Profit & Loss |
Date of Accounts |
2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 884 161 | 2 528 119 | 3 830 534 | 3 510 550 | 3 433 996 |
Current Assets | 3 679 471 | 7 074 857 | 6 558 838 | 5 399 055 | 5 541 826 |
Debtors | 1 655 189 | 2 774 625 | 587 177 | 521 256 | 391 230 |
Net Assets Liabilities | -352 702 | -124 011 | 52 438 | 379 692 | 426 204 |
Other Debtors | 1 245 572 | 2 285 704 | 202 820 | 11 521 | 22 923 |
Property Plant Equipment | 67 647 | 41 388 | 54 827 | 86 442 | 96 854 |
Total Inventories | 1 140 121 | 1 772 113 | 2 141 127 | 1 367 249 | |
|
Other Financial Data |
Audit Fees Expenses | | | 12 000 | 13 000 | 15 000 |
Accrued Liabilities Deferred Income | 22 849 | 295 715 | 462 551 | 78 664 | 87 576 |
Accumulated Depreciation Impairment Property Plant Equipment | | 69 154 | 85 177 | 100 043 | 125 510 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 17 600 | 29 462 | 46 481 | 35 879 |
Administrative Expenses | | 4 556 325 | 5 748 739 | 5 499 468 | 7 509 975 |
Amounts Owed By Group Undertakings | | | 3 967 | 3 967 | 44 712 |
Average Number Employees During Period | 35 | 36 | 35 | 42 | 43 |
Bank Borrowings | | 132 000 | 216 334 | 179 682 | 135 699 |
Bank Borrowings Overdrafts | | 216 333 | 166 334 | 129 682 | 91 695 |
Bank Overdrafts | | | | 220 | 220 |
Cash Cash Equivalents Cash Flow Value | 884 161 | 2 528 119 | 3 830 534 | | |
Cash Receipts From Sales Interests In Associates | | -2 290 | | | |
Corporation Tax Payable | | 13 821 | 80 911 | 99 159 | 30 |
Cost Sales | | | 11 441 138 | 10 570 406 | 12 641 201 |
Creditors | 11 299 | 216 333 | 1 000 575 | 748 556 | 339 180 |
Current Tax For Period | | 71 481 | 80 911 | 99 159 | |
Deferred Tax Asset Debtors | 14 800 | | | | 2 087 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 20 656 | 4 362 | 6 830 | 609 |
Depreciation Expense Property Plant Equipment | | 14 804 | 16 023 | 14 866 | |
Depreciation Impairment Expense Property Plant Equipment | | 14 804 | 16 023 | | |
Finance Lease Liabilities Present Value Total | 11 299 | 5 000 | | | |
Finance Lease Payments Owing Minimum Gross | | 5 000 | | | |
Finished Goods Goods For Resale | | 119 520 | 58 882 | 70 947 | 556 760 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 3 666 | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | -40 000 | | -140 353 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | -162 003 | -192 849 | -96 303 | -21 750 |
Further Item Tax Increase Decrease Component Adjusting Items | | -26 645 | 4 362 | 6 380 | 609 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -762 672 | -3 156 190 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 1 179 893 | -2 187 448 | | |
Gain Loss In Cash Flows From Change In Inventories | | 631 992 | 369 014 | | |
Gain Loss On Disposals Property Plant Equipment | | -29 055 | | | |
Government Grant Income | | 171 247 | 6 030 | | |
Gross Profit Loss | | | 6 164 652 | 6 020 682 | |
Income Taxes Paid Refund Classified As Operating Activities | | -14 293 | -19 255 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 5 434 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 14 804 | 16 023 | 14 866 | 25 467 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 6 381 | 9 720 | 4 433 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | -255 | | |
Interest Payable Similar Charges Finance Costs | | 6 381 | 9 465 | 4 433 | |
Interest Received Classified As Investing Activities | | -3 023 | -883 | | |
Net Cash Flows From Used In Operating Activities | | -1 459 625 | -1 339 660 | | |
Net Cash Generated From Operations | | -1 480 299 | -1 368 380 | | |
Net Current Assets Liabilities | 1 327 488 | 3 954 795 | 1 008 404 | 1 058 854 | 688 274 |
