Profit & Loss |
Date of Accounts |
2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 644 153 | 2 495 398 | 1 946 556 | 527 296 | 272 606 |
Current Assets | 1 562 156 | 3 947 656 | 4 568 070 | 3 233 768 | 3 604 347 |
Debtors | 645 050 | 969 226 | 1 729 012 | 1 373 777 | 1 915 698 |
Net Assets Liabilities | 1 498 881 | 4 084 069 | 4 258 887 | 3 546 048 | 1 720 200 |
Other Debtors | 68 620 | 148 105 | 419 393 | 37 562 | 36 508 |
Property Plant Equipment | 1 106 511 | 1 485 132 | 2 415 695 | 5 263 916 | 5 156 131 |
Total Inventories | 272 953 | 483 032 | 1 116 403 | 1 332 695 | |
|
Other Financial Data |
Audit Fees Expenses | | | | 10 500 | 14 750 |
Accrued Liabilities Deferred Income | | | 500 794 | 636 324 | 668 020 |
Accumulated Depreciation Impairment Property Plant Equipment | 570 024 | 981 302 | 1 480 428 | 1 628 968 | 2 516 213 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 3 664 127 | 779 460 |
Administrative Expenses | | | 2 738 835 | 3 212 998 | 4 418 921 |
Average Number Employees During Period | | 32 | 61 | 84 | 97 |
Bank Borrowings | | | 911 000 | 1 454 201 | 2 014 052 |
Bank Borrowings Overdrafts | 16 000 | 16 000 | 900 000 | 1 191 167 | 1 508 188 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -303 636 | -14 |
Bank Overdrafts | | | | 303 636 | 14 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 3 057 | 1 298 770 | 1 173 173 |
Cash Cash Equivalents Cash Flow Value | | 2 495 398 | 1 946 556 | 223 660 | 272 592 |
Convertible Bonds In Issue | | | | | 1 919 916 |
Corporation Tax Recoverable | | | | 45 370 | |
Cost Sales | | | 5 870 879 | 8 868 607 | 10 700 140 |
Creditors | 152 944 | 46 587 | 1 057 595 | 1 471 299 | 3 813 632 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | -47 481 | 926 433 | -103 917 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -36 550 | 623 000 | -678 000 |
Depreciation Expense Property Plant Equipment | | | 496 693 | 590 313 | |
Depreciation Impairment Expense Property Plant Equipment | | | 499 126 | 596 251 | 887 245 |
Finance Lease Liabilities Present Value Total | | | 2 176 | 190 278 | 145 800 |
Finance Lease Payments Owing Minimum Gross | | | 2 176 | 241 243 | 200 272 |
Finished Goods Goods For Resale | | | 892 502 | 1 332 695 | 1 416 043 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 5 000 | 56 799 | 427 422 |
Further Item Creditors Component Total Creditors | | | 157 595 | 89 854 | 80 396 |
Further Item Interest Expense Component Total Interest Expense | | | 6 597 | 5 907 | 224 409 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 6 600 | -45 928 | -2 127 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 199 767 | 847 759 | 859 262 | 869 193 | 604 158 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -743 327 | -293 953 | -472 136 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 759 786 | -400 605 | 587 291 |
Gain Loss In Cash Flows From Change In Inventories | | | 409 470 | 440 193 | 83 348 |
Gain Loss On Disposals Property Plant Equipment | | | | -119 657 | |
Government Grant Income | | | 181 821 | 132 882 | |
Gross Profit Loss | | | 2 451 867 | 1 935 841 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 13 982 | 47 497 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 722 896 | -48 932 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -59 352 | -2 127 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 416 532 | 499 126 | 596 251 | 887 245 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 7 212 | 46 855 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 3 626 | |
Interest Income On Bank Deposits | | | 5 493 | 56 | 153 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 5 493 | 56 | 153 |
