Profit & Loss |
Date of Accounts |
2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 214 748 | 334 925 | 319 705 | 263 282 | 697 130 | 621 818 | 756 659 | 1 998 705 |
Current Assets | 2 119 999 | 2 562 945 | 2 113 958 | 2 131 037 | 2 360 611 | 2 597 601 | 3 057 683 | 4 494 758 |
Debtors | 1 897 980 | 2 228 020 | 1 794 253 | 1 867 755 | 1 663 481 | 1 975 783 | 2 301 024 | 2 496 053 |
Net Assets Liabilities | 2 176 988 | 2 989 088 | 4 257 670 | 4 777 606 | 5 096 477 | 5 090 359 | 5 554 701 | 7 232 050 |
Other Debtors | 664 370 | 930 844 | 110 008 | 240 989 | 516 652 | 682 823 | 894 347 | 929 428 |
Property Plant Equipment | 4 376 439 | 5 336 530 | 6 333 909 | 7 581 040 | 7 877 665 | 7 191 633 | 8 240 366 | 8 698 791 |
Total Inventories | 7 271 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 8 400 | 8 500 | 9 500 |
Accrued Liabilities Deferred Income | 38 309 | 62 672 | 87 438 | 124 232 | 129 110 | 126 417 | 7 513 | 89 935 |
Accumulated Amortisation Impairment Intangible Assets | 116 497 | 141 913 | 167 329 | 192 745 | 218 162 | 243 579 | 268 996 | 282 064 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 334 305 | 2 749 304 | 3 332 661 | 4 092 525 | 4 673 940 | 5 519 294 | 6 262 502 | 7 012 100 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 574 525 | 1 643 152 | 2 053 168 | 1 310 733 | 209 344 | 1 996 025 | 1 441 386 |
Administrative Expenses | | 1 131 730 | 1 764 409 | 1 901 423 | 2 025 848 | 2 145 582 | 2 647 348 | 2 360 486 |
Amortisation Expense Intangible Assets | | | | | | 25 417 | 25 417 | |
Amortisation Impairment Expense Intangible Assets | | | 25 416 | 25 416 | 25 417 | 25 417 | 25 417 | 13 068 |
Average Number Employees During Period | 82 | 100 | 100 | 115 | 114 | 127 | 117 | 121 |
Bank Borrowings | 546 892 | 501 323 | 456 696 | 407 685 | 423 470 | 365 457 | 1 444 556 | 1 168 997 |
Bank Borrowings Overdrafts | 500 822 | 455 253 | 412 132 | 348 885 | 364 670 | 296 657 | 1 163 525 | 897 817 |
Capital Reduction Decrease In Equity | | | | | | | | 2 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 335 394 | 3 062 723 | 3 222 224 | 4 086 456 | 3 243 872 | 2 277 454 | 2 751 647 | 2 441 209 |
Cash Cash Equivalents Cash Flow Value | | 334 925 | 319 705 | 263 282 | 697 130 | 621 818 | 756 659 | 1 998 705 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | 35 643 |
Comprehensive Income Expense | | 942 278 | 1 407 920 | 607 023 | 491 851 | 260 358 | 752 566 | 1 887 661 |
Corporation Tax Payable | 101 885 | 166 787 | 276 644 | 288 924 | 10 899 | 150 574 | 142 346 | 324 330 |
Corporation Tax Recoverable | | | | | 10 902 | 10 902 | | |
Cost Sales | | 5 967 476 | 7 073 239 | 7 780 711 | 7 126 489 | 7 041 724 | 7 324 514 | 7 847 821 |
Creditors | 1 702 445 | 1 669 665 | 1 339 790 | 1 375 071 | 1 465 816 | 1 099 355 | 1 850 245 | 1 182 914 |
Current Tax For Period | | 166 787 | 276 644 | 12 280 | -10 902 | 150 574 | 142 346 | 324 330 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -8 436 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 66 430 | 245 928 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 36 431 | 57 504 | 136 391 | 147 683 | -29 889 | 19 780 | 220 066 |
Depreciation Expense Property Plant Equipment | | 220 555 | 293 447 | 330 762 | 270 388 | 207 231 | 317 867 | |
Depreciation Impairment Expense Property Plant Equipment | | | 606 937 | 770 990 | 831 320 | 872 036 | 876 024 | 869 954 |
Dividends Paid | | 130 178 | 139 339 | 87 087 | 172 980 | 266 476 | 288 224 | 210 312 |
Dividends Paid Classified As Financing Activities | | -130 178 | -139 339 | -87 087 | -172 980 | -266 476 | -288 224 | -210 312 |
Dividends Paid On Shares Final | | | 139 339 | 87 087 | 172 980 | 266 476 | 288 224 | 210 312 |
Finance Lease Liabilities Present Value Total | 1 201 623 | 1 214 412 | 927 658 | 1 026 186 | 1 101 146 | 802 698 | 686 720 | 285 097 |
