Profit & Loss |
Date of Accounts |
2016-08-31 | 2017-08-31 | 2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 805 | 1 805 | 1 676 | 1 138 | 699 012 | 1 916 770 |
Current Assets | 7 638 828 | 7 537 933 | 7 945 318 | 6 103 159 | 3 755 432 | 5 842 638 |
Debtors | 4 576 746 | 4 312 769 | 5 200 289 | 3 467 812 | 1 810 999 | 2 455 238 |
Net Assets Liabilities | 2 066 502 | 2 311 566 | 2 093 165 | 1 457 938 | 630 928 | 834 121 |
Other Debtors | 2 807 | 8 023 | 661 861 | 481 518 | | 132 088 |
Property Plant Equipment | 1 956 578 | 1 950 902 | 1 875 540 | 1 809 988 | 218 675 | 222 003 |
Total Inventories | 3 060 277 | 3 223 359 | 2 743 353 | 2 634 209 | 1 245 421 | 1 470 630 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 10 000 | 10 000 | 14 950 | 16 500 |
Accrued Liabilities Deferred Income | 204 654 | 168 824 | 92 075 | 81 953 | 247 415 | 633 222 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | 13 581 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 964 906 | 1 525 828 | 1 280 280 | 1 440 386 | 409 845 | 470 813 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 218 246 | 65 796 |
Administrative Expenses | 3 591 057 | 3 642 387 | 2 875 872 | 3 830 561 | 1 788 072 | 1 596 970 |
Amortisation Expense Intangible Assets | 3 769 | 1 845 | 1 111 | 407 | | |
Amortisation Impairment Expense Intangible Assets | | | | 407 | | |
Amounts Owed To Group Undertakings | 300 000 | 728 074 | 520 869 | 1 065 869 | | |
Average Number Employees During Period | 135 | 130 | 84 | 77 | 44 | 39 |
Bank Borrowings | 1 625 000 | 1 020 000 | 332 500 | 27 500 | | 500 000 |
Bank Borrowings Overdrafts | 1 130 000 | 525 000 | 91 500 | 1 131 039 | | 312 500 |
Cash Cash Equivalents Cash Flow Value | | | -1 512 414 | 1 138 | 699 012 | 1 916 770 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | 520 869 | | |
Corporation Tax Payable | 2 451 | 50 945 | 77 775 | | | 132 695 |
Cost Sales | 15 720 236 | 15 839 211 | 15 305 569 | 12 964 945 | 8 444 023 | 10 451 970 |
Creditors | 1 136 930 | 525 000 | 149 824 | 33 328 | 559 731 | 836 364 |
Current Tax For Period | 43 693 | | 43 273 | | | 112 544 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 1 673 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -4 552 | -21 764 | |
Depreciation Expense Property Plant Equipment | 187 475 | 176 039 | 180 234 | 160 106 | 96 531 | 61 312 |
Depreciation Impairment Expense Property Plant Equipment | | | | 160 106 | 96 531 | 61 312 |
Distribution Costs | 765 520 | 797 096 | 570 973 | 579 998 | 775 140 | 1 235 913 |
Dividends Paid | 98 700 | 98 700 | 98 700 | 38 940 | 13 725 | 200 000 |
Dividends Paid Classified As Financing Activities | | | | -38 940 | -13 725 | -200 000 |
Dividends Paid On Shares Final | 98 700 | 98 700 | 98 700 | 38 940 | 13 725 | |
Dividends Paid On Shares Interim | | | | | | 200 000 |
Finished Goods Goods For Resale | | | | 2 612 876 | 1 245 421 | 1 470 630 |
Fixed Assets | 1 962 491 | 1 952 970 | 1 876 497 | 1 815 988 | 218 675 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 305 000 | 27 500 | -500 000 |
Further Item Creditors Component Total Creditors | | | | | 551 399 | 523 864 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 8 400 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 755 | 251 | -957 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 261 732 | 251 428 | 238 610 | 196 764 | 138 474 | 128 690 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | -550 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -1 256 303 | 2 195 027 | -1 279 642 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 723 002 | -1 160 602 | |
Gain Loss In Cash Flows From Change In Inventories | | | | -109 144 | -1 388 788 | 225 209 |
