Profit & Loss |
Date of Accounts |
2015-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 |
Currency |
| | | | |
Net Worth | 980 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 64 | 24 | 64 | 2 773 |
Current Assets | 1 788 | 7 409 | 167 291 | 183 300 | 271 698 |
Debtors | | 7 345 | 167 267 | 183 236 | 268 925 |
Net Assets Liabilities | | 5 797 | 135 439 | 128 239 | 202 922 |
Other Debtors | | 358 | 167 267 | 167 267 | 171 244 |
Total Inventories | | | | 192 272 | 729 931 |
|
Capital & Reserves |
Called Up Share Capital | 1 430 | | | | |
Profit Loss Account Reserve | -450 | | | | |
Shareholder Funds | 980 | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 1 008 | 1 200 |
Accumulated Amortisation Impairment Intangible Assets | | | | 12 962 | 19 424 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 132 181 | 992 348 |
Additional Provisions Increase From New Provisions Recognised | | | | | 30 421 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 484 473 |
Administration Support Average Number Employees | | | | 23 | 26 |
Administrative Expenses | | | | 2 912 595 | 3 307 611 |
Amortisation Expense Intangible Assets | | | | 6 463 | 6 462 |
Amortisation Government Grants | | | | | -272 575 |
Amortisation Rate Used For Intangible Assets | | | | | 10 |
Amounts Owed By Group Undertakings | | | | 15 969 | 70 469 |
Amounts Owed By Group Undertakings Participating Interests | | 6 987 | | 15 969 | |
Amounts Owed To Directors | | | | 15 705 | 10 005 |
Amounts Owed To Group Undertakings | | | | 39 581 | 34 377 |
Amounts Owed To Group Undertakings Participating Interests | | | 75 | 39 581 | |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 74 | 88 |
Balances Amounts Owed By Related Parties | | 6 987 | 166 909 | 15 969 | 70 469 |
Balances Amounts Owed To Related Parties | | | | 39 581 | 34 377 |
Bank Borrowings Overdrafts | | | | 2 292 680 | 1 984 333 |
Bank Overdrafts | | | | 2 222 254 | 1 877 946 |
Cash Cash Equivalents | | | | -1 989 821 | -1 493 994 |
Cash Cash Equivalents Cash Flow Value | | | | -1 989 821 | -1 493 994 |
Comprehensive Income Expense | | | | 259 350 | 505 906 |
Corporation Tax Payable | | | 31 518 | 262 936 | 344 |
Cost Sales | | | | 9 066 056 | 12 862 468 |
Creditors | | 2 472 | 32 667 | 56 294 | 70 060 |
Current Tax For Period | | | | 262 936 | 271 086 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 45 990 | 30 421 |
Deferred Tax Liabilities | | | | 175 134 | 205 555 |
Depreciation Expense Property Plant Equipment | | | | 236 633 | 326 897 |
Depreciation Rate Used For Property Plant Equipment | | | | | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 61 925 |
Disposals Property Plant Equipment | | | | | 113 998 |
Distribution Average Number Employees | | | | 39 | 45 |
Dividends Paid | | | | 266 550 | 431 223 |
Dividends Paid Classified As Financing Activities | | | | 751 170 | 1 000 269 |
Dividends Paid On Shares | | | | 751 170 | 1 000 269 |
Finance Lease Liabilities Present Value Total | | | | 572 728 | 565 772 |
Finance Lease Payments Owing Minimum Gross | | | | 572 728 | 565 772 |
Fixed Assets | | 860 | 815 | 1 233 | 1 418 588 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 147 736 | 1 295 187 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | -414 597 | -188 166 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -360 837 | 778 937 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 731 684 | -795 085 |
Gain Loss In Cash Flows From Change In Inventories | | | | -192 272 | -537 659 |
Gain Loss On Disposals Property Plant Equipment | | | | -16 536 | -10 092 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 54 | 5 775 |
Government Grant Income | | | | | 18 164 |
Gross Profit Loss | | | | 4 462 431 | -11 208 |
Income Expense Recognised Directly In Equity | | | | -266 550 | -431 223 |
Income From Related Parties | | | | 39 581 | 250 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 136 447 | 247 486 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -2 028 071 | 495 827 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 9 120 | -12 788 |
Increase Decrease In Net Debt From Cash Flows | | | | | 1 493 788 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 6 462 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 326 897 |
Intangible Assets | | | | 51 663 | 45 201 |
Intangible Assets Gross Cost | | | | | 64 625 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 4 875 | 5 261 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 34 213 | 52 327 |
Interest Income On Bank Deposits | | | | | 18 |
