Profit & Loss |
Date of Accounts |
2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 258 885 | 334 545 | 614 172 | 688 776 | 2 025 066 | 1 763 182 | 2 719 949 |
Current Assets | 339 764 | 768 444 | 979 697 | 1 530 908 | 1 944 225 | 2 258 757 | 3 245 638 | 3 801 701 | 4 412 700 |
Debtors | 101 349 | 280 421 | 439 043 | 814 855 | 1 269 078 | 1 093 878 | 949 637 | 2 006 019 | 1 641 210 |
Net Assets Liabilities | | | 752 947 | 1 101 314 | 1 644 066 | 2 311 072 | 3 119 023 | 3 518 480 | 3 930 064 |
Other Debtors | | | 269 133 | 410 996 | 413 474 | 285 763 | 298 872 | 881 982 | 515 374 |
Property Plant Equipment | | | 612 040 | 2 192 048 | 1 983 754 | 2 114 687 | 2 570 347 | 2 181 297 | 2 827 741 |
Total Inventories | | | 281 769 | 381 508 | 60 975 | 476 103 | 270 935 | 32 500 | 51 541 |
Cash Bank In Hand | 177 745 | 256 263 | 258 885 | | | | | | |
Intangible Fixed Assets | 30 000 | 27 500 | 25 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 103 775 | 380 127 | 752 947 | | | | | | |
Stocks Inventory | 60 670 | 231 760 | 281 769 | | | | | | |
Tangible Fixed Assets | 159 365 | 453 683 | 612 040 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 100 000 | | | | | | |
Profit Loss Account Reserve | 103 774 | 380 126 | 652 947 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 23 000 | 25 500 |
Accrued Liabilities Deferred Income | | | | | | | 373 872 | 286 402 | 507 649 |
Accumulated Amortisation Impairment Intangible Assets | | | 12 500 | 15 000 | 17 500 | 23 267 | 29 033 | 34 800 | 40 567 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 243 049 | 409 723 | 449 824 | 603 959 | 847 264 | 861 525 | 1 079 612 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 746 682 | 209 967 | 286 735 | 705 465 | 503 589 | 864 531 |
Administrative Expenses | | | | | | | 5 284 366 | 7 088 781 | 7 366 258 |
Amortisation Expense Intangible Assets | | | | | | | 5 767 | 5 767 | 5 767 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 5 767 | 5 767 | 5 767 |
Amounts Owed By Group Undertakings | | | | | | | 309 949 | 309 949 | 79 949 |
Amounts Owed By Group Undertakings Participating Interests | | | 169 910 | 403 859 | 836 008 | 510 867 | 456 898 | | |
Average Number Employees During Period | | | 137 | 165 | 132 | 130 | 150 | 151 | 162 |
Bank Borrowings | | | 335 110 | 1 363 925 | 1 165 499 | 1 060 848 | 1 397 916 | 1 155 419 | 1 830 456 |
Bank Borrowings Overdrafts | | | | | | | 1 163 397 | 967 154 | 1 593 090 |
Bank Overdrafts | | | 77 796 | 456 174 | 198 733 | 183 490 | 234 519 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 025 066 | 1 763 182 | 2 719 949 |
Corporation Tax Payable | | | | | | | 134 432 | 178 398 | 1 680 |
Cost Sales | | | | | | | 5 654 250 | 5 031 552 | 4 516 269 |
Creditors | | | 506 791 | 1 227 665 | 1 147 464 | 1 040 623 | 1 586 919 | 967 154 | 1 593 090 |
Current Tax For Period | | | | | | | 123 209 | 178 403 | 1 817 |
Deferred Income | | | | | | | 32 725 | 88 756 | 88 673 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 135 059 | 151 603 |
Depreciation Expense Property Plant Equipment | | | | | | | 245 315 | 241 113 | 218 087 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 245 315 | 241 113 | 218 087 |
Dividend Declared Payable | | | | | | | 200 000 | | |
Dividend Income | | | | | | | | | 107 100 |
Dividends Paid | | | | | | | 200 000 | 400 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | -600 000 | |
Dividends Paid On Shares Interim | | | | | | | 200 000 | 400 000 | |
Dividends Received Classified As Investing Activities | | | | | | | | | -107 100 |
Finance Lease Liabilities Present Value Total | | | 6 219 | 12 423 | 12 423 | 15 744 | 11 189 | | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 11 299 | | |
Finished Goods Goods For Resale | | | | | | | 90 967 | 17 749 | 22 141 |
Fixed Assets | 189 365 | 481 183 | 637 130 | 2 215 810 | 2 054 220 | 2 179 457 | 2 629 324 | 2 234 507 | 2 875 184 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 242 497 | -675 037 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | -81 600 | | |
Further Item Dividend Income Component Total Dividend Income | | | | | | | 81 600 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -15 504 | -34 516 | |
Future Finance Charges On Finance Leases | | | | | | | 110 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 2 715 833 | 5 730 624 | 6 675 177 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | 153 251 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 19 581 | -190 253 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 1 056 382 | -364 809 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -238 435 | 19 041 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -3 489 | -24 892 | |
Gross Profit Loss | | | | | | | 5 074 820 | 5 671 728 | 4 810 411 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -134 437 | -178 535 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 261 884 | -956 767 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 500 | 2 500 | 5 767 | 5 766 | 5 767 | 5 767 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 166 674 | 172 544 | 154 218 | 245 316 | 241 113 | 218 087 |
Intangible Assets | | | 25 000 | 22 500 | 69 000 | 63 233 | 57 467 | 51 700 | 45 933 |
