Profit & Loss |
Date of Accounts |
2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 198 191 | 3 977 | 870 | 3 637 | 581 |
Current Assets | 8 715 324 | 8 847 827 | 6 612 576 | 5 570 506 | 5 906 294 |
Debtors | 7 485 756 | 8 807 850 | 6 586 518 | 5 474 463 | 5 830 355 |
Net Assets Liabilities | 1 555 571 | 732 497 | -479 929 | -342 165 | -199 537 |
Other Debtors | 1 549 367 | 2 293 252 | 1 440 084 | 896 065 | 1 242 106 |
Total Inventories | 31 377 | 36 000 | 25 188 | 92 406 | 75 358 |
Property Plant Equipment | | 2 976 423 | 2 369 811 | 1 905 871 | 1 544 794 |
|
Other Financial Data |
Audit Fees Expenses | 10 500 | 16 500 | 17 000 | 18 250 | 17 000 |
Company Contributions To Money Purchase Plans Directors | 2 100 | 2 100 | 2 100 | 9 975 | 2 100 |
Director Remuneration | 151 154 | 135 924 | 73 273 | 73 686 | 71 112 |
Dividend Recommended By Directors | | 250 000 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |
Amount Specific Advance Or Credit Directors | | | 19 261 | 1 627 | 44 552 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 238 374 | 187 313 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 220 740 | 230 238 |
Accrued Liabilities Deferred Income | 275 507 | 343 395 | 779 487 | 139 729 | 153 036 |
Accumulated Depreciation Impairment Property Plant Equipment | | 2 111 381 | 2 427 047 | 2 640 766 | 2 949 559 |
Additional Provisions Increase From New Provisions Recognised | | 16 857 | | 81 892 | |
Administrative Expenses | 4 517 426 | 4 117 920 | 3 600 939 | 2 812 127 | 2 154 154 |
Amounts Owed To Related Parties | 46 960 | 22 500 | | | |
Amounts Recoverable On Contracts | | 46 984 | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 86 | 80 | 64 | 46 | 44 |
Bank Borrowings | 51 877 | 562 416 | 1 435 213 | 273 731 | 277 118 |
Bank Borrowings Overdrafts | 51 877 | 485 214 | 1 307 283 | 1 049 385 | 772 267 |
Bank Overdrafts | | 424 879 | 667 661 | 557 950 | 509 748 |
Capital Commitments | 41 028 | | | | |
Cash Cash Equivalents Cash Flow Value | | -420 902 | -666 791 | -554 313 | -509 167 |
Cash Receipts From Government Grants | -54 427 | -18 093 | | | |
Comprehensive Income Expense | 168 099 | 26 926 | -1 212 426 | 137 764 | 142 628 |
Corporation Tax Payable | 91 298 | | | 14 960 | 97 847 |
Corporation Tax Recoverable | 93 329 | 40 223 | 40 325 | 177 683 | 122 900 |
Cost Sales | 14 276 303 | 17 310 006 | 12 409 615 | 9 410 473 | 10 636 406 |
Creditors | 989 293 | 1 147 750 | 3 592 400 | 2 951 499 | 2 393 887 |
Current Tax For Period | -2 030 | -40 223 | | 14 960 | 97 847 |
Deferred Tax Liabilities | 288 611 | -5 589 | -204 187 | 249 575 | 214 632 |
Depreciation Amortisation Expense | 639 937 | 665 906 | 553 010 | 445 004 | 367 942 |
Depreciation Expense Property Plant Equipment | 178 377 | 195 558 | 197 253 | 213 008 | 194 391 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 511 440 | 237 344 | 231 287 | 59 151 |
Distribution Costs | 135 577 | 196 206 | 38 760 | 16 107 | 78 986 |
Dividend Per Share Interim | | 250 000 | | | |
Dividends Paid | 475 000 | 250 000 | | | |
Dividends Paid Classified As Financing Activities | -475 000 | -250 000 | | | |
Dividends Paid On Shares Interim | 475 000 | 250 000 | | | |
Finance Lease Liabilities Present Value Total | 1 566 718 | 641 421 | 516 264 | 243 075 | 183 838 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 600 000 | | | |
Further Item Interest Expense Component Total Interest Expense | 20 291 | 1 900 | | | |
Further Item Loans Advances Granted To Related Parties Classified As Financing Activities Component Corresponding Total | | 109 702 | | | |
Further Operating Expense Item Component Total Operating Expenses | -54 427 | -18 093 | -205 914 | -96 362 | -12 049 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 174 028 | 122 127 | 150 747 | 136 813 | 6 102 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 3 131 772 | 49 791 | -2 302 210 | -1 211 189 | 283 781 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -922 936 | -1 509 362 | 2 221 331 | 1 249 413 | -410 675 |
Gain Loss On Disposal Assets Income Statement Subtotal | -21 425 | 53 614 | -43 238 | -9 994 | 7 497 |
Gain Loss On Disposals Property Plant Equipment | -21 425 | 53 614 | -43 238 | -9 994 | 7 497 |
Government Grants Payable | 36 495 | 21 115 | 17 948 | 15 256 | 10 147 |
Gross Profit Loss | 4 887 135 | 4 369 224 | 2 068 007 | 3 044 555 | 2 509 657 |
Income From Related Parties | 1 136 879 | 493 114 | 967 392 | 1 098 912 | 1 964 069 |
Income Taxes Paid Refund Classified As Operating Activities | -147 149 | 2 031 | | 1 | 39 823 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 174 833 | -1 619 093 | -245 889 | 112 478 | 45 146 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -93 328 | -20 221 | 10 214 | 19 157 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 8 616 | 4 623 | -10 812 | 67 218 | -17 048 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 665 906 | 553 010 | 445 006 | 367 944 |
