Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-08-31 | 2014-08-31 | 2015-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 |
Currency |
| | | | | | | | |
Net Worth | 3 670 074 | 3 800 529 | 4 107 560 | 4 717 293 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 2 594 617 | 2 498 422 | 1 278 226 | 793 627 | 1 778 894 |
Current Assets | 4 618 872 | 4 905 134 | 5 559 693 | 6 509 206 | 7 798 786 | 9 131 953 | 9 638 513 | 6 506 283 | 8 385 206 |
Debtors | 2 719 071 | 2 656 314 | 2 683 631 | 3 525 752 | 3 536 136 | 5 324 228 | 5 947 489 | 7 171 295 | 6 017 483 |
Net Assets Liabilities | | | | | 5 950 277 | 6 519 334 | 7 342 452 | 4 487 314 | 4 825 038 |
Other Debtors | 94 299 | 118 794 | 129 958 | 353 380 | 494 758 | 626 401 | 534 658 | 207 283 | 757 574 |
Property Plant Equipment | | | | | 819 341 | 823 533 | 808 324 | 714 020 | 622 715 |
Total Inventories | | | | | 1 668 033 | 1 309 303 | 2 412 798 | 1 378 829 | 588 829 |
Cash Bank In Hand | 428 096 | 280 872 | 384 615 | 1 145 255 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 670 074 | 3 800 529 | 4 107 560 | 4 717 293 | | | | | |
Stocks Inventory | 1 471 705 | 1 967 948 | 2 491 447 | 1 838 199 | | | | | |
Tangible Fixed Assets | 417 363 | 468 055 | 720 717 | 870 936 | | | | | |
Trade Debtors | 2 624 772 | 2 537 520 | 2 553 673 | 3 172 372 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | 20 000 | 20 000 | | | | | |
Profit Loss Account Reserve | 3 650 074 | 3 780 529 | 4 087 560 | 4 697 293 | | | | | |
Shareholder Funds | 3 670 074 | 3 800 529 | 4 107 560 | 4 717 293 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 500 | 7 000 | 7 500 | | 15 000 | 15 000 | 17 250 | 15 000 | 15 450 |
Accrued Liabilities Deferred Income | | | | | 15 000 | 15 000 | 15 000 | 15 000 | 15 450 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 201 677 | 1 117 837 | 1 158 031 | 1 166 499 | 1 285 269 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 191 000 | 152 110 | 81 404 | 27 465 |
Administration Support Average Number Employees | | | | | 7 | 7 | 7 | 7 | |
Administrative Expenses | 631 836 | 500 479 | 471 848 | | 1 014 393 | 953 756 | 1 214 493 | 896 665 | 1 076 334 |
Applicable Tax Rate | | | | | 20 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 7 | 7 | 7 | |
Carrying Amount Property Plant Equipment With Restricted Title | | | | | 387 319 | 321 164 | 543 701 | 537 089 | 262 253 |
Corporation Tax Payable | | | | | 256 369 | 317 717 | 373 810 | 497 740 | 331 505 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | | | 8 471 487 | 6 698 629 | 8 557 509 | 6 087 692 | 8 002 898 |
Cost Sales | 10 008 214 | 10 397 625 | 16 426 476 | | 25 468 332 | 22 654 705 | 24 993 795 | 14 581 462 | 22 813 139 |
Creditors | | | | | 2 472 468 | 3 189 600 | 2 843 433 | 2 125 993 | 4 062 753 |
Current Tax For Period | | | | | 256 369 | 188 500 | 288 150 | 123 930 | 127 390 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -7 740 | 7 260 | 250 | -22 500 | -16 800 |
Deferred Tax Liabilities | | | | | 143 490 | 150 750 | 151 000 | 128 500 | 111 700 |
Depreciation Expense Property Plant Equipment | | | | | 27 406 | 96 285 | 48 098 | 11 380 | 65 307 |
Dividends Paid | | | | | 330 000 | 260 000 | 400 000 | 100 000 | 100 000 |
Dividends Paid Classified As Financing Activities | | | | | 330 000 | 260 000 | 400 000 | 100 000 | 100 000 |
Finance Lease Liabilities Present Value Total | | | | | 111 582 | 105 121 | 114 108 | 47 241 | 63 517 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 21 150 | 10 821 | 10 038 | 9 353 | 8 125 |
Gain Loss On Disposals Property Plant Equipment | | | | | -363 | -3 470 | 11 620 | 12 133 | |
