Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2014-08-31 | 2015-08-31 | 2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | | | | | | |
Net Worth | 560 210 | 1 236 492 | 3 374 693 | 4 102 893 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 074 365 | 2 013 007 | 3 897 012 | 4 402 720 | 3 878 830 | 5 349 081 | 8 095 318 | 8 426 363 |
Current Assets | 1 705 708 | 2 548 972 | 5 415 428 | 5 103 877 | 7 006 610 | 10 015 810 | 13 383 778 | 12 093 815 | 14 092 050 | 15 294 099 | 21 142 874 |
Debtors | 1 365 912 | 2 012 432 | 3 863 332 | 2 899 428 | 1 269 523 | 6 096 296 | 8 934 917 | 8 177 624 | 8 566 908 | 7 142 610 | 12 564 534 |
Net Assets Liabilities | | | | 4 102 893 | 4 536 622 | 4 822 904 | 5 995 132 | 6 880 193 | 7 483 450 | 8 545 502 | 9 519 517 |
Other Debtors | | | 196 926 | | 1 201 716 | 1 253 745 | 1 336 782 | 795 613 | 655 803 | 450 386 | 786 772 |
Property Plant Equipment | | | | 1 851 094 | 1 347 969 | 267 544 | 231 984 | 206 631 | 165 937 | 162 459 | 229 414 |
Total Inventories | | | | 130 084 | 42 439 | 22 502 | 46 141 | 37 361 | 176 061 | 56 171 | 151 977 |
Cash Bank In Hand | 339 796 | 506 835 | 1 233 723 | 2 074 365 | | | | | | | |
Intangible Fixed Assets | 16 000 | 15 000 | 13 000 | 12 000 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 560 210 | 1 236 492 | | | | | | | | | |
Stocks Inventory | | 29 705 | 318 373 | 130 084 | | | | | | | |
Tangible Fixed Assets | 9 693 | 100 613 | 1 252 372 | 1 851 094 | | | | | | | |
Trade Debtors | | | 1 577 641 | 1 665 748 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 560 209 | 1 236 491 | 3 374 692 | 4 102 892 | | | | | | | |
Shareholder Funds | 560 210 | 1 236 492 | 3 374 693 | 4 102 893 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 17 500 | 17 500 | 19 500 | 19 500 | 21 500 | 22 000 | 22 000 | 24 500 |
Audit-related Assurance Services Fees | | | | 7 000 | 7 000 | 7 000 | 7 000 | 7 000 | 9 480 | | |
Other Assurance Services Fees | | | | 5 154 | 7 630 | 4 782 | | | | | |
Taxation Compliance Services Fees | | | | 1 500 | 1 500 | 1 500 | 1 500 | 1 500 | 1 500 | | |
Accrued Liabilities Deferred Income | | | | 989 867 | 958 029 | 3 534 512 | 3 468 631 | 2 554 114 | 3 434 810 | 2 095 904 | 5 301 276 |
Accumulated Amortisation Impairment Intangible Assets | | | | 8 000 | 20 000 | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 793 104 | 662 211 | 188 587 | 259 690 | 321 076 | 374 192 | 419 251 | 473 255 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 861 192 | 299 588 | 35 543 | 38 148 | 12 422 | 41 581 | 120 959 |
Administrative Expenses | | | 1 395 099 | 1 147 626 | 1 523 812 | 1 823 060 | 2 374 167 | 2 386 531 | 2 468 069 | 3 133 585 | 3 141 940 |
Amortisation Expense Intangible Assets | | | | 1 000 | 12 000 | | | | | | |
Amounts Owed By Group Undertakings | | | | | | 1 444 109 | 2 490 935 | 1 514 139 | 1 940 205 | 905 192 | 618 805 |
Amounts Recoverable On Contracts | | | 1 974 374 | 1 096 830 | 1 029 090 | 2 272 827 | 1 547 195 | 2 478 574 | 2 931 805 | 3 964 593 | 3 244 019 |
Average Number Employees During Period | | | | 33 | 42 | 70 | 81 | 82 | 76 | 86 | 92 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 773 579 | 1 225 671 | 85 898 | 69 753 | 52 317 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 3 897 012 | 4 402 720 | 3 878 830 | 5 349 081 | 8 095 318 | 8 426 363 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | 425 000 |
Corporation Tax Payable | | | | 19 246 | 154 081 | 345 933 | 296 872 | 367 828 | 412 367 | 637 057 | 532 428 |
Corporation Tax Recoverable | | | | | | | 347 859 | 334 343 | 3 055 | 3 055 | 422 868 |
Cost Inventories Recognised As Expense Gross | | | | 2 874 688 | 1 856 254 | | | | | | |
Cost Sales | | | 14 596 798 | 13 163 639 | 14 021 899 | 29 214 549 | 29 986 663 | 27 454 094 | 29 578 673 | 43 218 900 | 42 907 066 |
Creditors | | | | 232 507 | 494 086 | 42 419 | 7 582 091 | 5 385 327 | 6 746 563 | 6 883 103 | 11 798 562 |
Current Tax For Period | | | | 169 246 | 254 081 | 545 933 | 568 872 | 509 828 | 537 367 | 637 057 | 833 985 |
Debt Securities Held | | | | 1 665 748 | 3 811 437 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 70 110 | -13 314 | -104 703 | -12 295 | -3 613 | -6 952 | -21 | 26 256 |