Interest Expense On Bank Overdrafts | 132 | 1 577 | 5 533 | 19 180 | 19 161 |
Interest Expense On Loan Capital | 4 052 | 11 950 | 21 314 | 21 211 | 34 497 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 92 452 | 91 091 | 58 244 | 37 676 | 29 376 |
Interest Paid Classified As Operating Activities | -24 475 | -15 427 | -26 847 | -40 391 | -53 658 |
Interest Payable Similar Charges Finance Costs | 116 927 | 106 518 | 85 091 | 78 067 | 83 034 |
Loans Owed By Related Parties | 407 978 | 281 118 | 1 521 021 | 1 177 842 | 1 898 781 |
Loans Owed To Related Parties | 46 960 | 22 499 | 19 261 | 1 627 | |
Merchandise | 31 377 | 36 000 | 25 188 | 92 406 | 75 358 |
Net Cash Flows From Used In Financing Activities | 634 412 | 696 764 | -693 059 | 553 916 | 445 428 |
Net Cash Flows From Used In Investing Activities | 1 022 393 | 42 038 | -10 466 | -8 940 | -630 |
Net Cash Flows From Used In Operating Activities | -2 831 638 | 880 291 | 949 414 | -657 454 | -489 944 |
Net Cash Generated From Operations | -3 095 714 | 775 804 | 864 323 | -735 520 | -533 155 |
Net Current Assets Liabilities | -713 118 | -806 511 | 772 984 | 953 038 | 864 188 |
Net Interest Received Paid Classified As Investing Activities | -191 | -84 | -102 | | |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 |
Operating Profit Loss | 288 559 | 94 191 | -1 386 778 | 312 683 | 288 566 |
Other Creditors | 119 579 | 158 563 | 53 786 | 78 894 | 93 234 |
Other Deferred Tax Expense Credit | 5 754 | 1 054 | -259 341 | 81 892 | -34 943 |
Other Interest Receivable Similar Income Finance Income | 191 | 84 | 102 | | |
Other Operating Income Format1 | 54 427 | 39 093 | 184 914 | 96 362 | 12 049 |
Other Taxation Social Security Payable | 273 615 | 134 157 | 453 999 | 67 715 | 70 706 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -791 150 | -892 804 | -482 154 | -424 185 | -214 622 |
Payments To Related Parties | 1 182 417 | 857 231 | 186 862 | 210 940 | 226 609 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 67 282 | 113 203 | 79 872 | 43 544 | 44 808 |
Prepayments | 25 842 | 36 508 | 6 947 | | |
Proceeds From Borrowings Classified As Financing Activities | | -600 000 | -950 000 | | |
Proceeds From Sales Property Plant Equipment | -417 292 | -593 664 | -192 026 | -183 284 | -31 499 |
Profit Loss | 168 099 | 26 926 | -1 212 426 | 137 764 | 142 628 |
Profit Loss On Ordinary Activities Before Tax | 171 823 | -12 243 | -1 471 767 | 234 616 | 205 532 |
Provisions | 288 611 | 289 665 | 30 324 | 249 575 | 214 632 |
Provisions For Liabilities Balance Sheet Subtotal | 288 611 | 289 665 | 30 324 | 249 575 | 214 632 |
Purchase Property Plant Equipment | -1 439 876 | -635 786 | -181 662 | -174 344 | -30 869 |
Repayments Borrowings Classified As Financing Activities | -204 368 | -89 461 | -77 202 | -112 097 | -273 731 |
Social Security Costs | 474 407 | 415 504 | 284 543 | 208 029 | 220 179 |
Staff Costs Employee Benefits Expense | 4 164 615 | 4 226 897 | 2 967 365 | 2 115 473 | 2 210 663 |
Tax Expense Credit Applicable Tax Rate | 32 646 | -2 326 | -279 636 | 44 577 | 39 051 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -20 002 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 14 371 | 3 238 | -6 978 | -1 804 | -5 985 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 50 035 | 142 | 13 088 | 4 851 | 17 918 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 3 724 | -39 169 | -259 341 | 96 852 | 62 904 |
Total Additions Including From Business Combinations Property Plant Equipment | | 635 786 | 181 662 | 174 344 | 30 869 |
Total Assets Less Current Liabilities | 2 833 475 | 2 169 912 | 3 142 795 | 2 858 909 | 2 408 982 |
Total Borrowings | 1 618 595 | 2 087 008 | 3 026 088 | 831 681 | 786 866 |
Total Operating Lease Payments | 112 833 | 79 000 | 117 806 | 116 670 | 117 843 |
Trade Creditors Trade Payables | 7 949 246 | 8 031 624 | 1 750 905 | 1 630 904 | 1 510 904 |
Trade Debtors Trade Receivables | 5 683 056 | 6 240 086 | 5 099 162 | 4 186 344 | 4 035 658 |
Turnover Revenue | 19 163 438 | 21 679 230 | 14 477 622 | 12 455 028 | 13 146 063 |
Wages Salaries | 3 622 926 | 3 698 190 | 2 602 950 | 1 863 900 | 1 945 676 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -70 957 | | -34 943 |
Disposals Property Plant Equipment | | | 472 608 | 424 565 | 83 153 |
Government Grant Income | | 18 093 | 205 914 | 96 362 | 12 049 |
Increase Decrease In Property Plant Equipment | | | 157 271 | | |
Loans From Directors | | | | 1 627 | 44 552 |
Property Plant Equipment Gross Cost | | 5 087 804 | 4 796 858 | 4 546 637 | 4 494 353 |
Recoverable Value-added Tax | | | | 214 371 | 429 691 |
Rental Leasing Income | | 21 000 | -21 000 | | |
Research Development Tax Credit | | 20 002 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -3 971 | | |