Gross Profit Loss | 1 024 387 | 734 840 | 793 774 | | 2 070 133 | 1 992 864 | 2 724 041 | -1 777 071 | 1 632 591 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -183 873 | -127 152 | -232 057 | | -293 625 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 403 744 | -96 195 | -1 220 196 | -484 599 | 985 266 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | -7 740 | 7 260 | 250 | -22 500 | -16 800 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 155 497 | 145 939 | 137 841 | 118 770 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 21 150 | 10 821 | 10 038 | 9 353 | 8 125 |
Interest Payable Similar Charges Finance Costs | | | | | 21 150 | 10 821 | 10 038 | 9 353 | 8 125 |
Interest Received Classified As Operating Activities | | | | | 246 | | 388 | 503 | 182 |
Net Cash Flows From Used In Financing Activities | | | | | -788 803 | -222 551 | -376 863 | -154 754 | -197 359 |
Net Cash Flows From Used In Investing Activities | | | | | -6 855 | -163 159 | -119 110 | -31 404 | -27 465 |
Net Cash Flows From Used In Operating Activities | | | | | 1 199 402 | 289 515 | -724 223 | -298 441 | 1 210 090 |
Net Cash Generated From Operations | | | | | 1 404 179 | 427 488 | -482 516 | -289 591 | 1 511 658 |
Net Current Assets Liabilities | 3 336 988 | 3 428 102 | 3 575 368 | 4 096 486 | 5 326 318 | 5 942 353 | 6 795 080 | 4 023 859 | 4 322 453 |
Nominal Value Allotted Share Capital | | | | | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 |
Number Shares Issued Fully Paid | | | | | | 20 000 | 20 000 | 20 000 | 20 000 |
Operating Profit Loss | 395 107 | 242 366 | 325 175 | | 1 055 740 | 1 039 108 | 1 509 548 | -2 656 992 | 556 257 |
Other Creditors | | | | | | | | 356 431 | 140 912 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 239 337 | 105 745 | 129 373 | |
Other Disposals Property Plant Equipment | | | | | | 270 648 | 127 125 | 167 240 | |
Other Interest Receivable Similar Income Finance Income | | | | | 246 | | 388 | 503 | 182 |
Other Operating Income Format1 | | | | | | | | 16 744 | |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 458 803 | -37 449 | -23 137 | 54 754 | 97 359 |
Proceeds From Sales Property Plant Equipment | | | | | 2 297 | 27 841 | 33 000 | 50 000 | |
Profit Loss | | | | | 785 844 | 829 057 | 1 223 118 | 438 761 | 437 724 |
Profit Loss On Ordinary Activities Before Tax | 394 662 | 232 420 | 306 531 | | 1 034 473 | 1 024 817 | 1 511 518 | 540 191 | 548 314 |
Property Plant Equipment Gross Cost | | | | | 2 021 018 | 1 941 370 | 1 966 355 | 1 880 519 | 1 907 984 |
Purchase Property Plant Equipment | | | | | 9 152 | 191 000 | 152 110 | 81 404 | 27 465 |
Raw Materials Consumables | | | | | 180 700 | 147 286 | 184 520 | 116 179 | 284 782 |
Revenue From Sale Goods | | | | | 27 538 465 | 24 647 569 | 27 717 836 | 15 998 291 | 24 445 730 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 143 490 | 150 750 | 151 000 | 128 500 | 111 700 |
Tax Expense Credit Applicable Tax Rate | | | | | 202 757 | 194 715 | 287 188 | -504 205 | 104 180 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 53 612 | -6 875 | -5 073 | 21 294 | 16 798 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | 660 | 6 035 | 606 841 | 6 412 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 248 629 | 195 760 | 288 400 | 101 430 | 110 590 |
Total Assets Less Current Liabilities | 3 754 351 | 3 896 157 | 4 296 085 | 4 967 422 | 6 145 659 | 6 765 886 | 7 603 404 | 4 737 879 | 4 945 168 |
Total Current Tax Expense Credit | | | | | 256 369 | 188 500 | 288 150 | 123 930 | 127 390 |
Total Operating Lease Payments | | | | | 1 220 596 | 1 546 963 | 1 805 449 | 1 281 045 | 2 116 876 |
Trade Creditors Trade Payables | | | | | 2 085 505 | 2 540 761 | 2 323 754 | 1 266 012 | 3 453 325 |
Trade Debtors Trade Receivables | | | | | 3 041 378 | 4 697 827 | 5 412 831 | 4 126 543 | 5 259 909 |
Turnover Revenue | | | | | 27 538 465 | 24 647 569 | 27 717 836 | 15 998 291 | 24 445 730 |
