Profit & Loss |
Date of Accounts |
2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 663 186 | 799 058 | 17 808 | 352 995 | 30 634 | 69 500 |
Current Assets | 6 173 267 | 5 976 719 | 5 379 518 | 4 526 924 | 3 428 929 | 2 759 941 |
Debtors | 4 278 344 | 3 993 137 | 4 259 541 | 3 365 962 | 2 782 073 | 2 171 090 |
Net Assets Liabilities | 1 552 699 | 1 586 028 | 1 822 975 | 1 676 793 | 1 254 639 | 898 296 |
Other Debtors | 2 760 511 | 2 618 368 | 960 544 | 536 584 | 375 658 | 275 811 |
Property Plant Equipment | 622 035 | 473 832 | 417 100 | 426 642 | 351 572 | |
Total Inventories | 1 231 737 | 1 184 524 | 1 102 169 | 807 967 | 616 222 | 519 351 |
|
Other Financial Data |
Audit Fees Expenses | 12 200 | 13 250 | 14 000 | | | |
Accrued Liabilities Deferred Income | 229 861 | 259 424 | 328 877 | 696 939 | 22 818 | 53 290 |
Accumulated Amortisation Impairment Intangible Assets | 937 506 | 1 215 953 | 1 501 683 | 1 866 757 | 2 003 625 | 2 142 948 |
Accumulated Depreciation Impairment Property Plant Equipment | 206 538 | 266 535 | 329 766 | 373 836 | 434 021 | 18 224 |
Additions Other Than Through Business Combinations Intangible Assets | | | 3 713 826 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 28 950 | 42 480 | | | |
Administrative Expenses | 4 540 703 | 4 501 361 | 5 964 071 | 8 295 585 | 5 344 038 | 4 300 415 |
Amortisation Expense Intangible Assets | 309 877 | 326 960 | 432 030 | 606 512 | 427 223 | 359 486 |
Amortisation Impairment Expense Intangible Assets | | 326 960 | 432 030 | | | |
Amounts Owed By Associates Joint Ventures Participating Interests | | 622 163 | 893 656 | | | |
Average Number Employees During Period | | 169 | 184 | 144 | 95 | 78 |
Bank Borrowings | 6 265 874 | 5 043 494 | 5 760 591 | 492 128 | 417 932 | 142 871 |
Bank Borrowings Overdrafts | 6 265 874 | 5 043 494 | 6 061 646 | 3 972 281 | 2 907 097 | 142 871 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -301 055 | | | |
Bank Overdrafts | | | 301 055 | 36 208 | 430 377 | |
Cash Cash Equivalents Cash Flow Value | 663 186 | 799 058 | -283 247 | 316 787 | -399 743 | |
Corporation Tax Payable | | | 15 095 | 33 591 | 17 980 | 6 091 |
Corporation Tax Recoverable | 8 137 | 8 137 | | | | |
Cost Sales | 10 790 766 | 13 959 916 | 15 370 903 | 19 490 135 | 8 664 196 | 7 403 104 |
Creditors | 10 650 202 | 9 702 520 | 11 285 236 | 3 972 281 | 2 907 097 | 3 331 344 |
Current Tax For Period | -8 137 | | 15 095 | 18 496 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -8 000 | 37 900 | 47 900 | | | |
Depreciation Expense Property Plant Equipment | 77 059 | 82 682 | 73 516 | 93 674 | 67 679 | 62 174 |
Depreciation Impairment Expense Property Plant Equipment | | 82 682 | 73 515 | | | |
Finished Goods Goods For Resale | 1 231 737 | 1 184 524 | 1 102 169 | | | |
Fixed Assets | 6 223 734 | 5 543 829 | 8 013 093 | 6 962 284 | 5 592 459 | 4 566 334 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 1 222 380 | 4 782 903 | | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | 4 500 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -8 000 | 37 900 | 19 584 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 3 170 998 | 371 691 | 527 736 | 445 536 | 748 836 |
Gain Loss On Disposals Intangible Assets | | 251 568 | 486 302 | | | |
Gross Profit Loss | 4 384 577 | 4 752 301 | 6 196 365 | 6 915 195 | 4 567 579 | 3 689 928 |