Intangible Assets Gross Cost | | | 37 500 | 37 500 | 86 500 | 86 500 | 86 500 | 86 500 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 41 103 | 37 229 | 53 762 |
Interest Income On Bank Deposits | | | | | | | 2 040 | 2 248 | 8 844 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 2 040 | 2 248 | 8 844 |
Interest Paid Classified As Operating Activities | | | | | | | | -37 339 | -53 762 |
Interest Payable Similar Charges Finance Costs | | | | | | | 41 103 | 37 339 | 53 762 |
Interest Received Classified As Investing Activities | | | | | | | -2 040 | -2 248 | -8 844 |
Investments Fixed Assets | | | 90 | 1 262 | 1 466 | 1 537 | 1 510 | 1 510 | 1 510 |
Investments In Group Undertakings | | | 90 | 1 262 | 1 466 | 1 537 | 1 510 | | |
Investments In Subsidiaries | | | | | | | 1 510 | 1 510 | 1 510 |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 665 364 | -466 509 | |
Net Cash Generated From Operations | | | | | | | | -638 285 | -1 262 614 |
Net Current Assets Liabilities | 31 611 | 147 759 | 472 906 | 303 243 | 796 761 | 1 218 134 | 1 658 719 | 2 386 186 | 2 934 632 |
Net Finance Income Costs | | | | | | | 83 640 | 2 248 | 115 944 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -41 103 | -37 339 | |
Operating Profit Loss | | | | | | | 1 088 623 | 1 148 010 | 502 822 |
Other Creditors | | | 157 388 | 659 170 | 521 663 | 227 381 | 724 882 | 12 417 | 21 010 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 132 443 | 83 | 2 011 | 226 852 | |
Other Disposals Property Plant Equipment | | | | | 378 160 | 1 667 | 6 500 | 878 378 | |
Other Interest Expense | | | | | | | | 110 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 83 640 | 2 248 | 115 944 |
Other Operating Income Format1 | | | | | | | 1 298 169 | 2 565 064 | 3 058 669 |
Other Taxation Social Security Payable | | | | | | | 200 597 | 376 863 | 219 593 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -11 189 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 34 923 | 33 541 | 33 159 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 51 |
Prepayments Accrued Income | | | | | | | 138 158 | 206 600 | 544 619 |
Proceeds From Sales Property Plant Equipment | | | | | | | -1 000 | -626 634 | |
Profit Loss | | | | | | | 1 007 951 | 799 457 | 411 584 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 131 160 | 1 112 919 | 565 004 |
Property Plant Equipment Gross Cost | | | 855 089 | 2 601 771 | 2 433 578 | 2 718 646 | 3 417 611 | 3 042 822 | 3 907 353 |
Purchase Property Plant Equipment | | | | | | | -705 467 | -503 589 | -864 531 |
Raw Materials Consumables | | | | | | | 71 021 | 14 751 | 29 400 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | 83 | 245 | |
Social Security Costs | | | | | | | 196 932 | 269 078 | 206 493 |
Staff Costs Employee Benefits Expense | | | | | | | 2 922 617 | 3 307 666 | 2 908 474 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 135 059 | 286 662 |
Taxation Social Security Payable | | | 189 798 | 98 418 | 412 326 | 382 106 | 335 030 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 214 920 | 211 455 | 107 351 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -76 617 | 135 059 | 46 069 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 410 | 1 464 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 123 209 | 313 462 | 153 420 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 49 000 | | | | |
Total Assets Less Current Liabilities | 220 976 | 628 942 | 1 110 036 | 2 519 053 | 2 850 981 | 3 397 591 | 4 288 043 | 4 620 693 | 5 809 816 |
Total Borrowings | | | | | | | 1 163 397 | 967 154 | 1 593 090 |
Total Operating Lease Payments | | | | | | | 447 407 | 685 254 | 602 698 |
Trade Creditors Trade Payables | | | 75 590 | 1 480 | 2 319 | 231 902 | 286 922 | 284 414 | 402 097 |
Trade Debtors Trade Receivables | | | | | 19 596 | 297 248 | 193 867 | 607 488 | 501 268 |
Turnover Revenue | | | | | | | 10 729 070 | 10 703 279 | 9 326 680 |
Wages Salaries | | | | | | | 2 690 762 | 3 005 047 | 2 668 822 |
Work In Progress | | | | | | | 108 947 | | |
Director Remuneration | | | | | | | 315 000 | 706 000 | 225 500 |
Capital Employed | 103 775 | 380 127 | 752 947 | | | | | | |
Creditors Due After One Year | 117 201 | 248 815 | 357 089 | | | | | | |
Creditors Due Within One Year | 308 153 | 620 685 | 506 791 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 7 500 | 10 000 | 12 500 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 500 | 2 500 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 37 500 | 37 500 | 37 500 | | | | | | |
Number Shares Allotted | | 1 | 100 000 | | | | | | |
Number Shares Allotted Increase Decrease During Period | | | 99 999 | | | | | | |
Par Value Share | | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 100 000 | | | | | | |
Tangible Fixed Assets Additions | | 395 519 | 253 632 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 214 254 | 609 773 | 855 089 | | | | | | |
Tangible Fixed Assets Depreciation | 54 889 | 156 090 | 243 049 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 101 201 | 90 506 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 3 547 | | | | | | |
Tangible Fixed Assets Disposals | | | 8 316 | | | | | | |
Value Shares Allotted Increase Decrease During Period | | | 99 999 | | | | | | |