Profit & Loss |
Date of Accounts |
2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 70 | 34 | 73 | 137 519 | 30 | 1 630 | 60 456 |
Current Assets | 7 500 295 | 6 770 241 | 8 131 128 | 9 150 288 | 9 326 247 | 11 447 996 | 15 571 940 |
Debtors | 2 165 297 | 1 845 750 | 2 413 117 | 3 699 773 | 3 044 297 | 3 976 555 | 7 043 975 |
Net Assets Liabilities | 1 798 064 | 1 867 020 | 2 194 705 | 2 262 951 | 2 581 470 | 3 066 310 | 3 015 480 |
Other Debtors | 20 487 | 11 692 | 158 181 | 124 523 | 69 784 | 191 541 | 317 530 |
Property Plant Equipment | 2 093 867 | 2 098 714 | 1 990 586 | 1 941 150 | 1 985 348 | 1 931 553 | 2 107 137 |
Total Inventories | 5 334 928 | 4 924 457 | 5 717 938 | 5 312 996 | 6 281 920 | 7 469 811 | |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 | 8 000 | 10 000 |
Accrued Liabilities Deferred Income | 300 500 | 217 590 | 420 589 | 728 989 | 1 256 872 | 1 003 368 | 3 408 170 |
Accumulated Amortisation Impairment Intangible Assets | 31 392 | 34 008 | 36 624 | 39 240 | 41 856 | 48 102 | 55 558 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 827 286 | 1 951 427 | 2 064 244 | 2 117 831 | 2 181 099 | 2 298 233 | 2 423 521 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 198 488 | 146 971 | 153 028 | 214 844 | 104 899 | 354 171 |
Administrative Expenses | 1 393 722 | 1 399 386 | 1 536 119 | 1 499 166 | 1 478 942 | 1 628 995 | 1 931 331 |
Amortisation Expense Intangible Assets | 2 616 | 2 616 | 2 616 | 2 616 | 2 616 | 6 246 | |
Amortisation Impairment Expense Intangible Assets | | 2 616 | 2 616 | 2 616 | 2 616 | 6 246 | 7 456 |
Amounts Owed By Group Undertakings | 1 176 017 | 41 073 | 113 084 | 84 987 | 59 152 | 443 576 | 921 553 |
Amounts Owed To Group Undertakings | 170 520 | 1 167 866 | 1 491 812 | 3 029 013 | 2 715 781 | 2 046 051 | 1 938 238 |
Average Number Employees During Period | 131 | 135 | 132 | 141 | 143 | 131 | 134 |
Bank Borrowings | 82 000 | 58 000 | 34 000 | 18 000 | | | |
Bank Borrowings Overdrafts | 58 000 | 34 000 | 10 000 | 236 366 | 60 856 | 1 644 191 | 3 191 168 |
Banking Arrangements Classified As Cash Cash Equivalents | | -1 820 625 | -1 754 250 | -218 366 | -60 856 | -1 644 191 | -3 191 168 |
Bank Overdrafts | 3 343 058 | 1 820 625 | 1 754 250 | 218 366 | 60 856 | 1 644 191 | 3 191 168 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 37 779 | 37 779 | | | 155 906 | 132 520 | 112 642 |
Cash Cash Equivalents Cash Flow Value | -3 342 988 | -1 820 591 | -1 754 177 | -80 847 | -60 826 | -1 642 561 | -3 130 712 |
Comprehensive Income Expense | 175 923 | 68 956 | 327 685 | 68 246 | 318 519 | 484 840 | -50 830 |
Corporation Tax Payable | 59 966 | 27 266 | 27 743 | 27 959 | | 150 734 | 114 012 |
Corporation Tax Recoverable | | | 172 400 | | 20 749 | | |
Cost Sales | 12 175 764 | 13 718 572 | 14 160 417 | 15 948 275 | 16 133 539 | 16 330 359 | 18 471 489 |
Creditors | 191 302 | 154 829 | 10 000 | 69 113 | 109 337 | 80 182 | 136 998 |
Current Tax For Period | 59 836 | 27 266 | 27 743 | 29 245 | 68 257 | 114 011 | -70 723 |
Deferred Income | 123 513 | 120 829 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -10 597 | -5 080 | -7 747 | -7 217 | -3 076 | 24 901 | 61 389 |
Depreciation Expense Property Plant Equipment | 152 693 | 158 616 | 180 252 | 169 764 | 141 699 | 125 532 | |
Depreciation Impairment Expense Property Plant Equipment | | 173 093 | 180 252 | 169 764 | 147 773 | 148 918 | 158 647 |
Dividends Paid | 100 000 | | | | | | |
