Profit & Loss |
Date of Accounts |
2014-09-30 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | |
Net Worth | 3 677 | 73 438 | 589 506 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 36 599 | 65 930 | 98 897 | | | | | | |
Cash Bank On Hand | | | 98 897 | 255 319 | 176 048 | 166 584 | 241 150 | 65 596 | 182 294 |
Current Assets | 512 870 | 843 444 | 1 507 103 | 2 821 086 | 3 143 730 | 3 851 495 | 4 921 673 | 7 677 875 | 7 200 964 |
Debtors | 324 254 | 700 217 | 1 144 889 | 1 617 227 | 1 591 764 | 1 805 771 | 2 007 619 | 4 387 802 | 4 312 308 |
Net Assets Liabilities | | | 589 506 | 920 950 | 1 227 154 | 1 657 503 | 1 796 379 | 2 089 333 | 2 101 944 |
Net Assets Liabilities Including Pension Asset Liability | 3 677 | 73 438 | 589 506 | | | | | | |
Other Debtors | | | 245 452 | 36 302 | 267 379 | 687 467 | 167 332 | 1 477 859 | 438 140 |
Property Plant Equipment | | | 325 599 | 400 844 | 308 003 | 553 306 | 776 838 | 703 058 | 733 666 |
Stocks Inventory | 152 017 | 77 297 | 263 317 | | | | | | |
Tangible Fixed Assets | 162 155 | 308 089 | 325 599 | | | | | | |
Total Inventories | | | 263 317 | 948 540 | 1 375 918 | 1 879 140 | 2 672 904 | 3 224 477 | 2 706 362 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | 3 676 | 73 437 | 589 505 | | | | | | |
Shareholder Funds | 3 677 | 73 438 | 589 506 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 10 000 |
Director Remuneration | | | | | | | | 95 280 | 95 255 |
Dividend Recommended By Directors | | | | | | | | | 170 000 |
Accrued Liabilities | | | 23 297 | 60 816 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 17 511 | 142 650 | 245 993 | 327 758 | 420 564 | 499 369 | 572 707 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 49 239 | -1 324 | | 24 673 |
Administrative Expenses | | | | | | | | 1 459 272 | 1 737 924 |
Amounts Owed By Group Undertakings | | | 293 369 | 576 907 | 390 966 | 296 355 | 509 886 | 506 713 | 372 227 |
Amounts Owed To Group Undertakings | | | | 630 505 | 360 027 | 144 738 | | | 500 082 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | 3 | 1 | | 15 | 12 | 10 | 16 |
Bank Borrowings | | | | | | | | 1 293 900 | 982 937 |
Bank Borrowings Overdrafts | | | | | | | 1 311 640 | 982 943 | 660 772 |
Bank Overdrafts | | | | | | | | 2 653 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 62 943 | |
Cash Receipts From Government Grants | | | | | | | | -3 454 | -5 473 |
Comprehensive Income Expense | | | | | | | | 352 954 | 182 610 |
Corporation Tax Payable | | | 122 701 | 104 944 | | | | 96 773 | 159 640 |
Cost Sales | | | | | | | | 22 198 620 | 21 255 646 |
Creditors | | | 64 972 | 43 682 | 15 709 | 2 654 154 | 1 312 346 | 982 943 | 688 852 |
Creditors Due After One Year | 110 921 | 292 056 | 64 972 | | | | | | |
Creditors Due Within One Year | 542 340 | 746 618 | 1 121 954 | | | | | | |
Current Tax For Period | | | | | | | | 61 482 | 62 868 |
Deferred Tax Liabilities | | | | | 43 905 | 93 144 | 91 820 | 56 529 | 81 202 |
Depreciation Amortisation Expense | | | | | | | | 78 805 | 73 338 |
Depreciation Expense Property Plant Equipment | | | | | | | | 76 658 | 71 599 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 17 511 | | | 72 598 | | |
Disposals Property Plant Equipment | | | | 45 080 | | | 723 467 | | |
Dividend Per Share Interim | | | | | | | | | 170 000 |
Dividends Paid | | | | | | | | 60 000 | 170 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -60 000 | -170 000 |
Dividends Paid On Shares Interim | | | | | | | | 60 000 | 170 000 |
Finance Lease Liabilities Present Value Total | | | 64 972 | 43 682 | 15 709 | 15 709 | 706 | 706 | 28 080 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 1 626 | 75 825 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 47 772 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 2 563 495 | 38 820 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -2 560 611 | -70 600 |
Gross Profit Loss | | | | | | | | 1 768 851 | 2 044 103 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -48 628 | -1 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -178 207 | 119 351 |
Increase Decrease In Property Plant Equipment | | | | 29 500 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 551 573 | -518 115 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 142 650 | 103 343 | 81 765 | 165 404 | 78 805 | 73 338 |
