Profit & Loss |
Date of Accounts |
2017-08-31 | 2018-08-31 | 2019-05-31 | 2020-05-31 | 2021-11-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 295 772 | 1 921 614 | 1 119 503 | 207 831 | 72 545 |
Current Assets | 4 268 297 | 4 173 472 | 6 881 699 | 4 731 323 | 3 577 626 |
Debtors | 2 200 302 | 1 499 931 | 4 718 462 | 3 852 413 | 3 063 076 |
Net Assets Liabilities | 5 025 521 | 5 057 373 | 4 656 470 | 3 294 239 | 1 479 695 |
Other Debtors | 72 058 | 84 353 | 188 114 | 360 949 | |
Property Plant Equipment | 1 283 837 | 1 662 654 | 30 245 | 93 328 | 58 994 |
Total Inventories | 772 223 | 751 927 | 1 043 734 | 690 166 | 442 005 |
|
Other Financial Data |
Audit Fees Expenses | 23 750 | 17 500 | | | |
Accrued Liabilities Deferred Income | 42 120 | 94 050 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 506 635 | 544 599 | 287 935 | 298 870 | 338 903 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 419 | | | |
Administrative Expenses | 1 561 710 | 1 659 618 | 1 159 281 | 1 347 241 | 1 268 394 |
Amounts Owed By Associates Joint Ventures Participating Interests | 513 495 | 88 417 | | | |
Amounts Owed By Group Undertakings | | 100 | | 3 077 825 | 2 309 038 |
Amounts Owed By Related Parties | | 88 517 | 3 845 412 | 3 077 825 | |
Average Number Employees During Period | 36 | 31 | 24 | 23 | 20 |
Bank Borrowings Overdrafts | | | | 50 000 | 35 460 |
Comprehensive Income Expense | 63 375 | 31 852 | -374 786 | | |
Corporation Tax Payable | 19 873 | | | | |
Corporation Tax Recoverable | | 19 283 | 19 283 | | |
Cost Sales | 9 923 552 | 7 311 446 | 4 661 600 | 5 740 084 | 5 465 965 |
Creditors | 116 321 | 602 588 | 510 402 | 820 405 | 939 949 |
Current Tax For Period | 19 873 | | | | |
Deferred Tax Asset Debtors | | | 9 723 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -93 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -2 044 | -93 | | | |
Depreciation Expense Property Plant Equipment | 46 897 | 37 964 | | | |
Disposals Investment Property Fair Value Model | | | 755 000 | | 285 000 |
Dividends Paid | | | 26 117 | | |
Fixed Assets | 2 744 235 | 2 702 654 | 616 745 | 679 828 | 360 494 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | 1 126 279 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 3 440 | -19 283 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 650 000 | 1 422 990 | 1 171 551 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | 155 000 | | | |
Gain Loss On Disposals Intangible Assets | | 13 000 | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | 416 362 | -1 128 133 | | |
Gross Profit Loss | 1 635 237 | 1 222 939 | 660 919 | 645 092 | 125 392 |
Impairment Loss Reversal On Investments | | | | 770 000 | 770 000 |
Income Taxes Paid Refund Classified As Operating Activities | -116 382 | -19 873 | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | -8 676 | 111 833 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -19 283 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 37 964 | 7 073 | 26 435 | 40 033 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 19 124 | 2 303 | | | |
Interest Income On Bank Deposits | 2 422 | 2 586 | | | |
Interest Payable Similar Charges Finance Costs | 49 820 | 70 268 | 25 900 | 73 165 | 31 665 |
Interest Received Classified As Investing Activities | -21 412 | -31 402 | | | |
Investment Property | 1 445 398 | 1 040 000 | 285 000 | 285 000 | |
Investment Property Fair Value Model | | 1 040 000 | 285 000 | 285 000 | |
Investments Fixed Assets | 15 000 | | 301 500 | 301 500 | 301 500 |
Net Current Assets Liabilities | 2 408 448 | 3 079 888 | 4 550 220 | 3 439 581 | 2 059 805 |
Net Finance Income Costs | 21 412 | 31 402 | | | |
Net Interest Paid Received Classified As Operating Activities | -49 820 | -70 268 | | | |
Number Shares Issued Fully Paid | | 200 000 | 200 000 | 200 000 | 200 000 |
Operating Profit Loss | 100 936 | -408 187 | 647 027 | -505 410 | -1 016 989 |
Other Comprehensive Income Expense Before Tax | 8 676 | 304 529 | | | |
Other Creditors | 436 897 | 602 588 | 510 402 | 770 405 | 904 489 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 263 737 | 15 500 | |
Other Disposals Property Plant Equipment | | | 1 924 405 | 15 500 | |
Other Interest Receivable Similar Income Finance Income | 21 412 | 31 402 | 9 | | |
Other Investments Other Than Loans | | | 301 500 | 301 500 | 301 500 |
Other Operating Income Format1 | 27 409 | 28 492 | 19 110 | 196 739 | 126 013 |
Other Remaining Borrowings | 116 321 | 602 588 | | | |
Other Taxation Social Security Payable | 51 460 | 35 506 | 26 311 | 51 674 | 13 043 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 266 592 | 5 007 | | | |
Prepayments Accrued Income | 121 721 | 58 827 | | 81 974 | 25 016 |
Proceeds From Sales Intangible Assets | | -13 000 | | | |
Proceeds From Sales Investment Properties | | -893 622 | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | -15 000 | | | |
Profit Loss | 54 699 | -272 677 | 753 347 | -1 362 231 | -1 814 544 |
Profit Loss On Ordinary Activities Before Tax | 72 528 | -292 053 | 621 136 | -1 348 575 | -1 818 654 |
Property Plant Equipment Gross Cost | 1 790 472 | 2 207 253 | 318 180 | 392 198 | 397 897 |
Provisions For Liabilities Balance Sheet Subtotal | 10 841 | 122 581 | 93 | 4 765 | 655 |
Purchase Property Plant Equipment | -6 552 | -419 | | | |
Raw Materials Consumables | 772 223 | 751 927 | | | |
Social Security Costs | 120 636 | 121 311 | | | |
Staff Costs Employee Benefits Expense | 1 716 019 | 1 220 223 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 10 841 | 122 581 | | | |
Tax Decrease From Utilisation Tax Losses | | -28 179 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 3 761 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 102 495 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 17 829 | -19 376 | -132 211 | 13 656 | -4 110 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 35 332 | 89 518 | 5 699 |
Total Assets Less Current Liabilities | 5 152 683 | 5 782 542 | 5 166 965 | 4 119 409 | 2 420 299 |
Total Borrowings | 116 321 | 602 588 | | | |
Total Current Tax Expense Credit | 19 873 | -19 283 | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | 416 362 | | | |
Trade Creditors Trade Payables | 1 088 625 | 652 875 | 1 178 675 | 612 458 | 779 854 |
Trade Debtors Trade Receivables | 1 493 028 | 1 307 778 | 655 930 | 413 639 | 229 283 |
Turnover Revenue | 11 558 789 | 8 534 385 | 5 322 519 | 6 385 176 | 5 591 357 |
Wages Salaries | 1 328 791 | 1 093 905 | | | |
Company Contributions To Defined Benefit Plans Directors | 2 000 | | | | |