Dividends Paid Classified As Financing Activities | -100 000 | | | | | | |
Finance Lease Liabilities Present Value Total | 9 789 | 9 789 | | | 109 337 | 80 182 | 136 998 |
Finance Lease Payments Owing Minimum Gross | 34 832 | 9 789 | | | 138 494 | 109 339 | 190 719 |
Fixed Assets | 2 148 487 | 2 150 667 | 2 039 923 | 1 987 871 | 2 029 453 | 1 969 412 | 2 137 540 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 24 000 | 24 000 | 24 000 | 16 000 | 18 000 | | |
Further Item Interest Expense Component Total Interest Expense | | | | -424 | 327 | -221 | 2 098 |
Further Item Tax Increase Decrease Component Adjusting Items | 1 775 | | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -19 525 | 8 804 | -1 395 | 17 212 | 19 447 | 11 832 | 3 024 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -815 110 | -1 150 721 | -2 457 747 | 32 927 | 152 947 | -2 760 601 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -319 547 | 394 967 | 1 459 056 | -676 225 | 953 007 | 3 067 420 |
Gain Loss In Cash Flows From Change In Deferred Income | | 2 684 | 120 829 | | | | |
Gain Loss In Cash Flows From Change In Inventories | | -410 471 | 793 481 | -404 942 | 968 924 | 1 187 891 | 997 698 |
Gain Loss On Disposals Property Plant Equipment | -9 497 | 29 952 | 25 125 | 33 980 | 15 139 | -1 276 | |
Government Grant Income | 2 684 | 2 684 | 120 829 | | | | |
Gross Profit Loss | 1 651 860 | 1 527 471 | 1 628 382 | 1 615 219 | 1 813 253 | 2 243 480 | |
Income From Related Parties | | 72 868 | 177 594 | 389 250 | 154 053 | 167 138 | 113 910 |
Income Taxes Paid Refund Classified As Operating Activities | -61 729 | -59 966 | -27 266 | 143 371 | -55 379 | 89 687 | -36 722 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 522 397 | -66 414 | -1 673 330 | -20 021 | 1 581 735 | 1 488 151 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -10 896 | | -172 400 | | -61 587 | -32 215 | |
Increase From Amortisation Charge For Year Intangible Assets | | 2 616 | 2 616 | 2 616 | 2 616 | 6 246 | 7 456 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 173 093 | 180 252 | 169 764 | 147 773 | 148 918 | 158 647 |
Intangible Assets | 54 569 | 51 953 | 49 337 | 46 721 | 44 105 | 37 859 | 30 403 |
Intangible Assets Gross Cost | 85 961 | 85 961 | 85 961 | 85 961 | 85 961 | 85 961 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 43 999 | 37 364 | 37 249 | 26 203 | 20 417 | 20 856 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 427 | 1 561 | 562 | | 578 | 2 313 | |
Interest Paid Classified As Operating Activities | | | | | -21 322 | -22 948 | -83 062 |
Interest Payable Similar Charges Finance Costs | 46 556 | 39 627 | 37 811 | 25 779 | 21 322 | 22 948 | 83 062 |
Investments Fixed Assets | 51 | | | | | | |
Net Cash Flows From Used In Financing Activities | | 49 043 | 33 789 | 16 000 | | | |
Net Cash Flows From Used In Investing Activities | | 147 937 | 46 999 | 86 348 | | | |
Net Cash Flows From Used In Operating Activities | | -1 719 377 | -147 202 | -1 775 678 | -76 359 | | |
Net Cash Generated From Operations | | -1 818 970 | -212 279 | -1 658 086 | -153 060 | 1 522 920 | 1 129 501 |
Net Current Assets Liabilities | -72 261 | -47 038 | 238 815 | 411 009 | 725 094 | 1 265 721 | 1 164 968 |
Net Interest Paid Received Classified As Operating Activities | -46 556 | -39 627 | -37 811 | -25 779 | -21 322 | | |
Number Shares Issued Fully Paid | | 2 | | | | | |
Operating Profit Loss | 260 822 | 130 769 | 213 092 | 116 053 | 343 436 | 614 485 | |
