Profit & Loss |
Date of Accounts |
2013-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | | | |
Net Worth | 1 223 886 | 1 029 348 | 820 440 | 827 865 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 26 817 | 868 202 | 647 862 | 4 069 444 |
Current Assets | 1 822 128 | 1 450 645 | 1 739 498 | 2 153 608 | 3 279 897 | 3 650 917 | 4 751 876 | 5 536 354 |
Debtors | 1 525 699 | 1 325 584 | 1 582 936 | 2 153 579 | 3 253 080 | 2 782 715 | 4 104 014 | 1 466 910 |
Net Assets Liabilities | | | | | 1 122 736 | 1 252 721 | 1 387 082 | 1 697 094 |
Property Plant Equipment | | | | | 64 320 | 127 033 | 102 957 | 78 067 |
Other Debtors | | | | | | | 3 151 155 | 293 872 |
Cash Bank In Hand | 296 429 | 125 061 | 156 562 | 29 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 223 886 | 1 029 348 | 820 440 | 827 865 | | | | |
Tangible Fixed Assets | 540 356 | 572 918 | 202 728 | 172 013 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 900 | 830 | 1 000 | 1 000 | | | | |
Profit Loss Account Reserve | 1 222 986 | 1 028 448 | 819 300 | 826 725 | | | | |
Shareholder Funds | 1 223 886 | 1 029 348 | 820 440 | 827 865 | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 324 010 | 359 472 | 392 961 | 418 846 |
Average Number Employees During Period | | | | | 34 | 50 | 48 | 51 |
Creditors | | | | | 2 221 481 | 2 471 971 | 508 638 | 408 881 |
Fixed Assets | 540 356 | 572 918 | 202 728 | 172 013 | 64 320 | 127 033 | 102 957 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 35 462 | 33 489 | 25 885 |
Net Current Assets Liabilities | 891 543 | 648 001 | 652 723 | 678 556 | 1 058 416 | 1 178 946 | 1 792 763 | 2 027 908 |
Property Plant Equipment Gross Cost | | | | | 388 330 | 486 505 | 495 918 | 496 913 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 98 175 | 9 413 | 995 |
Total Assets Less Current Liabilities | 1 431 899 | 1 220 919 | 855 451 | 850 569 | 1 122 736 | 1 305 979 | 1 895 720 | 2 105 975 |
Audit Fees Expenses | | | | | | | | 16 250 |
Amount Specific Advance Or Credit Directors | | | | | | | 10 000 | 142 241 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 10 000 | 132 241 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 8 168 | 9 079 |
Director Remuneration | | | | | | | 291 967 | 358 857 |
Accrued Liabilities Deferred Income | | | | | | | 775 | 217 005 |
Administrative Expenses | | | | | | | 2 889 560 | 2 545 233 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Bank Borrowings Overdrafts | | | | | | | 36 434 | |
Bank Overdrafts | | | | | | | 36 434 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 611 428 | |
Comprehensive Income Expense | | | | | | | 134 361 | 310 032 |
Corporation Tax Payable | | | | | | | 34 210 | 137 122 |
Corporation Tax Recoverable | | | | | | | | 48 006 |
Cost Sales | | | | | | | 12 066 254 | 12 833 737 |
Current Tax For Period | | | | | | | 34 210 | 89 116 |
Depreciation Amortisation Expense | | | | | | | 33 489 | 25 885 |
Depreciation Expense Property Plant Equipment | | | | | | | 33 489 | 25 885 |
Finance Lease Liabilities Present Value Total | | | | | | | 15 334 | 15 568 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | -40 980 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 420 158 | 420 581 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -1 321 569 | 2 817 351 |
Gross Profit Loss | | | | | | | 3 067 168 | 2 991 925 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -33 613 | -34 210 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -256 774 | 3 458 016 |
Interest Expense On Bank Overdrafts | | | | | | | 42 698 | 6 190 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 3 551 | 2 615 |
Interest Paid Classified As Operating Activities | | | | | | | -42 698 | -6 190 |
Interest Payable Similar Charges Finance Costs | | | | | | | 46 249 | 8 805 |
Issue Equity Instruments | | | | | | | | -20 |
Net Cash Flows From Used In Financing Activities | | | | | | | -485 603 | 210 724 |
Net Cash Flows From Used In Investing Activities | | | | | | | 9 413 | -1 246 |
Net Cash Flows From Used In Operating Activities | | | | | | | 732 964 | -3 667 494 |
Net Cash Generated From Operations | | | | | | | 653 102 | -3 710 509 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -2 241 |
Number Shares Issued Fully Paid | | | | | | | | 1 000 |
Operating Profit Loss | | | | | | | 214 820 | 446 692 |
Other Comprehensive Income Expense Net Tax | | | | | | | | -40 980 |
Other Creditors | | | | | | | 13 482 | 11 739 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 2 241 |
Other Operating Income Format1 | | | | | | | 37 212 | |
Other Remaining Borrowings | | | | | | | 29 286 | 91 326 |
Other Taxation Social Security Payable | | | | | | | 193 850 | 216 171 |
Par Value Share | | 1 | | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -14 397 | -15 334 |
Payments To Redeem Own Shares | | | | | | | | -41 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 63 739 | 57 881 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -500 000 | |
Profit Loss | | | | | | | 134 361 | 351 012 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 168 571 | 440 128 |
Purchase Property Plant Equipment | | | | | | | -9 413 | -995 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -22 149 |
Social Security Costs | | | | | | | 312 462 | 324 900 |
Staff Costs Employee Benefits Expense | | | | | | | 3 048 966 | 3 354 342 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 32 028 | 83 624 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 2 012 | 2 653 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 170 | 2 839 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 34 210 | 89 116 |
Total Borrowings | | | | | | | 65 720 | 91 326 |
Total Operating Lease Payments | | | | | | | 156 204 | 170 301 |
Trade Creditors Trade Payables | | | | | | | 1 995 912 | 2 571 369 |
Trade Debtors Trade Receivables | | | | | | | 942 859 | 1 002 156 |
Turnover Revenue | | | | | | | 15 133 422 | 15 825 662 |
Wages Salaries | | | | | | | 2 672 765 | 2 971 561 |
Creditors Due After One Year | 208 013 | 191 571 | 35 011 | 22 704 | | | | |
Creditors Due Within One Year | 930 585 | 802 644 | 1 086 775 | 1 475 052 | | | | |
Instalment Debts Due After5 Years | 186 987 | 180 196 | | | | | | |
Number Shares Allotted | 350 | 280 | | 1 000 | | | | |
Other Aggregate Reserves | | 70 | 140 | 140 | | | | |
Secured Debts | 223 914 | 208 967 | | | | | | |
Share Capital Allotted Called Up Paid | 350 | 280 | 1 000 | 1 000 | | | | |
Tangible Fixed Assets Additions | | 113 538 | | 22 305 | | | | |
Tangible Fixed Assets Cost Or Valuation | 776 221 | 812 317 | 420 670 | 442 015 | | | | |
Tangible Fixed Assets Depreciation | 235 865 | 239 399 | 217 942 | 270 002 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 57 296 | | 53 020 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 53 762 | | 960 | | | | |
Tangible Fixed Assets Disposals | | 77 442 | | 960 | | | | |