Income Taxes Paid Refund Classified As Operating Activities | | | 8 137 | | -15 611 | -11 889 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -135 872 | -1 082 305 | 600 034 | -716 530 | 469 243 |
Increase From Amortisation Charge For Year Intangible Assets | | 326 960 | 432 030 | 606 512 | 427 223 | 359 486 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 82 682 | 73 515 | 93 674 | 67 679 | 15 007 |
Intangible Assets | 5 601 699 | 5 069 997 | 7 595 993 | 6 535 642 | 5 240 887 | 4 327 710 |
Intangible Assets Gross Cost | 6 539 205 | 6 285 950 | 9 097 676 | 8 402 399 | 7 244 512 | 6 470 658 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 160 862 | 186 975 | 172 952 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 58 | 116 | | | | |
Interest Payable Similar Charges Finance Costs | 160 920 | 187 091 | 172 952 | 246 726 | 205 092 | 192 375 |
Net Cash Flows From Used In Financing Activities | | 1 222 380 | -917 098 | 1 153 285 | 1 396 530 | 80 243 |
Net Cash Flows From Used In Investing Activities | | -521 831 | 2 437 983 | -527 793 | -733 031 | -396 568 |
Net Cash Flows From Used In Operating Activities | | -836 421 | -438 580 | -1 225 526 | 53 031 | -152 918 |
Net Current Assets Liabilities | -4 476 935 | -3 725 801 | -5 905 718 | -1 027 710 | -1 217 451 | -571 403 |
Number Shares Issued Fully Paid | | 100 | | 100 | 100 | 100 |
Operating Profit Loss | -152 209 | 258 320 | 477 394 | 120 140 | -308 149 | -205 206 |
Other Creditors | 10 378 | 321 219 | 203 580 | 136 497 | 1 091 537 | 1 027 414 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 48 513 | 146 300 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 22 685 | 10 285 | | | |
Other Disposals Intangible Assets | | 253 255 | 902 100 | | | |
Other Disposals Property Plant Equipment | | 117 156 | 35 981 | | | |
Other Operating Income Format1 | 3 917 | 7 380 | 245 100 | 1 500 530 | 468 310 | 405 281 |
Other Taxation Social Security Payable | 45 190 | 75 889 | 106 957 | 110 822 | 78 255 | 83 621 |
Par Value Share | | 1 | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 251 | 11 453 | 26 125 | 48 667 | 22 861 | 15 382 |
Prepayments Accrued Income | 284 477 | 384 522 | 601 907 | 486 172 | 235 177 | 232 951 |
Proceeds From Sales Property Plant Equipment | | -94 471 | -25 694 | -43 908 | -9 360 | -89 757 |
Profit Loss | -296 992 | 33 329 | 236 947 | -146 182 | -441 013 | -356 343 |
Profit Loss On Ordinary Activities Before Tax | -313 129 | 71 229 | 304 442 | -126 586 | -513 241 | -397 581 |
Property Plant Equipment Gross Cost | 828 573 | 740 367 | 746 866 | 800 478 | 785 593 | 148 270 |
Provisions For Liabilities Balance Sheet Subtotal | 194 100 | 232 000 | 284 400 | 285 500 | 213 272 | 169 111 |
Purchase Intangible Assets | -2 500 000 | | -3 713 826 | | | |
Purchase Property Plant Equipment | -183 023 | -28 950 | -42 480 | -150 665 | -1 969 | -38 983 |
Social Security Costs | 161 304 | 157 598 | 194 309 | 215 924 | 108 608 | 82 010 |
Staff Costs Employee Benefits Expense | 2 538 038 | 2 478 332 | 3 024 455 | 3 746 002 | 2 749 633 | 2 152 292 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 194 100 | 232 000 | 284 400 | | | |
Tax Decrease From Utilisation Tax Losses | | 7 174 | 17 752 | | | |