Government Grant Income | | | | 85 000 | 206 350 | 25 533 |
Gross Profit Loss | 4 728 212 | 4 702 644 | 3 232 693 | 3 610 241 | 2 637 314 | 3 412 977 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -43 273 | -45 000 | -50 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -45 076 | 17 826 | | -34 502 | | 70 151 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 179 171 | | 160 106 | 96 531 | 61 312 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 40 023 | 13 922 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 363 | 363 | 192 | | 2 556 | |
Interest Payable Similar Charges Finance Costs | 129 186 | 96 848 | 53 500 | 40 023 | 16 478 | 8 400 |
Investments | | | | 6 000 | | |
Investments Fixed Assets | 2 550 | 550 | 550 | 6 000 | | |
Net Cash Flows From Used In Investing Activities | | | | 621 423 | -553 921 | 64 946 |
Net Cash Flows From Used In Operating Activities | | | | -2 493 875 | -504 125 | -1 007 700 |
Net Cash Generated From Operations | | | | -2 577 171 | | |
Net Current Assets Liabilities | 1 281 794 | 918 042 | 483 412 | -289 377 | 971 984 | 1 448 482 |
Net Interest Paid Received Classified As Operating Activities | | | | -40 023 | -16 478 | -8 400 |
Operating Profit Loss | 621 635 | 478 161 | 454 825 | -595 318 | -818 571 | 594 288 |
Other Creditors | 15 984 | 2 935 | 1 585 | 10 567 | 37 258 | 161 432 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 1 127 072 | 344 |
Other Disposals Property Plant Equipment | | | | | 2 840 100 | 1 500 |
Other Operating Income Format1 | 250 000 | 215 000 | 668 977 | 205 000 | 273 850 | 25 533 |
Other Remaining Borrowings | 6 466 | 3 921 | 58 324 | 33 328 | 33 328 | 8 332 |
Other Taxation Social Security Payable | 58 333 | 63 017 | 1 180 912 | 857 300 | 498 923 | 350 599 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 239 | 16 335 | 20 831 | 22 769 | 13 615 | 18 067 |
Prepayments Accrued Income | 370 625 | 335 917 | 574 130 | 544 874 | 349 301 | 661 730 |
Proceeds From Sales Investment Properties | | | | 550 | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | 5 450 | -6 000 | |
Proceeds From Sales Property Plant Equipment | | | | | -766 167 | |
Profit Loss | -589 180 | 343 764 | 350 308 | -596 287 | -813 285 | 403 193 |
Profit Loss On Ordinary Activities Before Tax | -590 563 | 380 162 | 401 325 | -635 341 | -835 049 | 585 888 |
Property Plant Equipment Gross Cost | 5 921 484 | 3 476 730 | 3 155 820 | 3 250 374 | 628 520 | 692 816 |
Purchase Property Plant Equipment | | | | -94 554 | -218 246 | -65 796 |
Repayments Borrowings Classified As Financing Activities | | | | -24 435 | -22 847 | -24 996 |
Social Security Costs | 247 154 | 240 683 | 158 237 | 156 752 | 79 493 | 73 437 |
Staff Costs Employee Benefits Expense | 3 119 928 | 3 099 137 | 2 137 878 | 2 065 627 | 1 355 159 | 1 121 932 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 21 764 | | |
Tax Expense Credit Applicable Tax Rate | -118 113 | 76 032 | 76 252 | -120 715 | -158 659 | 111 319 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | 17 747 | | 107 627 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 437 | 4 970 | 6 222 | 6 108 | 8 000 | 2 182 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 128 644 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -1 383 | 36 398 | 51 017 | -39 054 | -21 764 | 182 695 |
Total Assets Less Current Liabilities | 3 244 285 | 2 871 012 | 2 359 909 | 1 526 611 | 1 190 659 | 1 670 485 |
Total Borrowings | 3 075 730 | 2 617 982 | 1 846 590 | 1 131 039 | 33 328 | 508 332 |
Total Current Tax Expense Credit | -1 383 | 17 826 | 43 273 | -34 502 | | 182 695 |
Total Operating Lease Payments | 451 821 | 431 886 | 412 507 | 438 537 | 112 410 | 165 345 |