Interest Expense On Loan Capital | | | | | | | | 16 755 | 17 246 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 747 | 5 724 |
Interest Paid Classified As Operating Activities | | | | | | | | -84 236 | -93 071 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 85 983 | 98 795 |
Issue Equity Instruments | | | | | | | | | 1 |
Merchandise | | | | | | | | 3 224 477 | 2 706 362 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 69 105 | 660 745 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 186 | 44 254 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 108 916 | -824 350 |
Net Cash Generated From Operations | | | | | | | | -25 695 | -923 146 |
Net Current Assets Liabilities | -29 470 | 96 826 | 385 149 | 637 882 | 978 765 | 1 197 341 | 2 423 707 | 2 425 747 | 2 138 332 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -1 386 | |
Number Shares Allotted | | 1 | 1 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 1 |
Operating Profit Loss | | | | | | | | 499 033 | 368 946 |
Other Creditors | | | | 60 816 | 106 545 | 269 396 | 559 750 | 773 850 | 370 357 |
Other Deferred Tax Expense Credit | | | | | | | | | 24 673 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 1 386 | |
Other Operating Income Format1 | | | | | | | | 189 454 | 62 767 |
Other Remaining Borrowings | | | | | | | | 205 800 | 30 800 |
Other Taxation Social Security Payable | | | 43 840 | 6 419 | 165 608 | 136 819 | 89 567 | 1 455 021 | 1 311 038 |
Par Value Share | | 1 | 1 | | | | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 11 346 | 11 041 |
Prepayments | | | 16 307 | 30 137 | | | | 90 649 | 172 597 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -205 800 | |
Proceeds From Issuing Shares | | | | | | | | | -1 |
Profit Loss | | | | | | | | 352 954 | 182 610 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 414 436 | 270 151 |
Property Plant Equipment Gross Cost | | | 343 110 | 543 494 | 553 996 | 881 064 | 1 197 402 | 1 202 427 | 1 306 373 |
Provisions | | | | | 43 905 | 93 144 | 91 820 | 56 529 | 81 202 |
Provisions For Liabilities Balance Sheet Subtotal | | | 56 270 | 74 094 | 43 905 | 93 144 | 91 820 | 56 529 | 81 202 |
Provisions For Liabilities Charges | 18 087 | 39 421 | 56 270 | | | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | -3 453 | -5 474 |
Purchase Property Plant Equipment | | | | | | | | -5 025 | -49 728 |
Recoverable Value-added Tax | | | 149 028 | 209 653 | | | | 1 287 427 | 1 690 931 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -214 905 | -490 746 |
Secured Debts | | | 70 980 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | | |
Social Security Costs | | | | | | | | 81 233 | 112 498 |
Staff Costs Employee Benefits Expense | | | | | | | | 828 156 | 966 048 |
Tangible Fixed Assets Additions | | 248 195 | 320 008 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 234 202 | 482 397 | 343 110 | | | | | | |
Tangible Fixed Assets Depreciation | 72 047 | 174 308 | 17 511 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 102 261 | 11 360 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 168 157 | | | | | | |
Tangible Fixed Assets Disposals | | | 459 295 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 78 743 | 51 329 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 13 013 | -4 796 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 5 016 | 16 335 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 61 482 | 87 541 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 245 464 | 10 502 | 327 068 | 1 039 805 | 5 025 | 103 946 |
Total Assets Less Current Liabilities | 132 685 | 404 915 | 710 748 | 1 038 726 | 1 286 768 | 1 750 647 | 3 200 545 | 3 128 805 | 2 871 998 |
Total Borrowings | | | | | | | | 519 410 | 352 965 |
Total Operating Lease Payments | | | | | | | | 25 257 | 39 744 |
Trade Creditors Trade Payables | | | 766 000 | 1 352 547 | 1 504 812 | 2 087 492 | 1 627 146 | 2 708 941 | 2 350 477 |
Trade Debtors Trade Receivables | | | 440 733 | 764 228 | 933 419 | 1 118 304 | 1 330 401 | 2 403 230 | 1 638 413 |
Turnover Revenue | | | | | | | | 23 967 471 | 23 299 749 |
Wages Salaries | | | | | | | | 735 577 | 842 509 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | -35 291 | |
Fixed Assets | 162 155 | 308 089 | | | | 553 306 | 776 838 | | |
Investments In Group Undertakings | | | | | | | -113 055 | | |