Profit & Loss |
Date of Accounts |
2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 5 873 174 | 262 342 | 292 113 | 324 845 |
Current Assets | | 264 399 | 300 724 | 326 929 |
Debtors | | 1 722 729 | 1 841 453 | 2 084 |
Net Assets Liabilities | | 10 436 476 | 10 181 606 | 9 579 628 |
Other Debtors | | 2 405 | 6 668 | 9 816 |
Property Plant Equipment | | 728 864 | 707 722 | 687 976 |
Total Inventories | | 344 254 | 507 524 | 379 220 |
|
Other Financial Data |
Accrued Income | | 10 946 | | 34 660 |
Accumulated Amortisation Impairment Intangible Assets | | 3 184 913 | 3 425 291 | 3 665 669 |
Accumulated Depreciation Impairment Property Plant Equipment | | 183 291 | 204 433 | 224 179 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 27 240 | 7 029 |
Administration Support Average Number Employees | | 10 | 10 | 9 |
Administrative Expenses | | 1 354 996 | 1 308 622 | 1 390 756 |
Amortisation Expense Intangible Assets | | 240 378 | 240 378 | 240 378 |
Amounts Owed To Related Parties | | 469 040 | 727 657 | 1 335 348 |
Applicable Tax Rate | | 19 | 19 | 22 |
Average Number Employees During Period | | 21 | 21 | 20 |
Cost Sales | | 12 985 327 | 15 298 036 | 15 353 088 |
Creditors | | 583 795 | 855 010 | 1 464 260 |
Current Tax For Period | | 180 105 | 285 001 | 351 593 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 6 797 | -1 162 | -813 |
Deferred Tax Liabilities | | 32 001 | 30 848 | 30 026 |
Depreciation Amortisation Expense | | 271 109 | 273 431 | 274 878 |
Depreciation Expense Property Plant Equipment | | 30 731 | 33 053 | 34 500 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -17 154 | -3 888 |
Disposals Property Plant Equipment | | | -20 750 | -6 395 |
Dividends Paid | | -148 540 | -261 204 | -609 103 |
Dividends Paid Classified As Financing Activities | | -148 540 | -261 204 | -609 103 |
Fixed Assets | | 10 787 873 | 10 766 731 | 10 746 985 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 14 961 | 28 929 | 26 180 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 28 049 | 120 522 | -70 862 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 51 555 | 118 724 | 92 310 |
Gain Loss In Cash Flows From Change In Inventories | | -61 995 | 163 270 | -128 304 |
Gain Loss On Disposals Property Plant Equipment | | 420 | 6 004 | 502 |
Gross Profit Loss | | 1 851 137 | 2 541 343 | 2 545 814 |
Income Taxes Paid Refund Classified As Operating Activities | | 217 261 | 156 159 | 425 426 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 621 179 | 909 053 | 558 245 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 1 579 |
Increase Decrease In Existing Provisions | | | -1 163 | -813 |
Increase From Amortisation Charge For Year Intangible Assets | | | 240 378 | 240 378 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 21 142 | 19 746 |
Intangible Assets | | 1 682 648 | 1 442 270 | 1 201 892 |
Intangible Assets Gross Cost | | 4 867 561 | 4 867 561 | 4 867 561 |
Interest Income On Bank Deposits | | 437 | 4 859 | 213 668 |
Interest Received Classified As Investing Activities | | 585 | 4 859 | 213 668 |
Interest Received Classified As Operating Activities | | 585 | 4 859 | 213 668 |
Investments Fixed Assets | | 10 059 009 | 10 059 009 | 10 059 009 |
Investments In Subsidiaries | | 10 059 009 | 10 059 009 | 10 059 009 |
Minimum Operating Lease Payments Recognised As Expense | | 29 240 | 33 338 | 34 540 |
Net Cash Flows From Used In Investing Activities | | -4 911 | -19 737 | 198 208 |
Net Cash Flows From Used In Operating Activities | | 774 630 | 1 189 994 | 969 140 |
Net Cash Generated From Operations | | 991 891 | 1 346 153 | 1 394 566 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 953 402 | 1 507 625 | 1 429 434 |
Net Current Assets Liabilities | | -319 396 | -554 286 | -1 137 331 |
Number Shares Issued Fully Paid | | 16 240 | 16 240 | 16 240 |
Operating Profit Loss | | 682 713 | 1 240 198 | 1 155 058 |
Other Creditors | | 56 807 | 69 393 | 70 718 |
Other Departments Average Number Employees | | 2 | 2 | 2 |
Other Finance Income | | 148 | | |
Other Interest Receivable Similar Income Finance Income | | 585 | 4 859 | 213 668 |
Other Inventories | | 344 254 | 507 524 | 379 220 |
Other Operating Income Format1 | | 186 572 | 7 477 | |
Other Payables Accrued Expenses | | 50 576 | 50 576 | 50 576 |
Other Remaining Operating Income | | 186 572 | 7 477 | |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 |
Par Value Share | | | 0 | 0 |
Pension Costs Defined Contribution Plan | | 41 567 | 36 703 | 35 581 |
Prepayments | | 2 057 | 1 943 | 2 084 |
Proceeds From Sales Property Plant Equipment | | 900 | 9 600 | 3 009 |
Profit Loss | | 496 396 | 961 218 | 1 016 367 |
Profit Loss Attributable To Owners Parent | | 496 396 | 961 218 | 1 016 367 |
Profit Loss On Ordinary Activities Before Tax | | 683 298 | 1 245 057 | 1 368 726 |
Property Plant Equipment Gross Cost | | 912 155 | 912 155 | 912 155 |
Provisions | | 32 001 | 30 838 | 30 026 |
Provisions For Liabilities Balance Sheet Subtotal | | 32 001 | 30 839 | 30 026 |
Purchase Property Plant Equipment | | -6 396 | -34 196 | -18 469 |
Revenue From Sale Goods | | 14 836 464 | 17 839 379 | 17 898 902 |
Sales Marketing Distribution Average Number Employees | | 9 | 9 | 9 |
Social Security Costs | | 80 177 | 75 527 | 83 674 |
Staff Costs Employee Benefits Expense | | 837 881 | 785 942 | 834 190 |
Taxation Social Security Payable | | 1 200 | 1 199 | 1 200 |
Tax Expense Credit Applicable Tax Rate | | 129 827 | 236 561 | 294 276 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -181 | -1 693 | -894 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 49 576 | 49 250 | 57 593 |
Tax Increase Decrease From Other Short-term Timing Differences | | 7 680 | -279 | -195 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 186 902 | 283 839 | 352 359 |
Total Assets Less Current Liabilities | | 10 468 477 | 10 212 445 | 9 609 654 |
Total Operating Lease Payments | | 29 240 | 33 338 | 39 100 |
Trade Creditors Trade Payables | | 284 640 | 400 799 | 271 747 |
Trade Debtors Trade Receivables | | 1 702 208 | 1 825 066 | 1 880 176 |
Turnover Revenue | | 14 836 464 | 17 839 379 | 17 898 902 |
Wages Salaries | | 716 137 | 673 712 | 714 935 |
Amount Specific Advance Or Credit Directors | -46 050 | -45 644 | -69 393 | -68 528 |
Amount Specific Advance Or Credit Made In Period Directors | | 78 943 | 107 462 | 116 867 |
Amount Specific Advance Or Credit Repaid In Period Directors | | -78 537 | -131 211 | -116 002 |
Company Contributions To Money Purchase Plans Directors | | 15 000 | 8 166 | 5 333 |
Director Remuneration | | 35 425 | 2 500 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 |