Trade Creditors Trade Payables | 3 126 103 | 2 917 710 | 3 434 503 | 3 012 764 | 1 974 856 | 2 920 376 |
Trade Debtors Trade Receivables | 4 149 226 | 3 968 829 | 3 940 130 | 2 426 727 | 1 461 698 | 1 661 420 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | -92 770 |
Turnover Revenue | 20 448 448 | 20 541 855 | 18 538 262 | 16 575 186 | 11 081 337 | 13 864 947 |
Wages Salaries | 2 842 535 | 2 842 119 | 1 958 810 | 1 886 106 | 1 262 051 | 1 030 428 |
Work In Progress | 31 696 | 24 170 | 23 005 | 21 333 | | |
Company Contributions To Defined Benefit Plans Directors | | | | | 210 | 938 |
Director Remuneration | 188 562 | 196 630 | 217 099 | 210 139 | 165 679 | 46 370 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 165 889 | 47 308 |
Company Contributions To Money Purchase Plans Directors | 15 830 | 11 893 | 5 328 | 276 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | | |
Accumulated Amortisation Impairment Intangible Assets | 57 593 | 6 208 | 7 319 | 7 726 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -35 000 | | -85 000 | | |
Amounts Owed By Group Undertakings | 54 088 | | | | | |
Amounts Owed To Directors | 372 205 | 300 209 | | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | | |
Bank Overdrafts | 1 446 639 | 1 597 518 | 1 514 090 | 1 103 539 | | |
Comprehensive Income Expense | -589 180 | 343 764 | 350 308 | -596 287 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -2 063 | | | | |
Deferred Tax Liabilities | | -30 069 | -30 069 | 51 932 | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 53 230 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 618 249 | | | | |
Disposals Intangible Assets | | 53 230 | | | | |
Disposals Property Plant Equipment | | 2 760 433 | | | | |
Finance Lease Liabilities Present Value Total | 464 | 464 | | | | |
Finance Lease Payments Owing Minimum Gross | 4 637 | 646 | | | | |
Finished Goods | 3 028 581 | 3 199 189 | 2 720 348 | 2 612 876 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | -7 690 | | | | |
Further Item Increase Decrease In Provisions Component Total Increase Decrease In Provisions | | 10 021 | | 7 977 | | |
Further Operating Expense Item Component Total Operating Expenses | -30 000 | -35 000 | -106 477 | -85 000 | | |
Future Finance Charges On Finance Leases | 546 | 182 | | | | |
Gain Loss On Disposals Other Non-current Assets | -1 083 012 | -1 151 | | | | |
Gain Loss On Disposals Property Plant Equipment | | -9 679 | 153 394 | -550 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 1 845 | | 407 | | |
Intangible Assets | 3 363 | 1 518 | 407 | | | |
Intangible Assets Gross Cost | 60 956 | 7 726 | 7 726 | | | |
Interest Expense On Bank Overdrafts | 128 823 | 96 485 | 53 308 | 40 023 | | |
Nominal Value Allotted Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | |
Number Shares Issued Fully Paid | | 1 000 | | 1 000 | | |
Other Deferred Tax Expense Credit | | 18 572 | 7 744 | -4 552 | | |
Other Investments Other Than Loans | 2 550 | -2 000 | 550 | 6 000 | | |
Par Value Share | | 1 | | 1 | | |
Provisions | 40 853 | 34 446 | 116 920 | 35 345 | | |
Provisions For Liabilities Balance Sheet Subtotal | 40 853 | 34 446 | 116 920 | 35 345 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 1 836 | 1 836 | 32 491 | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -77 838 | -82 478 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 410 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 216 601 | | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | 4 790 | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 21 442 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 315 679 | | 94 554 | | |
Value-added Tax Payable | 306 328 | 291 274 | 376 811 | 210 197 | | |