Profit & Loss |
Date of Accounts |
2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | | | | |
Net Worth | 550 000 | 549 994 | 549 994 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 4 | 4 | 4 | 175 532 | 228 276 | 113 247 |
Current Assets | 104 011 | 100 006 | 100 006 | 100 006 | 565 670 | 179 698 | 232 826 | 117 939 |
Debtors | 104 001 | 100 002 | 100 002 | 100 002 | 565 666 | 4 166 | 4 550 | 4 692 |
Net Assets Liabilities | | | | | | 755 644 | 829 330 | 895 466 |
Other Debtors | | | 2 | 2 | 2 | 4 166 | 309 545 | 127 738 |
Property Plant Equipment | | | | | | 1 702 321 | 1 690 801 | 2 376 988 |
Total Inventories | | | | | | 1 118 815 | 1 139 276 | 1 156 111 |
Cash Bank In Hand | 10 | 4 | 4 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 550 000 | 550 000 | 550 000 | | | | | |
Profit Loss Account Reserve | | -6 | -6 | | | | | |
Shareholder Funds | 550 000 | 549 994 | 549 994 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 18 505 | 13 650 | 16 720 |
Taxation Compliance Services Fees | | | | | | 2 525 | 1 950 | 2 270 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 21 588 | 86 099 | 150 610 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 23 930 | 35 450 | 46 970 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 415 927 | 697 707 |
Administration Support Average Number Employees | | | | | | 39 | 44 | 42 |
Administrative Expenses | | | | | | 3 756 148 | 4 663 702 | 5 256 447 |
Amortisation Expense Intangible Assets | | | | | | 21 588 | 64 511 | 64 511 |
Amounts Owed By Related Parties | | | 100 000 | 100 000 | | | | |
Amounts Owed To Group Undertakings | | | 10 | 10 | | | | |
Amounts Owed To Related Parties | | | | | | 1 031 020 | 1 696 409 | 2 956 478 |
Amount Specific Bank Loan | | | | | | 1 030 087 | 943 743 | 363 631 |
Applicable Tax Rate | | | | | | 19 | 19 | 22 |
Average Number Employees During Period | | | | | | 94 | 104 | 106 |
Balances With Banks | | | | | | 175 532 | 228 276 | 113 247 |
Bank Borrowings | | | | | | 1 311 699 | 850 355 | 410 558 |
Cash Cash Equivalents | | | 4 | 4 | 4 | | 228 276 | 113 247 |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 564 553 | 3 952 732 | |
Comprehensive Income Expense | | | | | | 374 094 | 467 686 | 526 136 |
Cost Sales | | | | | | 15 273 494 | 20 801 985 | 19 960 712 |
Creditors | | | 10 | 10 | | 936 699 | 1 747 669 | 920 902 |
Current Tax For Period | | | | | | 183 256 | 507 753 | 1 096 197 |
Decrease In Non-controlling Interest In Subsidiaries Decrease In Equity | | | | | | -479 976 | | |
Deferred Income | | | | | | 168 038 | 181 628 | 147 363 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 276 046 | 59 105 | 13 845 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 256 766 | 187 084 | 85 471 |
Deferred Tax Liabilities | | | | | | 2 053 | 2 161 | 2 286 |
Depreciation Amortisation Expense | | | | | | 563 433 | 787 830 | 932 937 |
Depreciation Expense Property Plant Equipment | | | | | | 541 845 | 723 319 | 868 426 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -97 013 | -87 709 |
Disposals Property Plant Equipment | | | | | | | -119 622 | -109 812 |
Dividend Per Share Interim | | | | | | 138 | 0 | 0 |
Dividends Paid | | | | | | -359 400 | -394 000 | -460 000 |
Dividends Paid Classified As Financing Activities | | | | -161 200 | -265 050 | -386 976 | -394 000 | -460 000 |
Dividends Paid On Shares Interim | | | | | | 386 976 | 394 000 | 460 000 |
Dividends Received Classified As Investing Activities | | | | -161 200 | -730 724 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 120 403 | 182 733 | 177 027 |
Finance Lease Payments Owing Minimum Gross | | | | | | 427 621 | 623 419 | 540 008 |