Work In Progress | 1 121 705 | 1 617 948 | 2 298 810 | 1 696 269 | 1 487 333 | 1 162 017 | 2 228 278 | 1 262 650 | 304 047 |
Dividend Recommended By Directors | | | | | | 13 | 20 | 5 | 5 |
Accruals Deferred Income Within One Year | 6 500 | 7 000 | 8 000 | 8 500 | | | | | |
Aggregate Dividends Paid In Financial Year | | 75 000 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 11 328 | 27 072 | 62 637 | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | 13 121 | -32 682 | -169 857 | | | | | | |
Corporation Tax Due Within One Year | 140 337 | 37 965 | 4 800 | 124 770 | | | | | |
Creditors Due After One Year | 37 277 | 59 628 | 157 825 | 170 759 | | | | | |
Creditors Due Within One Year | 1 281 884 | 1 477 032 | 1 984 325 | 2 412 720 | | | | | |
Decrease Increase In Net Debt During Period | -625 775 | -179 906 | -66 114 | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 37 956 | 53 070 | 47 518 | 45 022 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 47 000 | 36 000 | 30 700 | 79 370 | | | | | |
Expenses Not Deductible For Tax Purposes | 7 596 | 9 256 | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | 7 993 | 4 604 | | 17 723 | | | | | |
Increase Decrease In Net Cash For Period | -638 896 | -147 224 | 103 743 | | | | | | |
Interest Payable Similar Charges | 8 652 | 14 677 | 18 664 | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 217 299 | 300 041 | 420 440 | 647 232 | | | | | |
Net Debt Funds | -320 834 | -140 928 | -74 814 | -775 083 | | | | | |
Number Shares Allotted | | 20 000 | 20 000 | 20 000 | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 37 277 | 59 628 | 157 825 | 170 759 | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 69 985 | 80 316 | 151 976 | 199 413 | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | 37 277 | 59 628 | 157 825 | 170 759 | | | | | |
Other Creditors Due Within One Year | | 249 318 | 285 637 | 115 340 | | | | | |
Other Interest Receivable Similar Income | 214 | 127 | 20 | | | | | | |
Other Operating Income | 2 556 | 8 005 | 3 249 | | | | | | |
Profit Loss For Period | 305 162 | 205 455 | 307 031 | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 403 100 | 246 970 | 325 175 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | -500 | -11 000 | -5 300 | 48 670 | | | | | |
Provisions For Liabilities Charges | 47 000 | 36 000 | 30 700 | 79 370 | | | | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | 20 000 | 20 000 | | | | | |
Standard Nominal Tax Rate | 24 | 24 | 22 | | | | | | |
Stocks Raw Materials Consumables | 350 000 | 350 000 | 192 637 | 141 930 | | | | | |
Tangible Fixed Assets Additions | | 144 000 | 386 024 | 293 500 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 404 890 | 1 496 890 | 1 732 774 | 1 917 274 | | | | | |
Tangible Fixed Assets Depreciation | 987 527 | 1 028 835 | 1 012 057 | 1 046 338 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 73 296 | 111 691 | 122 238 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 44 604 | 32 273 | 96 223 | | | | | |
Tangible Fixed Assets Disposals | | 52 000 | 42 000 | 109 000 | | | | | |
Taxation Expense Credit | 32 736 | 140 337 | 37 965 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 93 732 | 55 781 | 67 437 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 89 500 | 26 965 | -500 | | | | | | |
Total Dividend Payment | | 75 000 | | | | | | | |
Trade Creditors Within One Year | 949 457 | 1 086 663 | 1 521 345 | 1 802 130 | | | | | |
Turnover Gross Operating Revenue | 11 032 601 | 11 132 465 | 17 220 250 | 21 549 937 | | | | | |
U K Current Corporation Tax | 90 000 | 37 965 | 4 800 | | | | | | |
U K Current Corporation Tax On Income For Period | 90 000 | 37 965 | 4 800 | | | | | | |
Undiscounted Provision For Deferred Taxation | 47 000 | 36 000 | 30 700 | 79 370 | | | | | |