Interest Paid Classified As Operating Activities | | | | 41 881 | 58 446 |
Interest Payable Similar Charges Finance Costs | | | | 41 881 | 58 446 |
Interest Received Classified As Operating Activities | | | | | 1 338 |
Investments | | 860 | 815 | 1 233 | 1 284 |
Investments Fixed Assets | 830 | 860 | 815 | 1 233 | 1 284 |
Investments In Group Undertakings | | | | 1 233 | 1 284 |
Investments In Group Undertakings Participating Interests | | 860 | 815 | 1 233 | |
Issue Equity Instruments | | | | | 9 |
Net Cash Flows From Used In Financing Activities | | | | -359 682 | 1 261 930 |
Net Cash Flows From Used In Investing Activities | | | | -600 139 | -442 492 |
Net Cash Flows From Used In Operating Activities | | | | -1 068 250 | -323 611 |
Net Cash Generated From Operations | | | | -889 922 | -19 017 |
Net Current Assets Liabilities | 150 | 4 937 | 134 624 | 127 006 | 201 638 |
Net Debt Funds | | | | 2 995 583 | 4 489 371 |
Net Deferred Tax Liability Asset | | | | 175 134 | 205 555 |
Number Shares Issued Fully Paid | | | | 1 430 | 1 430 |
Operating Profit Loss | | | | -1 066 | 3 807 |
Other Creditors | | 2 280 | 1 074 | 16 713 | 2 868 |
Other Distributions To Owners Decrease Increase In Equity | | | | 180 071 | 174 874 |
Other Finance Costs | | | | 2 793 | 858 |
Other Finance Income | | | | | 1 320 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 338 |
Other Operating Income Format1 | | | | | 272 575 |
Other Taxation Social Security Payable | | | | 314 907 | 18 026 |
Par Value Share | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -277 981 | 44 456 |
Payments Received On Account | | | | 5 000 | |
Payments To Related Parties | | | | 15 969 | 5 204 |
Pension Costs Defined Contribution Plan | | | | 24 388 | 36 181 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 24 388 | 36 181 |
Prepayments Accrued Income | | | | 521 542 | 1 055 264 |
Proceeds From Borrowings Classified As Financing Activities | | | | 113 507 | 2 034 071 |
Proceeds From Government Grants Classified As Financing Activities | | | | | 272 575 |
Proceeds From Issuing Shares | | | | | 9 |
Proceeds From Sales Property Plant Equipment | | | | 7 249 | 41 981 |
Production Average Number Employees | | | | | 3 |
Profit Loss | | | | 259 350 | 505 906 |
Profit Loss Attributable To Non-controlling Interests | | | | -213 237 | 176 708 |
Profit Loss Attributable To Owners Parent | | | | 976 672 | 482 961 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 507 955 | 594 972 |
Property Plant Equipment Gross Cost | | | | 1 995 260 | 2 365 735 |
Provisions | | | | 175 134 | 205 555 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 175 134 | 205 555 |
Purchase Property Plant Equipment | | | | 607 388 | 484 473 |
Raw Materials | | | | 192 272 | 728 850 |
Revenue From Rendering Services | | | | 11 057 445 | 11 526 667 |
Revenue From Sale Goods | | | | 2 471 042 | 5 022 917 |
Social Security Costs | | | | 151 510 | 188 611 |
Staff Costs Employee Benefits Expense | | | | 2 649 037 | 4 160 126 |
Tax Decrease From Utilisation Tax Losses | | | | 142 | 15 618 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 49 499 | 95 464 |
Tax Expense Credit Applicable Tax Rate | | | | 336 014 | 208 505 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | 23 988 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 5 529 | -29 550 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 9 711 | 11 112 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 7 314 | 185 745 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 318 046 | 288 719 |
Total Assets Less Current Liabilities | | 5 797 | 135 439 | 128 239 | 202 922 |
Total Current Tax Expense Credit | | | | 272 056 | 258 298 |
Total Operating Lease Payments | | | | 98 025 | 98 560 |
Trade Creditors Trade Payables | | 192 | | 1 260 067 | 3 240 |
Trade Debtors Trade Receivables | | | | 3 747 368 | 27 212 |
Turnover Revenue | | | | 13 528 487 | 16 549 584 |
Wages Salaries | | | | 2 473 139 | 3 935 334 |
Work In Progress | | | | | 1 081 |
Creditors Due Within One Year | 1 638 | | | | |
Advances Credits Directors | | 1 368 | 114 | 15 705 | 13 224 |
Advances Credits Made In Period Directors | | 27 462 | 14 154 | 15 591 | 4 270 |
Advances Credits Repaid In Period Directors | | 24 000 | 12 900 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 800 |
Director Remuneration | | | | 81 104 | 79 213 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 147 587 | 243 018 |
Net Assets Liability Excluding Pension Asset Liability | 980 | | | | |
Number Shares Allotted | 1 430 | | | | |
Share Capital Allotted Called Up Paid | 1 430 | | | | |