Depreciation Expense Property Plant Equipment | | | | 189 904 | 142 396 | 174 736 | 47 859 | 44 451 | 53 116 | 45 059 | 54 004 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 71 103 | 61 887 | 53 116 | 45 059 | 54 004 |
Dividends Paid | | | | 140 000 | 500 000 | 1 500 000 | 1 500 000 | 1 500 000 | 2 000 000 | 2 000 000 | 3 000 000 |
Dividends Paid Classified As Financing Activities | | | | -140 000 | -500 000 | -1 500 000 | -1 500 000 | -1 500 000 | -2 000 000 | -2 000 000 | -3 000 000 |
Dividends Paid On Shares Interim | | | | | | | 1 500 000 | 1 500 000 | 2 000 000 | 2 000 000 | 3 000 000 |
Finance Lease Liabilities Present Value Total | | | | 232 507 | 494 086 | 42 419 | 42 419 | 3 263 | | | |
Finance Lease Payments Owing Minimum Gross | | | | 508 637 | 819 781 | 99 630 | 42 419 | 3 263 | | | |
Fixed Assets | 25 693 | 115 613 | 1 265 372 | 1 863 094 | 1 347 969 | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 3 271 | | | 2 052 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 70 110 | -13 314 | -104 703 | -2 | -108 | 6 952 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 686 441 | 774 775 | 1 109 300 | 988 450 | 787 495 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -10 713 | -1 392 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -2 278 747 | 2 228 564 | -1 319 960 | 88 150 | -5 020 088 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 2 490 762 | -743 777 | 720 572 | -1 424 298 | 4 577 111 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 23 639 | -8 780 | 138 700 | -119 890 | 95 806 |
Gain Loss On Disposals Property Plant Equipment | | | | 4 631 | -2 783 | | | -289 | | | |
Government Grant Income | | | | | | | | | 428 427 | 140 821 | 36 945 |
Gross Profit Loss | | | 3 029 123 | 2 275 879 | 2 717 263 | 4 069 802 | 5 263 982 | 4 951 584 | 4 763 773 | 6 302 741 | 7 526 385 |
Income From Related Parties | | | | | | | 3 753 | 131 422 | 3 985 | 94 295 | 84 442 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -463 978 | -119 246 | -354 081 | -626 037 | -98 220 | 242 395 | -10 781 | -955 005 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -840 642 | 61 358 | | -505 708 | 523 890 | -1 470 251 | -2 746 237 | -331 045 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -339 755 | -327 136 | -403 935 | -401 586 | -403 422 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 12 000 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 383 162 | 227 838 | 71 103 | 61 887 | 53 116 | 45 059 | 54 004 |
Intangible Assets | | | | 12 000 | | | | | | | |
Intangible Assets Gross Cost | | | | 20 000 | 20 000 | | | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 463 | 94 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 20 272 | 20 971 | 19 937 | 2 759 | 1 794 | 149 | | |
Interest Income On Bank Deposits | | | | | | | | | 4 853 | 457 | 3 353 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 4 853 | 457 | 3 353 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -13 908 | -2 052 |
Interest Payable Similar Charges Finance Costs | | | | 20 799 | 21 065 | 19 937 | 2 759 | 5 065 | 149 | 13 908 | 2 052 |
Interest Received Classified As Investing Activities | | | | -102 | -2 110 | -707 | -1 994 | -4 152 | -5 755 | -1 433 | -11 496 |
Net Cash Flows From Used In Financing Activities | | | | 466 651 | 869 106 | | 1 557 211 | 1 539 156 | 2 003 263 | | |
Net Cash Flows From Used In Investing Activities | | | | 661 093 | -799 540 | | 33 549 | 32 671 | 6 667 | | |
Net Cash Flows From Used In Operating Activities | | | | -1 968 386 | -8 208 | | -2 096 468 | -1 047 937 | -3 480 181 | -4 786 385 | |
Net Cash Generated From Operations | | | | -2 453 163 | -148 519 | | -2 725 264 | -1 151 222 | -3 237 935 | -4 811 074 | -4 822 565 |
Net Current Assets Liabilities | 534 780 | 1 126 169 | 2 507 887 | 2 641 157 | 3 838 276 | 4 648 613 | 5 801 687 | 6 708 488 | 7 345 487 | 8 410 996 | 9 344 312 |
Net Finance Income Costs | | | | 102 | 2 110 | 707 | 1 994 | 4 152 | 5 755 | 1 433 | 11 496 |
Net Interest Paid Received Classified As Operating Activities | | | | -20 799 | -21 065 | -19 937 | -2 759 | -5 065 | -149 | -13 908 | |
Number Shares Issued Fully Paid | | | | | | 1 | 1 | | | | |