Fixed Assets | | | | | | 3 477 420 | 3 465 900 | 4 152 087 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 10 011 | 9 832 | 8 938 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 345 268 | 435 546 | -34 833 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -798 189 | 1 689 056 | 20 001 |
Gain Loss In Cash Flows From Change In Deferred Items | | | | | | 21 949 | -41 207 | -41 232 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 642 271 | 20 461 | 16 835 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 35 331 | 10 585 | 849 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 1 502 | -1 444 | -7 907 |
Government Grant Income | | | | | | 41 265 | 41 205 | 41 232 |
Gross Profit Loss | | | | | | 6 440 763 | 9 045 866 | 11 036 701 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 171 439 | 345 936 | 632 948 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 14 405 | 1 388 179 | 2 176 897 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -26 395 | -998 | -2 153 |
Increase Decrease In Current Tax From Unrecognised Tax Loss Or Credit | | | | | | | -82 043 | -31 499 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | | -29 643 | -998 | 31 096 |
Increase Decrease In Existing Provisions | | | | | | | 108 | 125 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | 1 814 000 | 2 940 420 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 64 511 | 64 511 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 11 520 | 11 520 |
Increase In Non-controlling Interest In Subsidiaries That Does Not Result In Loss Control Increase In Total Equity | | | | | | 474 917 | | |
Intangible Assets | | | | | | 623 519 | 559 008 | 494 497 |
Intangible Assets Gross Cost | | | | | | 645 107 | 645 107 | 645 107 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 32 424 | 11 202 | 40 972 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 10 536 | 13 578 | 19 621 |
Interest Paid Classified As Financing Activities | | | | | | -42 960 | -24 780 | -60 593 |
Interest Paid Classified As Operating Activities | | | | | | 42 960 | 24 780 | 60 593 |
Interest Payable Similar Charges Finance Costs | | | | | | 42 960 | 24 780 | 60 593 |
Interest Received Classified As Investing Activities | | | | | | | | 18 644 |
Interest Received Classified As Operating Activities | | | | | | | | 18 644 |
Investments Fixed Assets | 449 998 | 449 998 | 449 998 | 449 998 | 175 099 | 1 775 099 | 1 775 099 | 1 775 099 |
Investments In Subsidiaries | | | | 449 998 | 175 099 | 1 775 099 | 1 775 099 | 1 775 099 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | 4 791 | 10 011 | 9 972 |
Net Cash Flows From Used In Financing Activities | | | | 161 200 | 265 050 | -838 611 | -844 601 | -1 284 117 |
Net Cash Flows From Used In Investing Activities | | | | -161 200 | -730 724 | -2 752 662 | -1 306 720 | -2 546 711 |
Net Cash Flows From Used In Operating Activities | | | | | | 3 605 678 | 3 539 500 | 6 007 725 |
Net Cash Generated From Operations | | | | | | 3 777 117 | 3 885 436 | 6 640 673 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | 3 253 982 | 5 200 614 | 6 753 574 |
Net Current Assets Liabilities | 100 002 | 99 996 | 99 996 | 99 996 | 565 670 | -1 783 024 | -1 784 054 | -3 018 777 |
Net Debt Funds | | | | | | 631 845 | 2 010 570 | 4 950 990 |
Net Finance Income Costs | | | | 161 200 | 730 724 | | | |
New Finance Leases | | | | | | | -435 275 | |
Nominal Value Allotted Share Capital | | | | | | 550 000 | 550 000 | 550 000 |
Number Shares Issued Fully Paid | | | | | | 1 100 000 | 1 100 000 | 1 100 000 |
Operating Profit Loss | | | | | | 2 725 880 | 4 423 369 | 5 821 486 |
