Profit & Loss |
Date of Accounts |
2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 448 793 | 1 027 571 | 1 136 989 | 1 872 759 | 2 508 487 |
Current Assets | 5 124 893 | 5 595 982 | 7 188 683 | 8 596 162 | 10 097 318 |
Debtors | 2 207 371 | 2 093 332 | 2 876 401 | 3 003 882 | 3 529 571 |
Net Assets Liabilities | 3 278 177 | 3 609 038 | 4 667 497 | 5 812 636 | 7 404 278 |
Other Debtors | 2 687 | 3 636 | 5 008 | 4 108 | |
Property Plant Equipment | 3 643 354 | 3 574 223 | 3 537 323 | 3 519 288 | 3 500 272 |
Total Inventories | 2 468 729 | 2 475 079 | 3 175 293 | 3 719 521 | 4 059 260 |
|
Other Financial Data |
Audit Fees Expenses | 5 950 | 5 181 | 19 850 | 21 400 | 23 000 |
Other Non-audit Services Fees | 5 400 | 5 400 | | | |
Accrued Liabilities | 190 986 | 184 895 | | | |
Accrued Liabilities Deferred Income | | 184 895 | 792 391 | 1 148 032 | 1 045 810 |
Accumulated Amortisation Impairment Intangible Assets | 51 474 | 51 474 | 51 474 | 51 474 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 506 952 | 1 648 428 | 1 798 172 | 1 907 343 | 2 090 685 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 72 345 | 112 844 | 336 757 | 241 796 |
Administrative Expenses | 2 882 176 | 2 777 527 | 3 367 214 | 3 575 207 | 3 599 259 |
Average Number Employees During Period | 86 | 86 | 132 | 117 | 111 |
Bank Borrowings | | 852 734 | 616 367 | 491 756 | |
Bank Borrowings Overdrafts | | 622 272 | 385 905 | 365 336 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 36 659 | 77 098 | 119 098 |
Cash Cash Equivalents Cash Flow Value | 448 793 | 1 027 571 | 1 136 989 | 1 872 759 | 2 508 487 |
Comprehensive Income Expense | 529 883 | 330 861 | | | |
Corporation Tax Payable | | | 287 820 | 239 984 | 482 352 |
Cost Sales | 16 788 744 | 15 737 323 | 22 293 683 | 23 586 933 | 28 353 498 |
Creditors | 850 842 | 622 272 | 409 256 | 426 086 | 84 824 |
Current Tax For Period | | 96 709 | 287 820 | 239 984 | 481 770 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 687 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 16 310 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 068 | 8 667 | 45 977 | -11 549 |
Depreciation Expense Property Plant Equipment | 134 170 | 141 475 | 144 507 | 159 259 | 20 334 |
Depreciation Impairment Expense Property Plant Equipment | | 141 476 | 149 744 | 173 439 | 206 618 |
Dividends Paid | -50 304 | | 100 608 | 46 112 | 59 653 |
Dividends Paid Classified As Financing Activities | | | -100 608 | -46 112 | -59 653 |
Dividends Paid On Shares Final | | | 100 608 | 46 112 | 59 653 |
Finance Lease Liabilities Present Value Total | | | 23 351 | 60 750 | 84 824 |
Finance Lease Payments Owing Minimum Gross | | | 36 672 | 75 857 | 108 820 |
Finished Goods Goods For Resale | | 2 475 079 | 3 175 293 | 3 719 521 | 4 059 260 |
Fixed Assets | 3 643 357 | 3 574 226 | 3 537 326 | 3 519 291 | 3 500 275 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 257 628 | 236 367 | 124 611 | 491 756 |
Further Item Creditors Component Total Creditors | 235 807 | 115 980 | | | |
Further Item Interest Expense Component Total Interest Expense | | 541 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 18 390 | 11 034 | -1 610 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 61 266 | 31 017 | 9 143 | 52 148 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 14 657 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -329 793 | -384 240 | -331 590 | -118 470 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -114 039 | 783 069 | 127 481 | 525 689 |
Gain Loss In Cash Flows From Change In Inventories | | 6 350 | 700 214 | 544 228 | 339 739 |
Gain Loss On Disposals Property Plant Equipment | | | | 27 647 | 23 367 |
Government Grant Income | | | 223 553 | | |
Gross Profit Loss | 3 585 680 | 3 210 200 | 4 632 310 | 5 059 257 | 5 720 179 |
Income Taxes Paid Refund Classified As Operating Activities | | -92 596 | | -278 693 | -239 400 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -109 418 | -735 770 | -635 728 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -4 113 | | -9 127 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 141 476 | 149 744 | 173 439 | 206 618 |