Operating Profit Loss | | | 1 634 024 | 1 128 253 | 1 193 451 | 2 246 742 | 2 889 815 | 2 565 053 | 2 724 131 | 3 309 977 | 4 421 390 |
Other Creditors | | | | | 500 087 | 355 995 | 1 171 216 | 451 057 | 1 114 619 | 1 607 463 | 1 222 648 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 20 000 | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 514 055 | 701 462 | | 501 | | | |
Other Disposals Intangible Assets | | | | | | 20 000 | | | | | |
Other Disposals Property Plant Equipment | | | | | 1 495 210 | 1 853 637 | | 2 115 | | | |
Other Interest Expense | | | | | | | | | | 13 908 | |
Other Interest Income | | | | | | | 1 994 | 4 152 | 902 | 976 | 8 143 |
Other Interest Receivable Similar Income Finance Income | | | | 102 | 2 110 | 707 | 1 994 | 4 152 | 5 755 | 1 433 | 11 496 |
Other Operating Income Format1 | | | | | | | | | 428 427 | 140 821 | 36 945 |
Other Taxation Social Security Payable | | | | | 454 344 | 413 941 | 637 017 | 378 706 | 157 487 | 218 365 | 435 336 |
Par Value Share | | 1 | | 1 | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -326 651 | -369 106 | -984 364 | -57 211 | -39 156 | -3 263 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 10 449 | 30 404 | 55 079 | 62 784 | 63 235 | 131 322 |
Prepayments Accrued Income | | | | | 110 637 | 239 757 | 209 856 | 243 484 | 212 641 | 267 160 | 302 950 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | -15 510 | | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | -978 372 | -1 152 175 | | -1 325 | | | |
Profit Loss | | | | 868 200 | 933 729 | 1 786 282 | 2 672 228 | 2 385 061 | 2 603 257 | 3 062 052 | 3 974 015 |
Profit Loss On Ordinary Activities Before Tax | | | 1 623 674 | 1 107 556 | 1 174 496 | 2 227 512 | 2 889 050 | 2 564 140 | 2 729 737 | 3 297 502 | 4 430 834 |
Property Plant Equipment Gross Cost | | | | 2 644 198 | 2 010 180 | 456 131 | 491 674 | 527 707 | 540 129 | 581 710 | 702 669 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 168 851 | 155 537 | 50 834 | 38 539 | 34 926 | | | |
Purchase Property Plant Equipment | | | | -733 398 | -180 942 | -35 375 | -35 543 | -38 148 | -12 422 | -41 581 | -120 959 |
Raw Materials Consumables | | | | 124 879 | | 22 502 | 46 141 | 37 361 | 44 679 | 45 741 | 81 352 |
Social Security Costs | | | 26 517 | 94 460 | 158 064 | 302 333 | 357 990 | 357 296 | 344 967 | 426 496 | 529 113 |
Staff Costs Employee Benefits Expense | | | | 1 134 714 | 1 786 948 | 3 201 512 | 3 545 327 | 3 605 499 | 3 734 694 | 3 896 369 | 4 851 829 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 168 851 | 155 537 | 50 834 | 38 539 | 34 926 | 27 974 | 27 953 | 54 209 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 972 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 548 920 | 487 187 | 518 650 | 626 525 | 841 858 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -68 927 | 7 147 | 99 886 | -12 295 | -3 559 | 1 | -1 580 | 6 116 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 10 006 | 12 035 | 9 877 | 7 659 | 19 082 | 11 764 | 12 091 | 12 267 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 239 356 | 240 767 | 441 230 | 216 822 | 179 079 | 126 480 | 235 450 | 456 819 |
Total Assets Less Current Liabilities | 560 473 | 1 241 782 | 3 773 259 | 4 504 251 | 5 186 245 | 4 916 157 | 6 033 671 | 6 915 119 | 7 511 424 | 8 573 455 | 9 573 726 |
Total Current Tax Expense Credit | | | | | | 545 933 | 229 117 | 182 692 | 133 432 | 235 471 | 430 563 |
Total Operating Lease Payments | | | | | 201 671 | 194 080 | 297 963 | 238 448 | 331 159 | 356 232 | 605 336 |
Trade Creditors Trade Payables | | | | 275 176 | 776 098 | 659 605 | 1 965 936 | 1 630 359 | 1 627 280 | 2 324 314 | 4 306 874 |
Trade Debtors Trade Receivables | | | | 1 665 748 | 2 324 342 | 885 858 | 3 002 290 | 2 530 523 | 2 823 399 | 1 552 224 | 7 189 120 |
Turnover Revenue | | | | 15 439 518 | 16 739 162 | 33 284 351 | 35 250 645 | 32 405 678 | 34 342 446 | 49 521 641 | 50 433 451 |
Wages Salaries | | | 427 697 | 1 040 254 | 1 628 884 | 2 888 730 | 3 156 933 | 3 193 124 | 3 326 943 | 3 406 638 | 4 191 394 |
Work In Progress | | | 299 411 | 5 205 | 42 439 | | | | 131 382 | 10 430 | 70 625 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 73 | 171 | 286 | 351 | 346 | 346 |