Other Creditors | 160 522 | 90 825 | 84 034 | 119 845 | 169 716 | 349 520 | 665 085 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 48 952 | 67 435 | 116 177 | 84 505 | 31 784 | 33 359 |
Other Disposals Property Plant Equipment | | 69 500 | 142 282 | 148 877 | 107 378 | 41 560 | 53 299 |
Other Operating Income Format1 | 2 684 | 2 684 | 120 829 | | 9 125 | | |
Other Taxation Social Security Payable | 346 414 | 294 103 | 342 370 | 69 113 | 884 082 | 812 485 | 516 349 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -82 248 | -25 043 | -9 789 | | -7 288 | -29 155 | -64 402 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 25 271 | 35 378 | 64 295 | 91 261 | 95 739 | 90 687 | 158 180 |
Prepayments Accrued Income | 64 961 | 87 004 | 106 719 | 111 402 | 101 419 | 101 759 | 127 526 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | -51 | | | | | |
Proceeds From Sales Property Plant Equipment | -5 536 | -50 500 | -99 972 | -66 680 | -38 012 | -8 500 | -33 925 |
Profit Loss | 175 923 | 68 956 | 327 685 | 68 246 | 318 519 | 484 840 | -50 830 |
Profit Loss On Ordinary Activities Before Tax | 214 266 | 91 142 | 175 281 | 90 274 | 322 114 | 591 537 | -60 164 |
Property Plant Equipment Gross Cost | 3 921 153 | 4 050 141 | 4 054 830 | 4 058 981 | 4 166 447 | 4 229 786 | 4 530 658 |
Provisions For Liabilities Balance Sheet Subtotal | 86 860 | 81 780 | 74 033 | | | | |
Purchase Property Plant Equipment | -196 788 | -198 488 | -146 971 | -153 028 | -69 062 | -104 899 | -208 389 |
Raw Materials Consumables | 1 806 802 | 1 979 256 | 2 147 619 | 2 216 432 | 2 524 844 | 3 508 496 | |
Social Security Costs | 332 866 | 315 974 | 344 136 | 399 710 | 396 584 | 417 714 | |
Staff Costs Employee Benefits Expense | 3 962 797 | 3 785 005 | 4 104 926 | 4 660 363 | 4 684 383 | 4 733 091 | 5 295 669 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 86 860 | 81 780 | 74 033 | 66 816 | 63 740 | 88 641 | 150 030 |
Tax Expense Credit Applicable Tax Rate | | 17 317 | 33 303 | 17 152 | 61 202 | 112 392 | -15 041 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -172 400 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 16 780 | 9 190 | -6 273 | 11 328 | 7 186 | -1 082 | -55 981 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 570 | 759 | 713 | 765 | -130 | 2 701 | 299 |
Tax Increase Decrease From Other Short-term Timing Differences | -10 597 | -5 080 | -7 747 | -7 217 | -3 076 | 24 901 | 61 389 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 38 343 | 22 186 | -152 404 | 22 028 | 3 595 | 106 697 | -9 334 |
Total Assets Less Current Liabilities | 2 076 226 | 2 103 629 | 2 278 738 | 2 398 880 | 2 754 547 | 3 235 133 | 3 302 508 |
Total Borrowings | 58 000 | 1 878 625 | 1 788 250 | 236 366 | 60 856 | 1 644 191 | 3 191 168 |
Total Current Tax Expense Credit | 48 940 | 27 266 | -144 657 | 29 245 | 6 671 | 81 796 | -70 723 |
Trade Creditors Trade Payables | 3 142 533 | 3 165 215 | 3 747 515 | 3 289 148 | 3 484 689 | 4 146 769 | 4 520 229 |
Trade Debtors Trade Receivables | 903 832 | 1 705 981 | 1 862 733 | 3 378 861 | 2 793 193 | 3 239 679 | 5 677 366 |
Turnover Revenue | 13 827 624 | 15 246 043 | 15 788 799 | 17 563 494 | 17 946 792 | 18 573 839 | |
Wages Salaries | 3 604 660 | 3 433 653 | 3 696 495 | 4 169 392 | 4 192 060 | 4 224 690 | 4 678 094 |
Work In Progress | | 2 945 201 | 3 570 319 | 3 096 564 | 3 757 076 | 3 961 315 | |
Director Remuneration | | | | 71 140 | 71 923 | 74 583 | 76 960 |