Profit & Loss |
Date of Accounts |
2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 3 355 189 | 4 433 558 | 6 286 392 | 6 200 870 |
Current Assets | 9 319 122 | 9 610 644 | 13 003 447 | 13 417 678 |
Debtors | 5 963 933 | 5 177 086 | 6 717 055 | 1 371 712 |
Net Assets Liabilities | 4 619 855 | 5 397 737 | 7 375 655 | 9 126 771 |
Other Debtors | 226 440 | 350 000 | 1 371 793 | 1 877 476 |
Property Plant Equipment | 268 672 | 173 850 | 136 714 | 140 126 |
|
Other Financial Data |
Audit Fees Expenses | 20 500 | 20 550 | 20 550 | 23 350 |
Other Non-audit Services Fees | 544 | 1 130 | 500 | 6 338 |
Taxation Compliance Services Fees | 2 558 | 3 488 | 2 320 | 1 500 |
Accrued Liabilities Deferred Income | 882 302 | 562 600 | 559 124 | 650 177 |
Accumulated Depreciation Impairment Property Plant Equipment | 409 158 | 516 568 | 601 037 | 571 167 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 25 672 | 60 526 | 96 572 |
Administrative Expenses | 2 544 234 | 2 136 506 | 2 203 002 | 2 568 423 |
Amounts Recoverable On Contracts | 3 669 891 | 3 310 994 | 3 493 591 | 2 791 234 |
Average Number Employees During Period | 13 | 15 | 15 | 14 |
Bank Borrowings | | 50 000 | 50 000 | |
Bank Borrowings Overdrafts | | 50 000 | 50 000 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 237 323 | 153 813 | 121 073 | 126 411 |
Cash Cash Equivalents Cash Flow Value | 3 355 189 | 4 433 558 | 6 286 392 | 6 200 870 |
Corporation Tax Payable | 42 370 | 195 460 | 434 021 | 153 121 |
Corporation Tax Recoverable | 208 004 | | | |
Cost Sales | 19 270 515 | 17 097 555 | 24 345 683 | 22 508 718 |
Creditors | 32 169 | 2 164 | 18 875 | 13 484 |
Current Tax For Period | 88 271 | 247 582 | 583 821 | 302 921 |
Deferred Tax Asset Debtors | | | 6 077 | 259 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 133 081 | -13 713 | -8 286 | -5 818 |
Depreciation Expense Property Plant Equipment | 87 665 | 106 516 | 87 496 | 26 875 |
Depreciation Impairment Expense Property Plant Equipment | 104 310 | 120 494 | 97 662 | 93 160 |
Dividends Paid | 599 935 | 300 000 | 607 601 | |
Dividends Paid Classified As Financing Activities | -599 935 | -300 000 | -607 601 | |
Dividends Paid On Shares Final | 599 935 | 300 000 | 607 601 | |
Finance Lease Liabilities Present Value Total | 117 644 | 53 086 | 18 875 | 13 484 |
Finance Lease Payments Owing Minimum Gross | 125 603 | 55 329 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -50 000 | | 50 000 |
Further Item Tax Increase Decrease Component Adjusting Items | -63 491 | | | |
Future Finance Charges On Finance Leases | 7 959 | 2 243 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 110 408 | 1 331 500 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 706 001 | -1 149 366 | 1 020 699 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -170 681 | -578 843 | 1 533 892 | 505 571 |
Gain Loss On Disposals Property Plant Equipment | 3 617 | 125 | 6 350 | 15 692 |
Government Grant Income | | 70 767 | | |
Gross Investment In Finance Leases | | | -46 800 | -65 675 |
Gross Profit Loss | 4 233 022 | 3 347 090 | 5 366 332 | 4 221 284 |
Income Taxes Paid Refund Classified As Operating Activities | -454 587 | 144 778 | -345 260 | -174 165 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 115 040 | -1 078 369 | -1 852 834 | 85 522 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -189 021 | -31 266 | | -398 020 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 120 494 | 97 662 | 93 160 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 888 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 8 725 | 6 851 | 2 938 | 2 580 |
