Profit & Loss |
Date of Accounts |
2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 13 106 274 | 15 591 618 | 8 777 237 |
Current Assets | 22 562 502 | 26 660 895 | 23 373 622 |
Debtors | 4 155 009 | 1 533 429 | 1 770 296 |
Net Assets Liabilities | 20 449 989 | 30 158 190 | 38 538 078 |
Other Debtors | 26 381 | 25 091 | 28 004 |
Property Plant Equipment | 30 783 057 | 31 451 751 | 37 836 834 |
Total Inventories | 5 301 219 | 9 535 848 | 12 826 089 |
|
Other Financial Data |
Audit Fees Expenses | 32 758 | 34 396 | 40 000 |
Company Contributions To Money Purchase Plans Directors | 101 408 | 154 520 | 177 830 |
Director Remuneration | 630 690 | 664 434 | 597 192 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 5 | 5 | 5 |
Accrued Liabilities Deferred Income | 1 979 455 | 1 870 400 | 1 302 892 |
Accumulated Amortisation Impairment Intangible Assets | 358 855 | 377 001 | 401 352 |
Accumulated Depreciation Impairment Property Plant Equipment | 17 802 608 | 19 356 225 | 21 283 159 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 271 725 | 1 453 652 |
Administrative Expenses | 17 955 856 | 19 488 616 | 23 574 584 |
Amortisation Expense Intangible Assets | 24 133 | 18 146 | 24 351 |
Amounts Owed By Group Undertakings | | 100 000 | 100 000 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 663 | 674 | 762 |
Bank Borrowings | 1 160 000 | | |
Bank Borrowings Overdrafts | 1 072 000 | | |
Capital Commitments | 96 759 | 1 160 737 | 522 649 |
Cash Cash Equivalents Cash Flow Value | 13 106 274 | 15 591 618 | |
Comprehensive Income Expense | 4 213 251 | 9 768 201 | 8 444 888 |
Corporation Tax Payable | 542 144 | 1 690 939 | 1 201 346 |
Cost Sales | 17 815 670 | 21 522 682 | 26 170 915 |
Creditors | 10 879 750 | 6 630 191 | 6 135 830 |
Current Tax For Period | 550 602 | 1 966 339 | 875 113 |
Debt Securities Held In Defined Benefit Plan Fair Value | 3 404 000 | 3 428 000 | 2 795 000 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | -540 000 | -1 082 000 | -622 000 |
Deferred Tax Liability Asset Related To Defined Benefit Plan | 1 698 000 | 1 380 000 | 156 000 |
Deficit Surplus In Defined Benefit Plan | 8 939 000 | 7 261 000 | 819 000 |
Defined Benefit Liabilities From Plans That Are Wholly Or Partly Funded Present Value | 23 585 000 | 23 638 000 | 15 777 000 |
Depreciation Amortisation Expense | 1 683 540 | 1 703 291 | 1 993 543 |
Depreciation Expense Property Plant Equipment | 1 643 120 | 1 691 669 | 1 969 191 |
Discount Rate Used Defined Benefit Plan | 2 | 2 | 4 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 131 528 | 42 257 |
Disposals Property Plant Equipment | | 184 817 | 48 670 |
Distribution Costs | 1 318 279 | 1 171 500 | 1 523 897 |
Dividends Paid | 60 000 | 60 000 | 65 000 |
Dividends Paid Classified As Financing Activities | -60 000 | -60 000 | -65 000 |
Dividends Paid On Shares Interim | 60 000 | 60 000 | 65 000 |
Equity Securities Held In Defined Benefit Plan Fair Value | 9 959 000 | 11 022 000 | 10 430 000 |
Fair Value Assets Defined Benefit Plan | 14 646 000 | 16 377 000 | 14 958 000 |
Fair Value Assets In Defined Benefit Plans Less Present Value Funded Obligations | 14 646 000 | 16 377 000 | 14 958 000 |
Finance Lease Liabilities Present Value Total | 29 309 | | |
Finished Goods | 5 092 278 | 9 333 787 | 12 559 898 |
Fixed Assets | 31 012 640 | 31 663 188 | 38 023 920 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -2 735 000 | 1 600 000 | 6 366 000 |
Further Item Interest Expense Component Total Interest Expense | 513 850 | 213 029 | 191 076 |
Further Item Operating Income Component Total Other Operating Income | 10 000 | 79 146 | 10 000 |
Further Operating Expense Item Component Total Operating Expenses | 1 233 126 | 1 262 118 | 269 551 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 383 619 | 1 567 118 | 1 796 933 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -4 728 | 276 | -3 993 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 702 893 | -355 591 | -553 100 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 649 550 | 2 621 580 | -236 867 |
Gain Loss On Disposal Assets Income Statement Subtotal | 5 735 068 | 118 726 | -5 663 |
Gain Loss On Disposals Property Plant Equipment | 5 735 068 | 118 726 | -5 663 |
Government Grant Income | 1 293 843 | 682 241 | |
Gross Profit Loss | 19 686 703 | 29 289 594 | 28 974 389 |
Income From Related Parties | 105 995 | 44 706 | 28 359 |
Income Taxes Paid Refund Classified As Operating Activities | -345 693 | -819 403 | -1 367 760 |
