Profit & Loss |
Date of Accounts |
2013-03-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | |
Net Worth | 100 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 90 106 | 125 621 | 524 192 | 82 011 | 14 746 |
Current Assets | | 1 923 782 | 1 952 021 | 2 235 615 | 3 314 736 | 3 705 496 |
Debtors | | 1 773 833 | 1 818 939 | 1 710 684 | 3 232 275 | 3 690 300 |
Net Assets Liabilities | | -677 948 | -319 371 | 27 610 | 766 501 | 1 358 066 |
Other Debtors | | 70 357 | 63 781 | 104 216 | 259 008 | 341 056 |
Property Plant Equipment | | 623 594 | 564 767 | 666 237 | 485 266 | 886 088 |
Total Inventories | | 59 843 | 7 461 | 739 | 450 | 450 |
Cash Bank In Hand | 100 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 5 000 | 2 500 | 2 500 | 3 000 | 3 000 |
Fees For Non-audit Services | | 5 000 | 2 500 | 2 500 | 3 000 | 3 000 |
Accrued Liabilities Deferred Income | | 27 000 | 27 000 | 27 000 | 24 373 | 116 758 |
Accumulated Amortisation Impairment Intangible Assets | | 14 661 | 17 995 | 21 329 | 24 665 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 319 653 | 378 480 | 416 656 | 452 281 | 129 912 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 6 500 | | 1 016 000 |
Administration Support Average Number Employees | | 2 | | | | |
Administrative Expenses | | 410 569 | 368 062 | 778 786 | 216 632 | 534 318 |
Amortisation Expense Intangible Assets | | 3 334 | 3 334 | 3 334 | 4 959 | |
Amounts Owed By Group Undertakings Participating Interests | | | | | 316 205 | 846 704 |
Amounts Owed To Group Undertakings Participating Interests | | 1 663 648 | 1 252 134 | 622 416 | | |
Amount Specific Bank Loan | | 233 715 | 227 732 | 216 768 | | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 8 | | | | |
Bank Borrowings | | 5 488 | 6 125 | 6 686 | | |
Bank Borrowings Overdrafts | | 204 343 | 6 125 | 6 686 | | |
Bank Overdrafts | | 198 524 | | | 343 826 | 379 382 |
Business Divestiture Decrease In Amortisation Impairment Intangible Assets | | | | | | -24 665 |
Comprehensive Income Expense | | 320 123 | 358 577 | 346 981 | 738 891 | 591 565 |
Corporation Tax Payable | | | 28 368 | 87 799 | 242 984 | 154 555 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | 11 043 944 | 11 458 631 | 22 847 993 | 29 297 560 | 34 687 659 |
Cost Sales | | 11 474 422 | 11 940 183 | 23 917 512 | 30 659 349 | 37 052 705 |
Creditors | | 3 149 111 | 2 747 544 | 2 652 917 | 3 167 968 | 3 065 511 |
Current Tax For Period | | | 28 368 | 87 799 | 155 185 | |
Deferred Tax Asset Debtors | | 42 548 | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | -1 | -1 | -1 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 182 837 | 58 237 | -4 444 | -3 700 | 160 464 |
Deferred Tax Liabilities | | -42 548 | 15 688 | 11 243 | 7 543 | 168 007 |
Depreciation Expense Property Plant Equipment | | 75 155 | 53 868 | 40 731 | 30 666 | 132 058 |
Disposals Through Business Divestiture Intangible Assets | | | | | | 166 675 |
Distribution Average Number Employees | | 2 | | | | |
Distribution Costs | | 327 562 | 386 747 | 585 977 | 890 060 | 920 358 |
Fixed Assets | | 775 608 | 713 447 | 666 237 | 627 276 | 886 088 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 6 750 | 6 750 | 6 750 | 6 750 | |
Gain Loss On Disposals Property Plant Equipment | | | | -2 786 | | 256 875 |
Gross Profit Loss | | 1 004 829 | 1 173 042 | 1 740 507 | 1 845 719 | 2 625 061 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -28 443 | | -88 429 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 284 396 | 234 039 | 398 571 | -786 007 | -102 821 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 75 | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 182 837 | 58 236 | -4 445 | -3 700 | 160 464 |