Finance Lease Payments Owing Minimum Gross | | 1 942 067 | 1 639 480 | 1 873 324 | 1 864 777 | 1 217 843 | 1 064 195 | 586 507 |
Finished Goods Goods For Resale | 7 271 | | | | | | | |
Fixed Assets | 4 583 312 | 5 517 987 | 6 489 950 | 7 711 665 | 7 982 873 | 7 271 424 | 8 294 740 | 8 740 097 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 45 569 | 44 627 | 49 011 | -15 785 | 58 013 | -1 079 099 | 275 559 |
Further Item Creditors Component Total Creditors | | | | | | | 237 040 | 237 040 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | -8 436 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 6 853 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 4 976 | 505 | -5 240 | -1 378 | 216 039 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 2 707 706 | 2 217 839 | 1 741 387 | 2 881 707 | 2 354 034 | 3 361 250 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 119 108 | -82 053 | -556 280 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 312 302 | 336 143 | 159 386 |
Gain Loss On Disposals Property Plant Equipment | | 35 576 | 1 996 | 10 203 | 18 928 | 4 160 | -8 948 | |
Government Grant Income | | | | 500 | | 34 358 | 85 574 | |
Gross Profit Loss | | 2 357 994 | 3 589 759 | 2 744 094 | 2 637 311 | 2 818 876 | 3 511 333 | |
Income Taxes Paid Refund Classified As Operating Activities | | -101 885 | -167 292 | | -276 647 | -10 899 | -139 672 | -142 346 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 15 220 | 56 423 | -433 848 | 75 312 | -134 841 | -1 242 046 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 505 | | -1 378 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 25 416 | 25 416 | 25 416 | 25 417 | 25 417 | 25 417 | 13 068 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 475 992 | 606 937 | 770 990 | 831 320 | 872 036 | 876 024 | 869 954 |
Intangible Assets | 205 873 | 180 457 | 155 041 | 129 625 | 104 208 | 78 791 | 53 374 | 40 306 |
Intangible Assets Gross Cost | 322 370 | 322 370 | 322 370 | 322 370 | 322 370 | 322 370 | 322 370 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 19 200 | 19 193 | 20 216 | 16 553 | 17 121 | 18 163 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 61 487 | 63 626 | 67 294 | 58 829 | 73 308 | 45 044 | |
Interest Income On Bank Deposits | | | 91 | 2 | 15 | 22 | 155 | 229 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 91 | 2 | 15 | 22 | 155 | 229 |
Interest Paid Classified As Operating Activities | | | | | | -91 431 | -72 039 | -125 496 |
Interest Payable Similar Charges Finance Costs | | 80 768 | 82 868 | 87 479 | 76 241 | 91 431 | 72 039 | 125 496 |
Interest Received Classified As Investing Activities | | | -91 | -2 | -15 | -22 | -183 | -276 |
Investments | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Investments Fixed Assets | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Issue Equity Instruments | | | 1 | | | | | 2 |
Key Management Personnel Compensation Total | | | 15 496 | 39 350 | 80 992 | 80 992 | 83 663 | 102 240 |
Net Cash Flows From Used In Financing Activities | | | 486 552 | 1 000 800 | 165 742 | 971 423 | | |
Net Cash Flows From Used In Investing Activities | | | 1 602 229 | 909 370 | 1 109 002 | 181 822 | | |
Net Cash Flows From Used In Operating Activities | | | -2 073 561 | -1 853 747 | -1 708 592 | -1 077 933 | | |
Net Cash Generated From Operations | | | | | | -1 180 263 | -1 642 847 | -3 763 199 |
Net Current Assets Liabilities | -361 109 | -480 033 | -455 785 | -985 892 | -641 807 | -86 898 | 124 798 | 909 525 |
Net Finance Income Costs | | | 91 | 2 | 15 | 22 | 183 | 276 |
Net Interest Paid Received Classified As Operating Activities | | -80 768 | -82 868 | -87 479 | -76 241 | -91 431 | | |
Number Shares Issued Fully Paid | | 200 | 1 | | | | | |
Operating Profit Loss | | 1 226 264 | 1 825 350 | 843 171 | 761 474 | 718 380 | 986 548 | |