Income Tax Expense Credit On Components Other Comprehensive Income | -562 840 | 249 220 | 1 164 720 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | -58 355 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 3 508 802 | 2 485 344 | -6 814 381 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -307 915 | 4 234 629 | 3 290 241 |
Increase From Amortisation Charge For Year Intangible Assets | | 18 146 | 24 351 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 691 669 | 1 969 191 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | 122 000 | 220 000 | 194 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | 397 000 | 369 000 | 385 000 |
Intangible Assets | 229 581 | 211 435 | 187 084 |
Intangible Assets Gross Cost | 588 436 | 588 436 | |
Interest Expense On Bank Loans Similar Borrowings | 35 079 | 21 512 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 992 | 1 121 | |
Interest Paid Classified As Operating Activities | -448 173 | -340 206 | -205 420 |
Interest Payable Similar Charges Finance Costs | 551 921 | 235 662 | 191 076 |
Investments Fixed Assets | 2 | 2 | 2 |
Investments In Group Undertakings | 2 | 2 | 2 |
Liabilities Defined Benefit Plan Present Value | 23 585 000 | 23 638 000 | 15 777 000 |
Loans Owed By Related Parties | 691 | 5 892 | 100 000 |
Loans Owed To Related Parties | -863 895 | -776 408 | -79 470 |
Merchandise | 208 941 | 202 061 | 266 191 |
Net Cash Flows From Used In Financing Activities | 1 768 842 | 4 616 665 | 546 991 |
Net Cash Flows From Used In Investing Activities | 2 521 289 | 2 214 755 | 8 330 587 |
Net Cash Flows From Used In Operating Activities | -7 798 933 | -9 316 764 | -2 063 197 |
Net Cash Generated From Operations | -8 595 791 | -10 477 494 | -3 636 377 |
Net Current Assets Liabilities | 9 607 531 | 13 327 350 | 11 087 797 |
Net Interest Received Paid Classified As Investing Activities | -28 056 | -20 358 | -29 350 |
Number Shares Issued Fully Paid | | 2 000 | 2 000 |
Operating Profit Loss | 3 373 893 | 10 962 843 | 5 917 042 |
Other Comprehensive Income Expense Net Tax | -2 172 160 | 1 350 780 | 5 201 280 |
Other Creditors | 1 094 643 | 1 798 884 | 1 925 893 |
Other Deferred Tax Expense Credit | 1 498 657 | 271 725 | 1 453 652 |
Other Finance Costs | 114 000 | 142 000 | 118 000 |
Other Interest Receivable Similar Income Finance Income | 28 056 | 20 358 | 29 350 |
Other Operating Income Format1 | 2 961 325 | 2 333 365 | 2 041 134 |
Other Remaining Borrowings | 9 807 750 | 858 336 | 865 252 |
Other Taxation Social Security Payable | 2 517 774 | 903 867 | 1 132 614 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -75 381 | -29 309 | |
Payments To Related Parties | 111 383 | 106 522 | 70 123 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 372 681 | 433 916 | 501 439 |
Prepayments Accrued Income | 3 618 772 | 941 500 | 1 285 464 |
Proceeds From Sales Property Plant Equipment | -2 859 634 | -172 015 | -750 |
Profit Loss | 6 385 411 | 8 417 421 | 3 243 608 |
Profit Loss On Ordinary Activities Before Tax | 8 471 096 | 10 724 265 | 5 631 653 |
Property Held In Defined Benefit Plan Fair Value | 1 236 000 | 1 402 000 | 1 672 000 |
Property Plant Equipment Gross Cost | 48 585 665 | 50 807 976 | 59 119 993 |
Provisions | 2 049 432 | 2 321 157 | 3 774 809 |
Provisions For Liabilities Balance Sheet Subtotal | 2 049 432 | 2 321 157 | 3 774 809 |
Purchase Intangible Assets | -200 000 | | |
Purchase Property Plant Equipment | -5 208 977 | -2 407 128 | -8 360 687 |
Rental Leasing Income | 1 460 328 | 1 560 406 | 1 906 316 |
Repayments Borrowings Classified As Financing Activities | -1 621 377 | -4 525 933 | -487 446 |
Retirement Benefit Obligations Surplus | 7 241 000 | 5 881 000 | 663 000 |
Return On Assets Benefit Plan | 448 000 | 2 593 000 | 991 000 |
Social Security Costs | 783 176 | 908 837 | 999 594 |
Staff Costs Employee Benefits Expense | 11 476 029 | 12 618 815 | 14 335 161 |
Tax Expense Credit Applicable Tax Rate | 1 609 508 | 2 037 610 | 1 070 014 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 2 085 685 | 2 306 844 | 2 388 045 |
Total Additions Including From Business Combinations Property Plant Equipment | | 2 465 483 | 8 360 687 |
Total Assets Less Current Liabilities | 40 620 171 | 44 990 538 | 49 111 717 |
Total Borrowings | 11 659 875 | 7 112 118 | |
Total Current Tax Expense Credit | 542 188 | 1 966 339 | |
Total Deferred Tax Expense Credit | 1 543 497 | 340 505 | 1 512 932 |
Trade Creditors Trade Payables | 5 575 407 | 6 131 013 | 5 772 267 |
Trade Debtors Trade Receivables | 509 856 | 466 838 | 356 828 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | -6 524 | |
Turnover Revenue | 37 502 373 | 50 812 276 | 55 145 304 |
Wages Salaries | 10 320 172 | 11 276 062 | 12 834 128 |