Tax Expense Credit Applicable Tax Rate | | 13 534 | 57 844 | -24 051 | -97 516 | -75 540 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 24 965 | -21 075 | 7 819 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 19 279 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -16 137 | 37 900 | 67 495 | 19 596 | -72 228 | -41 238 |
Total Assets Less Current Liabilities | 1 746 799 | 1 818 028 | 2 107 375 | 5 934 574 | 4 375 008 | 3 994 931 |
Total Borrowings | 6 265 874 | 5 043 494 | 6 061 646 | 528 336 | 848 309 | 142 871 |
Total Deferred Tax Expense Credit | | 37 900 | 52 400 | | | |
Total Operating Lease Payments | 570 635 | 536 764 | 758 547 | 997 805 | 534 838 | 419 169 |
Trade Creditors Trade Payables | 4 098 899 | 4 002 494 | 4 346 096 | 3 562 567 | 2 277 346 | 1 584 113 |
Trade Debtors Trade Receivables | 1 225 219 | 982 110 | 1 803 434 | 1 405 521 | 1 182 319 | 1 584 840 |
Turnover Revenue | 15 175 343 | 18 712 217 | 21 567 268 | 26 405 330 | 13 231 775 | 11 093 032 |
Wages Salaries | 2 366 483 | 2 309 281 | 2 804 021 | 3 481 411 | 2 618 164 | 2 054 900 |
Additional Provisions Increase From New Provisions Recognised | | | | 1 100 | -72 228 | -44 161 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 |
Comprehensive Income Expense | | | 236 947 | -146 182 | -422 154 | -356 343 |
Depreciation Amortisation Expense | | | 505 545 | 700 186 | 488 201 | 421 659 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 173 189 | 290 355 | 220 163 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 49 604 | 7 494 | 64 721 |
Disposals Intangible Assets | | | | 560 979 | 1 157 887 | 773 854 |
Disposals Property Plant Equipment | | | | 97 053 | 16 854 | 126 880 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 18 859 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 372 276 | -359 787 | -935 107 | -721 518 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -274 539 | 893 577 | 583 889 | 557 479 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 486 302 | 176 066 | -147 093 | -207 897 |
Gain Loss On Disposals Property Plant Equipment | | | 486 302 | 176 066 | -147 093 | -207 897 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 7 169 | -7 176 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | -31 830 | -294 202 | -191 745 | -96 871 |
Interest Expense On Bank Loans Similar Borrowings | | | 172 952 | 246 726 | 205 092 | 192 375 |
Interest Paid Classified As Operating Activities | | | -195 761 | -246 726 | -205 092 | -192 375 |
Merchandise | | | 1 102 169 | 807 967 | 616 222 | 519 351 |
Net Cash Generated From Operations | | | -626 204 | -1 472 252 | -167 672 | -357 182 |
Other Comprehensive Income Expense Net Tax | | | | | 18 859 | |
Other Deferred Tax Expense Credit | | | 52 400 | 1 100 | -72 228 | -41 238 |
Proceeds From Borrowings Classified As Financing Activities | | | -5 500 000 | 1 296 182 | 1 292 530 | |
Proceeds From Sales Intangible Assets | | | -1 292 629 | -634 550 | -725 640 | -345 794 |
Provisions | | | 284 400 | 285 500 | 213 272 | 169 111 |
Recoverable Value-added Tax | | | | | 132 194 | 77 488 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 36 200 | -28 130 | -38 733 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 5 048 | -367 | -7 407 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 150 665 | 1 969 | 32 125 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | -68 249 | | |
Repayments Borrowings Classified As Financing Activities | | | -4 782 902 | | | |