Director Remuneration | | | | | | | | 44 000 | 79 000 | 114 000 | 119 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | 8 397 | 35 334 | | | 44 174 | 44 286 | 79 351 | 114 346 | 119 346 |
Total Fees To Auditors | | | 17 500 | | | | | | | | |
Accruals Deferred Income Within One Year | | | 1 323 954 | 989 867 | | | | | | | |
Amortisation Intangible Assets Expense | | | 1 000 | 1 000 | | | | | | | |
Amounts Owed To Other Participating Interests Within One Year | | | 238 474 | 465 059 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | | | 952 506 | 1 167 293 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | | -158 889 | -176 489 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | | -10 069 | -19 857 | | | | | | | |
Corporation Tax Due Within One Year | | | 313 978 | 19 246 | | | | | | | |
Creditors Due After One Year | | | 299 825 | 232 507 | | | | | | | |
Creditors Due Within One Year | 1 170 928 | 1 422 803 | 2 907 541 | 2 462 720 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 291 001 | 400 613 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 98 741 | 168 851 | | | | | | | |
Expenses Not Deductible For Tax Purposes | | | 6 343 | 9 034 | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | | | -4 631 | | | | | | | |
Increase Decrease In Net Cash For Period | | | 817 337 | 840 642 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 000 | 5 000 | 7 000 | 8 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 000 | | 1 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 20 000 | 20 000 | | 20 000 | | | | | | | |
Interest Payable Similar Charges | | | 11 290 | 20 799 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | | -154 889 | -58 889 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | -4 000 | -117 600 | | | | | | | |
Loans From Directors | | | | 4 307 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | | 3 374 693 | 4 102 893 | | | | | | | |
Net Debt Funds | | | 716 435 | 1 565 728 | | | | | | | |
Net Increase Decrease In Shareholders Funds | | | 1 191 301 | 728 200 | | | | | | | |
New Finance Leases | | | -358 990 | | | | | | | | |
Number Shares Allotted | | 1 | | 1 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 299 825 | 232 507 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 217 463 | 276 130 | | | | | | | |
Other Interest Receivable | | | 940 | 102 | | | | | | | |
Other Interest Receivable Similar Income | | | 940 | 102 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | -10 069 | -16 480 | | | | | | | |
Other Operating Leases Expiring Within One Year | | | | -3 377 | | | | | | | |
Other Taxation Social Security Within One Year | | | 286 558 | 399 935 | | | | | | | |
Prepayments Accrued Income Current Asset | | | 114 391 | 136 850 | | | | | | | |
Profit Loss For Period | | | 1 266 301 | 868 200 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | 70 110 | | | | | | | |
Provisions For Liabilities Charges | 263 | 5 290 | 98 741 | 168 851 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 99 238 | | 1 051 398 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 15 204 | 114 442 | 1 678 333 | 2 644 198 | | | | | | | |
Tangible Fixed Assets Depreciation | 5 511 | 13 829 | 425 961 | 793 104 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 318 | -71 251 | 400 613 | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | | | | 463 | | | | | | | |
Staff Costs | | | 454 214 | 1 134 714 | | | | | | | |
Stocks Raw Materials Consumables | | | 18 962 | 124 879 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 33 470 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 85 533 | | | | | | | |
Taxation Expense Credit | | | 260 939 | 463 978 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | | -373 445 | -232 587 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 357 373 | 239 356 | | | | | | | |
Total Dividend Payment | | | 75 000 | 140 000 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | 313 978 | 169 246 | | | | | | | |
Trade Creditors Within One Year | | | 527 114 | 308 176 | | | | | | | |
Turnover Gross Operating Revenue | | | 17 625 921 | 15 439 518 | | | | | | | |
U K Current Corporation Tax | | | -313 978 | -169 246 | | | | | | | |
U K Current Corporation Tax On Income For Period | | | 313 978 | 169 246 | | | | | | | |