635 | 467 366 | 578 358 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 |