Interest Paid Classified As Operating Activities | | | | -56 388 | -334 708 |
Interest Payable Similar Charges Finance Costs | | | 13 809 | 56 388 | 334 708 |
Interest Received Classified As Investing Activities | | | -5 493 | -56 | -153 |
Issue Equity Instruments | | | | 1 243 431 | |
Key Management Personnel Compensation Total | | | | 259 957 | 287 601 |
Net Cash Flows From Used In Operating Activities | | | 17 929 | 184 522 | |
Net Cash Generated From Operations | | | 4 120 | 142 116 | 1 482 678 |
Net Current Assets Liabilities | 595 014 | 2 737 074 | 2 731 886 | 431 431 | 377 701 |
Net Finance Income Costs | | | 5 493 | 56 | 153 |
Net Interest Paid Received Classified As Operating Activities | | | -13 809 | -56 388 | |
Operating Profit Loss | | | -77 317 | -1 112 389 | |
Other Creditors | 152 944 | 46 587 | 1 057 595 | 179 461 | 301 248 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 5 254 | | 447 711 | |
Other Disposals Property Plant Equipment | | 9 700 | | 667 366 | |
Other Interest Receivable Similar Income Finance Income | | | 5 493 | 56 | 153 |
Other Operating Income Format1 | | | 209 651 | 164 768 | 10 629 |
Other Remaining Borrowings | | | | | 159 332 |
Other Taxation Social Security Payable | 22 243 | 151 649 | 324 246 | 275 249 | 630 961 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -1 717 | -13 949 | -40 971 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 26 233 | 35 171 | 50 318 |
Prepayments Accrued Income | | | 390 465 | 108 556 | 180 078 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -159 332 |
Proceeds From Issuing Shares | | | | -1 243 431 | |
Proceeds From Sales Property Plant Equipment | | | | -99 998 | |
Profit Loss | | | -49 083 | -1 732 369 | |
Profit Loss On Ordinary Activities After Tax | | | | 1 732 369 | |
Profit Loss On Ordinary Activities Before Tax | | | -85 633 | -1 168 721 | -2 505 975 |
Property Plant Equipment Gross Cost | 1 676 535 | 2 466 434 | 3 896 123 | 6 892 884 | 7 672 344 |
Provisions For Liabilities Balance Sheet Subtotal | 49 700 | 91 550 | 55 000 | | |
Purchase Property Plant Equipment | | | -1 429 689 | -3 411 111 | -779 460 |
Social Security Costs | | | 125 062 | 175 757 | |
Staff Costs Employee Benefits Expense | | | 1 609 406 | 2 165 702 | 2 998 314 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 55 000 | 678 000 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 15 744 | | |
Tax Expense Credit Applicable Tax Rate | | | -16 270 | -222 057 | -476 135 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -19 522 | -3 000 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 9 760 | -36 241 | 31 376 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | -16 109 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 7 008 | 3 793 | 8 456 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -36 550 | 563 648 | -680 127 |
Total Additions Including From Business Combinations Property Plant Equipment | | 799 599 | 1 429 689 | | |
Total Assets Less Current Liabilities | 1 701 525 | 4 222 206 | 5 371 482 | 5 695 347 | 5 533 832 |
Total Borrowings | | | 911 000 | 1 757 837 | 2 173 398 |
Total Operating Lease Payments | | | 258 996 | 291 319 | |
Trade Creditors Trade Payables | 382 076 | 433 002 | 549 988 | 1 093 668 | 1 066 067 |
Trade Debtors Trade Receivables | 576 430 | 821 121 | 1 309 619 | 1 182 289 | 1 699 112 |
Turnover Revenue | | | 8 322 746 | 10 804 448 | |
Wages Salaries | | | 1 458 111 | 1 954 774 | 2 697 157 |
Company Contributions To Defined Benefit Plans Directors | | | 1 806 | 2 351 | |
Director Remuneration | | | 96 000 | 135 066 | 122 500 |
Director Remuneration Benefits Including Payments To Third Parties | | | 97 806 | 137 417 | 124 358 |