Profit & Loss |
Date of Accounts |
2014-01-31 | 2015-01-31 | 2019-08-31 | 2020-08-29 | 2021-08-28 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | | | |
Net Worth | 1 425 925 | 1 507 033 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 65 809 | 48 855 | | | |
Current Assets | 1 206 998 | 1 253 298 | 2 888 984 | 2 490 301 | 1 000 | 1 000 | 1 000 |
Debtors | 594 077 | 627 674 | 1 689 966 | 1 372 401 | 1 000 | 1 000 | |
Net Assets Liabilities | | | 1 484 265 | 900 340 | 1 000 | | |
Other Debtors | | | 17 560 | 100 168 | 1 000 | 1 000 | |
Property Plant Equipment | | | 1 708 651 | 1 540 883 | | | |
Total Inventories | | | 1 133 209 | 1 069 045 | | | |
Cash Bank In Hand | 153 591 | 119 604 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 425 925 | 1 507 033 | | | | | |
Stocks Inventory | 459 330 | 506 020 | | | | | |
Tangible Fixed Assets | 1 528 258 | 1 606 374 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 500 | 500 | | | | | |
Profit Loss Account Reserve | 1 424 925 | 1 506 033 | | | | | |
Shareholder Funds | 1 425 925 | 1 507 033 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 12 000 | 9 750 | | | |
Accrued Liabilities Deferred Income | | | 51 428 | 205 679 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | 41 796 | 52 317 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 012 913 | 848 154 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 11 559 | | | |
Administrative Expenses | | | 3 753 961 | 2 620 837 | | | |
Amortisation Expense Intangible Assets | | | 10 521 | 10 521 | | | |
Amounts Owed To Group Undertakings | | | 125 396 | 667 834 | | | |
Average Number Employees During Period | | | 80 | 69 | 60 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 289 022 | 279 464 | | | |
Cost Sales | | | 10 195 267 | 7 473 383 | | | |
Creditors | | | 151 467 | 94 408 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -20 911 | 6 953 | | | |
Depreciation Expense Property Plant Equipment | | | 162 002 | 166 954 | | | |
Dividends Paid | | | | | 1 094 576 | | |
Dividends Paid On Shares | | | | 3 536 | | | |
Finance Lease Liabilities Present Value Total | | | 151 467 | 94 408 | | | |
Finance Lease Payments Owing Minimum Gross | | | 265 800 | 201 078 | | | |
Finished Goods Goods For Resale | | | 1 133 209 | 1 069 045 | | | |
Fixed Assets | 1 528 408 | 1 606 524 | 1 722 808 | 1 544 519 | | | |
Further Item Dividend Income Component Total Dividend Income | | | 10 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 2 315 | 102 864 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 273 250 | 631 589 | | | |
Gain Loss On Disposals Property Plant Equipment | | | 210 | -12 273 | | | |
Government Grant Income | | | | 190 736 | | | |
Gross Profit Loss | | | 3 458 484 | 1 749 192 | | | |
Income From Related Parties | | | 352 424 | 347 285 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 10 521 | 3 536 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 166 954 | 119 267 | | |
Intangible Assets | | | 14 057 | 3 536 | | | |
Intangible Assets Gross Cost | | | 55 853 | 55 853 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 12 854 | 6 952 | | | |
Interest Income On Bank Deposits | | | 43 | 41 | | | |
Interest Payable Similar Charges Finance Costs | | | 12 854 | 6 952 | | | |
Investments | | | 100 | 100 | | | |
Investments Fixed Assets | 150 | 150 | 100 | 100 | | | |
Net Current Assets Liabilities | 497 273 | 613 166 | -12 420 | -468 162 | 1 000 | 1 000 | |
Net Finance Income Costs | | | 53 | 41 | | | |
Operating Profit Loss | | | -123 540 | -570 061 | | | |
Other Creditors | | | 915 084 | 94 408 | | | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 55 853 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 331 713 | 967 421 | | |
Other Disposals Intangible Assets | | | | | 85 856 | | |
Other Disposals Property Plant Equipment | | | | 344 086 | 2 410 991 | | |
Other Interest Receivable Similar Income Finance Income | | | 53 | 41 | | | |
Other Investments Other Than Loans | | | | 100 | | | |
Other Operating Income Format1 | | | 171 937 | 301 584 | | | |
Other Taxation Social Security Payable | | | 52 011 | 41 809 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 36 040 | 35 743 | | | |
Prepayments Accrued Income | | | 113 219 | 53 093 | | | |
Profit Loss | | | -115 430 | -583 925 | 212 753 | | |
Profit Loss On Ordinary Activities Before Tax | | | -136 341 | -576 972 | | | |
Property Plant Equipment Gross Cost | | | 2 721 564 | 2 389 037 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 74 656 | 81 609 | | | |
Share-based Payment Expense Cash Settled | | | 4 936 | | | | |
Social Security Costs | | | 194 711 | 149 223 | | | |
Staff Costs Employee Benefits Expense | | | 2 372 323 | 1 823 541 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 74 656 | 81 609 | | | |
Tax Expense Credit Applicable Tax Rate | | | -25 905 | -109 625 | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 9 137 | | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 1 423 | 11 038 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 936 | 361 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -20 911 | 6 953 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 21 954 | | |
Total Assets Less Current Liabilities | 2 025 681 | 2 219 690 | 1 710 388 | 1 076 357 | 1 000 | | |
Total Operating Lease Payments | | | 55 626 | 204 246 | | | |
Trade Creditors Trade Payables | | | 1 643 152 | 1 448 547 | | | |
Trade Debtors Trade Receivables | | | 1 559 187 | 1 272 233 | | | |
Turnover Revenue | | | 13 653 751 | 9 222 575 | | | |
Wages Salaries | | | 2 141 572 | 1 638 575 | | | |
Company Contributions To Defined Benefit Plans Directors | | | 2 632 | 4 630 | | | |
Director Remuneration | | | 163 088 | 141 515 | 56 669 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 165 720 | 141 515 | | | |
Capital Redemption Reserve | 500 | 500 | | | | | |
Creditors Due After One Year | 541 380 | 628 203 | | | | | |
Creditors Due Within One Year | 709 725 | 640 132 | | | | | |
Fixed Asset Investments Cost Or Valuation | 150 | | | | | | |
Number Shares Allotted | | 500 | | | | | |
Par Value Share | | 1 | | | | | |
Provisions For Liabilities Charges | 58 376 | 84 454 | | | | | |
Secured Debts | 629 691 | 588 815 | | | | | |
Share Capital Allotted Called Up Paid | 500 | 500 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 094 568 | 2 256 728 | | | | | |
Tangible Fixed Assets Depreciation | 566 310 | 650 354 | | | | | |