Other Creditors | 256 930 | 259 637 | 449 583 | 390 199 | 338 407 | 277 045 | 333 154 | 101 277 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 60 994 | 23 580 | 11 126 | 249 905 | 26 682 | 132 816 | 120 356 |
Other Disposals Property Plant Equipment | | 199 436 | 62 416 | 46 173 | 432 693 | 50 022 | 204 084 | 233 363 |
Other Interest Expense | | | 49 | -31 | 859 | 1 002 | 1 979 | 1 226 |
Other Interest Income | | | | | | | 28 | 47 |
Other Interest Receivable Similar Income Finance Income | | | 91 | 2 | 15 | 22 | 183 | 276 |
Other Operating Income Format1 | | | | 500 | 150 011 | 45 086 | 122 563 | 50 677 |
Other Taxation Social Security Payable | 168 815 | 191 507 | 322 991 | 384 446 | 530 915 | 496 690 | | 311 621 |
Par Value Share | | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -302 587 | -864 702 | -8 547 | -646 934 | -153 648 | -477 688 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 19 325 | 34 816 | 59 591 | 65 722 | 66 450 | 63 746 | 72 061 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | 140 604 | 221 760 | 333 164 | 327 720 | 351 738 | 367 166 | 383 083 | 454 702 |
Proceeds From Issuing Shares | | | -1 | | | | | |
Proceeds From Sales Property Plant Equipment | | -174 018 | -40 832 | -45 250 | -201 716 | -27 500 | -62 320 | -187 001 |
Profit Loss | | 942 278 | 1 407 920 | 607 023 | 491 851 | 260 358 | 752 566 | 1 887 661 |
Profit Loss On Ordinary Activities Before Tax | | 1 145 496 | 1 742 573 | 755 694 | 685 248 | 626 971 | 914 692 | 2 432 057 |
Property Plant Equipment Gross Cost | 6 710 744 | 8 085 833 | 9 666 570 | 11 673 565 | 12 551 605 | 12 710 927 | 14 502 868 | 15 710 891 |
Provisions For Liabilities Balance Sheet Subtotal | 342 770 | 379 201 | 436 705 | 573 096 | 778 773 | | | |
Purchase Property Plant Equipment | | -1 574 525 | -1 643 152 | -954 622 | -1 310 733 | -209 344 | -1 996 025 | -1 441 386 |
Social Security Costs | | 250 710 | 313 242 | 346 436 | 362 775 | 342 825 | 358 088 | |
Staff Costs Employee Benefits Expense | | 2 899 809 | 3 584 791 | 4 109 649 | 3 994 571 | 3 882 378 | 3 891 015 | 4 211 216 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 342 770 | 379 201 | 436 705 | 573 096 | 778 773 | 994 812 | 1 014 592 | 1 234 658 |
Tax Expense Credit Applicable Tax Rate | | | | | | 119 124 | 173 791 | 523 379 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -48 437 | -43 819 | | | 56 679 | -22 749 | -17 945 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 4 748 | 30 677 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 6 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 627 | 8 960 | 5 216 | 2 868 | 6 336 | 8 285 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -9 335 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 203 218 | 334 653 | 148 671 | 193 397 | 366 613 | 162 126 | 544 396 |
Total Assets Less Current Liabilities | 4 222 203 | 5 037 954 | 6 034 165 | 6 725 773 | 7 341 066 | 7 184 526 | 8 419 538 | 9 649 622 |
Total Borrowings | 500 822 | 455 253 | 412 132 | 348 885 | 364 670 | 296 657 | 1 163 525 | 897 817 |
Total Current Tax Expense Credit | | 166 787 | 277 149 | 12 280 | -12 280 | 150 574 | | |
Total Deferred Tax Expense Credit | | | | 136 391 | 205 677 | 216 039 | 19 780 | |
Trade Creditors Trade Payables | 1 319 069 | 1 588 650 | 676 701 | 1 023 190 | 1 170 656 | 1 149 828 | 1 554 326 | 1 948 440 |
Trade Debtors Trade Receivables | 1 093 006 | 1 075 416 | 1 351 081 | 1 299 046 | 784 189 | 914 892 | 1 023 594 | 1 111 923 |
Turnover Revenue | | 8 325 470 | 10 662 998 | 10 524 805 | 9 763 800 | 9 860 600 | 10 835 847 | |
Wages Salaries | | 2 629 774 | 3 236 733 | 3 703 622 | 3 566 074 | 3 473 103 | 3 469 181 | 3 738 380 |
Company Contributions To Defined Benefit Plans Directors | 248 826 | | | | | | | |
Director Remuneration | | | | 39 350 | 80 992 | 80 992 | 83 663 | 89 145 |