Net Finance Income Costs | | 3 023 | 883 | | |
Net Interest Paid Received Classified As Operating Activities | | -6 381 | -9 465 | | |
Operating Profit Loss | | 324 186 | 275 738 | 437 676 | |
Other Creditors | 29 436 | 52 181 | 31 846 | 78 139 | |
Other Interest Receivable Similar Income Finance Income | | | 883 | | |
Other Operating Income Format1 | | 206 247 | 12 674 | 12 765 | 133 785 |
Other Provisions Balance Sheet Subtotal | 1 736 538 | 3 898 005 | | | |
Other Taxation Social Security Payable | | 99 583 | 834 241 | 618 874 | 247 485 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -23 380 | -5 000 | | |
Payments Received On Account | 1 653 655 | 2 351 730 | 3 248 433 | 2 163 955 | 2 629 611 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 30 574 | 37 355 | 34 557 | 51 368 |
Prepayments Accrued Income | 169 889 | 166 792 | 263 279 | 406 994 | 169 606 |
Profit Loss | | 228 691 | 176 449 | 327 254 | 46 512 |
Profit Loss On Ordinary Activities Before Tax | | 320 828 | 267 156 | 433 243 | 47 121 |
Property Plant Equipment Gross Cost | 152 442 | 110 542 | 140 004 | 186 485 | 222 364 |
Purchase Property Plant Equipment | | -17 600 | -29 462 | | |
Social Security Costs | | 126 250 | 164 515 | 147 236 | |
Staff Costs Employee Benefits Expense | | 1 458 299 | 1 767 510 | 1 627 987 | 2 578 595 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 5 856 | 10 218 | 17 048 | 19 744 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 7 600 | | 26 667 |
Tax Expense Credit Applicable Tax Rate | | 60 957 | 50 760 | 82 316 | 8 953 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | 9 714 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 3 593 | -2 969 | -2 947 | -2 798 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | -500 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 33 576 | 40 720 | 20 240 | 9 211 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 2 087 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 92 137 | 90 707 | 105 989 | 609 |
Total Assets Less Current Liabilities | 1 395 135 | 3 996 183 | 1 063 231 | 1 145 296 | 785 128 |
Total Borrowings | | 220 000 | 216 334 | 179 902 | 135 919 |
Total Current Tax Expense Credit | | 71 481 | 86 345 | 99 159 | |
Total Increase Decrease In Provisions | | | 3 898 005 | | |
Total Operating Lease Payments | | 99 782 | 144 182 | 120 000 | |
Trade Creditors Trade Payables | 551 703 | 275 722 | 491 426 | 1 183 683 | 1 270 318 |
Trade Debtors Trade Receivables | 215 519 | 312 720 | 117 111 | 98 774 | 151 902 |
Turnover Revenue | | 16 146 894 | 17 605 790 | 16 591 088 | |
Wages Salaries | | 1 301 475 | 1 565 640 | 1 446 194 | 2 288 338 |
Work In Progress | | 1 652 593 | 2 082 245 | 1 296 302 | |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | 84 795 | | | | |
Amounts Owed By Associates Joint Ventures Participating Interests | 9 409 | 9 409 | | | |
Amounts Owed To Group Undertakings | 18 078 | 44 856 | | | |
Deferred Tax Assets | 23 908 | | | | |
Deferred Tax Liabilities | | 5 856 | | | |
Fixed Assets | 67 647 | 41 388 | | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 20 656 | | | |
Company Contributions To Defined Benefit Plans Directors | | 7 114 | 21 067 | 16 326 | |
Director Remuneration | | 257 124 | 300 957 | 233 225 | 505 290 |
Director Remuneration Benefits Including Payments To Third Parties | | 264 238 | 322 024 | 249 551 | 520 449 |
Net Deferred Tax Liability Asset | -14 800 | 5 856 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 30 445 | | | |
Other Disposals Property Plant Equipment | | 59 500 | | | |
Provisions For Liabilities Balance Sheet Subtotal | -1 736 538 | -3 903 861 | | | |
Taxation Social Security Payable | 59 181 | 77 370 | | | |