Interest Income On Bank Deposits | 4 583 | 5 985 | 662 | 806 |
Interest Payable Similar Charges Finance Costs | 17 006 | 6 851 | 2 938 | 3 468 |
Interest Received Classified As Investing Activities | -4 583 | -5 985 | -662 | -806 |
Net Cash Flows From Used In Financing Activities | 718 085 | 314 558 | 615 570 | 55 391 |
Net Cash Flows From Used In Investing Activities | 19 350 | 19 562 | 53 514 | 56 557 |
Net Cash Flows From Used In Operating Activities | -1 852 475 | -1 412 489 | -2 521 918 | -26 426 |
Net Cash Generated From Operations | -2 324 068 | -1 274 562 | -2 870 116 | -204 059 |
Net Current Assets Liabilities | 4 399 274 | 5 228 260 | 7 257 816 | 9 000 129 |
Net Finance Income Costs | 4 583 | 5 985 | 662 | 806 |
Net Interest Paid Received Classified As Operating Activities | -17 006 | -6 851 | -2 938 | -3 468 |
Operating Profit Loss | 1 688 788 | 1 281 351 | 3 163 330 | 1 652 861 |
Other Creditors | 1 753 602 | 1 301 692 | 1 615 600 | 1 266 325 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 13 084 | 13 193 | 123 030 |
Other Disposals Property Plant Equipment | | 13 084 | 13 193 | 123 030 |
Other Interest Receivable Similar Income Finance Income | 4 583 | 5 985 | 662 | 806 |
Other Operating Income Format1 | | 70 767 | | |
Other Taxation Social Security Payable | 502 943 | 385 007 | 285 260 | 240 808 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -64 558 | -7 969 | -5 391 |
Payments Received On Account | 852 303 | 834 067 | 226 927 | 752 650 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 279 076 | 157 993 | 130 476 | 158 222 |
Prepayments Accrued Income | 76 292 | 74 860 | 81 573 | 95 668 |
Proceeds From Sales Property Plant Equipment | -3 617 | -125 | -6 350 | -15 692 |
Profit Loss | 1 658 656 | 1 077 882 | 2 585 519 | 1 751 116 |
Profit Loss On Ordinary Activities Before Tax | 1 676 365 | 1 280 485 | 3 161 054 | 1 650 199 |
Property Plant Equipment Gross Cost | 677 830 | 690 418 | 737 751 | 711 293 |
Provisions For Liabilities Balance Sheet Subtotal | 15 922 | 2 209 | | |
Purchase Property Plant Equipment | | -25 672 | -60 526 | -73 055 |
Social Security Costs | 116 905 | 107 138 | 141 294 | 129 170 |
Staff Costs Employee Benefits Expense | 1 423 050 | 1 157 996 | 1 293 694 | 1 399 115 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 15 922 | 2 209 | | |
Tax Expense Credit Applicable Tax Rate | 318 509 | 243 292 | 600 600 | 313 538 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -48 288 | -9 423 | -25 065 | -16 435 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 17 709 | 202 603 | 575 535 | -100 917 |
Total Assets Less Current Liabilities | 4 667 946 | 5 402 110 | 7 394 530 | 9 140 255 |
Total Borrowings | | 50 000 | 50 000 | |
Total Current Tax Expense Credit | -115 372 | 216 316 | 583 821 | -95 099 |
Total Operating Lease Payments | 17 341 | 4 651 | 1 615 | |
Trade Creditors Trade Payables | 800 853 | 1 002 636 | 2 548 457 | 1 304 709 |
Trade Debtors Trade Receivables | 1 550 130 | 1 153 299 | 1 437 733 | 1 371 453 |
Turnover Revenue | 23 503 537 | 20 444 645 | 29 712 015 | 26 730 002 |
Wages Salaries | 1 027 069 | 892 865 | 1 021 924 | 1 111 723 |
Company Contributions To Defined Benefit Plans Directors | 223 000 | 122 750 | 123 868 | 152 573 |
Director Remuneration | | 382 990 | 446 731 | 545 723 |
Director Remuneration Benefits Including Payments To Third Parties | 625 537 | 505 740 | 570 599 | 698 296 |