Other Creditors | | | | | | 67 749 | 140 908 | 107 172 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 18 644 |
Other Inventories | | | | | | 1 118 815 | 1 139 276 | 1 156 111 |
Other Operating Income Format1 | | | | | | 41 265 | 41 205 | 41 232 |
Other Payables Accrued Expenses | | | | | | 50 000 | 975 304 | 21 600 |
Ownership Interest In Subsidiary Percent | | | | | | 100 | 100 | 100 |
Par Value Share | 1 | 1 | 1 | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -85 991 | -239 477 | -48 727 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | | | | -1 169 088 | | |
Pension Costs Defined Contribution Plan | | | | | | 229 065 | 190 676 | 223 334 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | | | |
Prepayments | | | | | | 53 983 | 65 890 | 87 980 |
Proceeds From Sales Property Plant Equipment | | | | | | 58 500 | 35 274 | 22 952 |
Production Average Number Employees | | | | | | 55 | 60 | 64 |
Profit Loss | | | | 161 200 | 455 825 | 374 094 | 467 686 | 526 136 |
Profit Loss Attributable To Non-controlling Interests | | | | | | 32 635 | | |
Profit Loss Attributable To Owners Parent | | | | | | 1 963 860 | 3 645 563 | 4 586 052 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 682 920 | 4 398 589 | 5 779 537 |
Property Plant Equipment Gross Cost | | | | | | 1 726 251 | 1 726 251 | 2 423 958 |
Provisions | | | | | | 2 053 | 2 161 | 2 286 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 2 053 | 2 161 | 2 286 |
Purchase Property Plant Equipment | | | | | | -1 642 074 | -1 341 994 | -2 588 307 |
Rental Income From Investment Property | | | | | | 18 380 | 12 152 | 18 308 |
Repayments Borrowings Classified As Financing Activities | | | | | | -322 684 | -186 344 | -714 797 |
Revenue From Sale Goods | | | | | | 21 695 877 | 29 835 699 | 30 979 105 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | 2 014 002 |
Social Security Costs | | | | | | 268 787 | 359 980 | 393 883 |
Staff Costs Employee Benefits Expense | | | | | | 3 302 678 | 4 049 297 | 4 705 872 |
Taxation Social Security Payable | | | | | | 150 024 | 7 078 | 8 263 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | -144 881 | -7 829 | -8 871 |
Tax Expense Credit Applicable Tax Rate | | | | | | 509 755 | 835 732 | 1 243 756 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | 13 019 | -75 890 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -51 301 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 62 129 | 24 949 | 1 754 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 686 425 | 753 026 | 1 193 485 |
Total Assets Less Current Liabilities | 550 000 | 549 994 | 549 994 | 549 994 | 740 769 | 1 694 396 | 1 681 846 | 1 133 310 |
Total Borrowings | | | | | | 1 618 917 | 850 355 | 773 539 |
Total Deferred Tax Expense Credit | | | | | | 529 564 | 246 271 | 99 441 |
Trade Creditors Trade Payables | | | | | | 58 427 | 3 737 076 | 3 841 352 |
Trade Debtors Trade Receivables | | | | | | 3 666 899 | 5 336 497 | 4 692 |
Turnover Revenue | | | | | | 21 714 257 | 29 847 851 | 30 997 413 |
Unpaid Contributions To Pension Schemes | | | | | | 12 159 | 13 812 | 16 892 |
Wages Salaries | | | | | | 2 804 826 | 3 498 641 | 4 088 655 |
Company Contributions To Money Purchase Plans Directors | | | | | | 85 000 | 40 000 | 145 000 |
Director Remuneration | | | | | | 24 342 | 24 604 | 39 612 |
Accounting Period Subsidiary | 2 014 | 2 015 | 2 016 | | | | | |
Creditors Due Within One Year | 4 009 | 10 | 10 | | | | | |
Number Shares Allotted | 200 000 | 200 000 | 550 000 | | | | | |
Share Capital Allotted Called Up Paid | 200 000 | 200 000 | 275 000 | | | | | |
Advances Credits Directors | 1 | | | | | | | |