Intangible Assets | 1 | 1 | 1 | 1 | 1 |
Intangible Assets Gross Cost | 51 475 | 51 475 | 51 475 | 51 475 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 24 400 | 15 481 | 14 567 | 4 834 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 304 | 1 398 | |
Interest Income On Bank Deposits | | | | | 5 430 |
Interest Paid Classified As Operating Activities | | | -16 785 | -15 965 | -4 834 |
Interest Payable Similar Charges Finance Costs | 29 086 | 10 284 | 16 785 | 15 965 | 4 834 |
Interest Received Classified As Investing Activities | | | | | -5 430 |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 |
Investments In Subsidiaries | 2 | 2 | 2 | 2 | 2 |
Net Cash Flows From Used In Operating Activities | | -908 751 | -522 565 | | |
Net Cash Generated From Operations | | -1 026 288 | -539 350 | -1 289 723 | -1 557 213 |
Net Current Assets Liabilities | 538 380 | 708 734 | 1 616 054 | 2 842 035 | 4 099 884 |
Net Finance Income Costs | | | | | 5 430 |
Net Interest Paid Received Classified As Operating Activities | | -24 941 | -16 785 | | |
Operating Profit Loss | | 447 330 | 1 488 649 | 1 484 050 | 2 120 920 |
Other Creditors | 521 386 | 535 642 | 496 032 | 166 162 | 89 428 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 64 268 | 23 276 |
Other Disposals Property Plant Equipment | | | | 245 621 | 77 470 |
Other Interest Receivable Similar Income Finance Income | 40 | | | | 5 430 |
Other Operating Income Format1 | | | 223 553 | | |
Other Taxation Social Security Payable | | 443 297 | 645 028 | 394 227 | 283 953 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 36 672 | -36 672 | -41 023 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 43 582 | 51 531 | 51 473 | 57 304 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 | 100 | |
Prepayments | 3 369 | 3 369 | | | |
Prepayments Accrued Income | | 3 369 | 46 159 | 161 278 | 114 428 |
Proceeds From Sales Property Plant Equipment | | | | -209 000 | -77 561 |
Profit Loss | 529 883 | 330 861 | 1 159 067 | 1 191 251 | 1 651 295 |
Profit Loss On Ordinary Activities Before Tax | 674 458 | 422 389 | 1 471 864 | 1 468 085 | 2 121 516 |
Property Plant Equipment Gross Cost | 5 150 306 | 5 222 651 | 5 335 495 | 5 426 631 | 5 590 957 |
Provisions For Liabilities Balance Sheet Subtotal | 52 718 | 51 650 | | | |
Purchase Property Plant Equipment | | -72 345 | -76 172 | -260 900 | -167 810 |
Research Development Expense Recognised In Profit Or Loss | | 6 047 | | | |
Social Security Costs | | 215 129 | 252 822 | 269 352 | 300 367 |
Staff Costs Employee Benefits Expense | | 2 759 134 | 3 290 150 | 3 405 851 | 3 566 205 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 51 650 | 76 627 | 122 604 | 111 057 |
Taxation Social Security Payable | 347 752 | 443 297 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 657 |
Tax Expense Credit Applicable Tax Rate | | 80 254 | 279 654 | 278 936 | 456 444 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 14 700 | 13 800 | -5 359 | 17 394 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 953 | 1 350 | 811 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 144 575 | 91 528 | 312 797 | 276 834 | 470 221 |
Total Assets Less Current Liabilities | 4 181 737 | 4 282 960 | 5 153 380 | 6 361 326 | 7 600 159 |
Total Borrowings | 850 842 | 622 272 | 385 905 | 365 336 | |
Total Current Tax Expense Credit | | 92 596 | 287 820 | 230 857 | 481 770 |
Total Deferred Tax Expense Credit | | -1 068 | 24 977 | 45 977 | |
Total Operating Lease Payments | | 90 637 | 93 204 | 75 565 | 161 396 |
Trade Creditors Trade Payables | 3 266 869 | 3 492 952 | 3 107 575 | 3 664 195 | 4 071 895 |
Trade Debtors Trade Receivables | 2 201 315 | 2 086 327 | 2 825 234 | 2 838 496 | 3 415 143 |
Turnover Revenue | 20 374 424 | 18 947 523 | 26 925 993 | 28 646 190 | 34 073 677 |
Wages Salaries | | 2 500 423 | 2 985 797 | 3 085 026 | 3 208 534 |
Company Contributions To Defined Benefit Plans Directors | | 16 | | | |
Director Remuneration | | 64 319 | 61 884 | 102 230 | 3 860 |
Director Remuneration Benefits Including Payments To Third Parties | | 64 335 | 61 884 | | |