Increase From Amortisation Charge For Year Intangible Assets | | | 3 334 | 3 334 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 58 827 | 45 690 | 38 961 | 132 058 |
Intangible Assets | | 152 014 | 148 680 | 145 346 | 142 010 | |
Intangible Assets Gross Cost | | 166 675 | 166 675 | 166 675 | 166 675 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 10 166 | 11 390 | 6 409 | | |
Interest Paid Classified As Operating Activities | | 10 166 | 11 390 | 6 409 | | |
Interest Payable Similar Charges Finance Costs | | 10 166 | 11 390 | 6 409 | | |
Net Cash Flows From Used In Financing Activities | | -10 678 | -5 983 | -10 964 | -216 768 | |
Net Cash Flows From Used In Investing Activities | | | | -4 600 | | -133 995 |
Net Cash Flows From Used In Operating Activities | | 295 074 | 240 022 | 414 135 | -569 239 | 31 174 |
Net Cash Generated From Operations | | 305 240 | 251 412 | 448 987 | -569 239 | 119 603 |
Net Current Assets Liabilities | | -1 225 329 | -795 523 | -417 302 | 146 768 | 639 985 |
Nominal Value Allotted Share Capital | | 100 | 100 | 100 | 100 | 100 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | |
Operating Profit Loss | | 513 126 | 456 571 | 439 605 | 890 376 | 495 154 |
Other Creditors | | 455 830 | 402 422 | 191 052 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 7 514 | | 454 427 |
Other Disposals Property Plant Equipment | | | | 12 200 | | 937 547 |
Other Operating Income Format1 | | 246 428 | 38 338 | 63 861 | 151 349 | -675 231 |
Other Taxation Social Security Payable | | 1 388 | 1 388 | -3 043 | 1 388 | 1 388 |
Par Value Share | 1 | | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | 10 419 | 28 325 | | | |
Proceeds From Sales Intangible Assets | | | | | | 142 010 |
Proceeds From Sales Property Plant Equipment | | | | 1 900 | | 739 995 |
Production Average Number Employees | | 4 | | | | |
Profit Loss | | 320 123 | 358 577 | 346 981 | 738 891 | 591 565 |
Profit Loss On Ordinary Activities Before Tax | | 502 960 | 445 181 | 430 410 | 890 376 | 752 029 |
Property Plant Equipment Gross Cost | | 943 247 | 943 247 | 1 104 222 | 937 547 | 1 016 000 |
Purchase Property Plant Equipment | | | | 6 500 | | 1 016 000 |
Raw Materials Consumables | | 59 843 | 7 461 | 739 | 450 | 450 |
Repayments Borrowings Classified As Financing Activities | | 10 678 | 5 983 | 10 964 | 216 768 | |
Revenue From Sale Goods | | 12 479 251 | 13 113 225 | 25 658 019 | 32 505 068 | 39 677 766 |
Social Security Costs | | 1 744 | | | | |
Staff Costs Employee Benefits Expense | | 23 350 | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 15 688 | 11 243 | 7 543 | 168 007 |
Tax Expense Credit Applicable Tax Rate | | 95 562 | 84 584 | 81 778 | 169 171 | 142 886 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -182 837 | -58 237 | 4 445 | 3 700 | -160 464 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | 87 275 | 2 021 | 1 576 | -17 686 | 17 578 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 182 837 | 86 604 | 83 429 | 151 485 | 160 464 |
Total Assets Less Current Liabilities | | -449 721 | -82 076 | 248 935 | 774 044 | 1 526 073 |
Total Current Tax Expense Credit | | | 28 368 | 87 874 | 155 185 | |
Total Deferred Tax Expense Credit | | 182 837 | 58 236 | -4 445 | -3 700 | |
Total Operating Lease Payments | | 15 290 | 7 452 | 6 750 | 6 750 | |
Trade Creditors Trade Payables | | 709 500 | 942 374 | 1 633 274 | 2 467 664 | 2 325 695 |
Trade Debtors Trade Receivables | | 1 650 509 | 1 726 833 | 1 606 468 | 2 657 062 | 2 502 540 |
Turnover Revenue | | 12 479 251 | 13 113 225 | 25 658 019 | 32 505 068 | 39 677 766 |
Wages Salaries | | 21 606 | | | | |
Director Remuneration | | 2 593 | | | | |
Number Shares Allotted | 100 | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | |