Profit & Loss |
Date of Accounts |
2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 219 263 | 3 780 770 | 1 650 573 | 2 114 142 | 1 397 778 |
Current Assets | 12 308 174 | 15 365 769 | 15 882 607 | 16 053 577 | 17 512 510 |
Debtors | 147 172 | 343 167 | 472 173 | 382 020 | 451 541 |
Net Assets Liabilities | 8 941 923 | 11 108 800 | 11 848 316 | 12 778 751 | 13 626 806 |
Other Debtors | 8 275 | 2 825 | 4 885 | 34 421 | 13 873 |
Property Plant Equipment | 617 843 | 582 567 | 1 512 150 | 1 322 422 | 1 283 298 |
Total Inventories | 8 941 739 | 11 241 832 | 13 759 861 | 13 557 415 | 15 663 191 |
|
Other Financial Data |
Audit Fees Expenses | 14 395 | 15 000 | 25 000 | 21 078 | 24 549 |
Company Contributions To Money Purchase Plans Directors | | 1 200 | 1 465 | 1 580 | 655 |
Director Remuneration | 138 770 | 130 262 | 178 048 | 446 216 | 166 724 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | 493 221 | 417 204 | 1 418 860 | 1 453 712 | 1 455 818 |
Accumulated Amortisation Impairment Intangible Assets | 11 545 | 15 774 | 22 121 | 26 630 | 34 277 |
Accumulated Depreciation Impairment Property Plant Equipment | 443 863 | 550 608 | 645 054 | 862 946 | 1 043 208 |
Additional Provisions Increase From New Provisions Recognised | | | | | 6 029 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -2 080 | 789 | -2 177 | |
Administrative Expenses | 5 139 151 | 6 085 643 | 8 645 423 | 8 964 442 | 8 844 410 |
Amortisation Expense Intangible Assets | 1 968 | 4 229 | 6 347 | 4 509 | 7 647 |
Applicable Tax Rate | 21 | 20 | 20 | 19 | 19 |
Average Number Employees During Period | 84 | 95 | 120 | 116 | 110 |
Cash Cash Equivalents Cash Flow Value | 3 219 263 | 3 780 770 | 1 650 573 | | |
Comprehensive Income Expense | 4 067 604 | 4 406 877 | 1 789 516 | 1 532 435 | 1 247 328 |
Corporation Tax Payable | 491 735 | 513 509 | | 45 323 | 94 495 |
Corporation Tax Recoverable | | | 43 124 | | |
Cost Sales | 21 538 849 | 25 479 423 | 23 967 083 | 26 367 214 | 25 820 104 |
Creditors | 493 221 | 417 204 | 1 418 860 | 1 453 712 | 1 455 818 |
Current Tax For Period | 1 027 235 | 1 098 509 | 353 769 | 265 323 | 94 495 |
Deferred Tax Liabilities | 93 933 | 91 853 | 92 642 | 90 465 | 96 494 |
Depreciation Amortisation Expense | 111 912 | 115 357 | 318 152 | 251 146 | 245 477 |
Depreciation Expense Property Plant Equipment | 109 944 | 111 128 | 311 805 | 246 637 | 237 830 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 383 | 217 359 | 28 745 | 57 568 |
Disposals Property Plant Equipment | | 6 539 | 293 555 | 60 527 | 109 649 |
Dividends Paid | 1 239 995 | 2 240 000 | 1 050 000 | 602 000 | 399 273 |
Dividends Paid Classified As Financing Activities | -1 239 995 | -2 240 000 | -1 050 000 | -602 000 | -399 273 |
Dividends Paid On Shares | 1 239 995 | 2 240 000 | 1 050 000 | | |
Dividends Paid On Shares Final | 83 333 | | | | |
Dividends Paid On Shares Interim | 916 662 | 2 000 000 | 1 050 000 | 602 000 | 399 273 |
Finished Goods | 8 941 739 | 11 241 832 | 13 759 861 | 13 557 415 | 15 663 191 |
Fixed Assets | 623 272 | 616 767 | 1 540 003 | 1 345 766 | 1 300 295 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | 2 361 | 55 855 | | | |
Further Item Interest Expense Component Total Interest Expense | | 23 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 4 090 723 | 3 694 270 | 560 647 | 117 890 | 418 093 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 330 676 | 1 264 519 | 1 167 587 | 306 145 | 575 491 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 5 983 | -195 995 | -85 882 | 109 275 | -131 767 |
Gain Loss On Disposal Assets Income Statement Subtotal | 32 111 | -2 156 | -76 195 | -31 958 | -50 964 |
Gain Loss On Disposals Property Plant Equipment | 32 111 | -2 156 | -76 195 | -31 958 | -50 964 |
Gross Profit Loss | 10 234 875 | 11 510 600 | 10 674 444 | 10 497 751 | 10 153 501 |
Income Taxes Paid Refund Classified As Operating Activities | -916 083 | -1 088 363 | -807 161 | -176 876 | -27 609 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 351 465 | 561 507 | -2 130 197 | 463 569 | -716 364 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -17 713 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 1 851 747 | 2 300 093 | 2 518 029 | -202 446 | 2 105 776 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 229 | 6 347 | 4 509 | 7 647 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 111 128 | 311 805 | 246 637 | 237 830 |
Intangible Assets | 5 429 | 34 200 | 27 853 | 23 344 | 16 997 |
Intangible Assets Gross Cost | 16 974 | 49 974 | 49 974 | 49 974 | 51 274 |
Interest Paid Classified As Operating Activities | | -23 | | | |
Interest Payable Similar Charges Finance Costs | | 23 | | | |
Key Management Personnel Compensation Total | | | 179 513 | 447 796 | |
Net Cash Flows From Used In Financing Activities | 1 239 995 | 2 640 000 | 1 004 309 | 1 967 239 | 402 312 |
Net Cash Flows From Used In Investing Activities | 166 516 | 91 025 | 1 305 771 | 76 595 | 230 273 |
Net Cash Flows From Used In Operating Activities | -2 757 976 | -3 292 532 | -179 883 | -2 507 403 | 83 779 |
Net Cash Generated From Operations | -3 671 698 | -4 325 063 | -987 044 | -2 684 279 | 56 170 |
Net Current Assets Liabilities | 8 905 805 | 11 001 090 | 11 819 815 | 12 977 162 | 13 878 823 |
Net Interest Received Paid Classified As Investing Activities | -12 680 | -19 983 | -11 812 | -12 272 | -20 697 |
Number Shares Issued Fully Paid | | 2 000 | 2 000 | 2 000 | 2 000 |
Operating Profit Loss | 5 106 985 | 5 439 119 | 2 029 021 | 1 783 309 | 1 309 441 |
Other Creditors | 8 325 | 10 318 | 12 919 | 11 559 | 18 254 |
Other Deferred Tax Expense Credit | 24 826 | -2 080 | 789 | -2 177 | 6 029 |
Other Interest Receivable Similar Income Finance Income | 12 680 | 19 983 | 11 812 | 12 272 | 20 697 |
Other Operating Income Format1 | 11 261 | 14 162 | | 250 000 | 350 |
Other Taxation Social Security Payable | 80 524 | 94 530 | 111 964 | 122 569 | 133 895 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 029 | 15 534 | 16 902 | 22 994 | 38 352 |
Prepayments Accrued Income | 100 095 | 297 008 | 157 010 | 243 733 | 270 761 |
Proceeds From Sales Property Plant Equipment | -40 148 | | -1 | 176 | -1 117 |
Profit Loss | 4 067 604 | 4 406 877 | 1 789 516 | 1 532 435 | 1 247 328 |
Profit Loss On Ordinary Activities Before Tax | 5 119 665 | 5 459 079 | 2 040 833 | 1 795 581 | 1 330 138 |
Property Plant Equipment Gross Cost | 1 061 706 | 1 133 175 | 2 157 204 | 2 185 368 | 2 326 506 |
Provisions | 93 933 | 91 853 | 92 642 | 90 465 | 96 494 |
Provisions For Liabilities Balance Sheet Subtotal | 93 933 | 91 853 | 92 642 | 90 465 | 96 494 |
Purchase Intangible Assets | -1 250 | -33 000 | | | -1 300 |
Purchase Property Plant Equipment | -218 094 | -78 008 | -1 317 584 | -88 691 | -250 787 |
Recoverable Value-added Tax | | | 197 887 | | 130 203 |
Social Security Costs | 197 885 | 209 057 | 240 371 | 270 059 | 305 893 |
Staff Costs Employee Benefits Expense | 2 300 809 | 2 615 995 | 3 107 599 | 3 350 242 | 3 531 170 |
Tax Expense Credit Applicable Tax Rate | 1 053 678 | 1 091 816 | 399 616 | 341 160 | 252 726 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -32 500 | 3 581 | 10 577 | 15 195 | -10 440 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 371 | 3 112 | 25 487 | 287 | 287 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 052 061 | 1 052 202 | 251 317 | 263 146 | 82 810 |
Total Additions Including From Business Combinations Intangible Assets | | 33 000 | | | 1 300 |
Total Additions Including From Business Combinations Property Plant Equipment | | 78 008 | 1 317 584 | 88 691 | 250 787 |
Total Assets Less Current Liabilities | 9 529 077 | 11 617 857 | 13 359 818 | 14 322 928 | 15 179 118 |
Total Current Tax Expense Credit | 1 027 235 | 1 054 282 | 250 528 | 265 323 | 76 781 |
Total Operating Lease Payments | 493 950 | 528 513 | 1 096 515 | 1 369 583 | 1 383 389 |
Trade Creditors Trade Payables | 2 289 077 | 2 036 296 | 2 386 674 | 2 201 525 | 3 289 954 |
Trade Debtors Trade Receivables | 38 802 | 43 334 | 69 267 | 41 620 | 36 704 |
Turnover Revenue | 31 773 724 | 36 990 023 | 34 641 527 | 36 864 965 | 35 973 605 |
Wages Salaries | 2 101 895 | 2 308 653 | 2 850 326 | 3 057 189 | 3 186 925 |