Profit & Loss |
Date of Accounts |
2019-08-31 | 2020-08-29 | 2021-08-28 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 10 291 | 600 371 | 1 170 783 | 311 817 | 1 846 |
Current Assets | 4 215 961 | 3 777 869 | 7 587 376 | 9 568 474 | 10 611 448 |
Debtors | 2 889 998 | 2 105 017 | 4 313 410 | 5 692 319 | 6 436 940 |
Net Assets Liabilities | 2 394 927 | 1 364 780 | 1 204 418 | 1 784 594 | 2 574 349 |
Other Debtors | 296 881 | 236 347 | 98 103 | 146 253 | 119 133 |
Property Plant Equipment | 248 356 | 303 424 | 2 065 759 | 2 363 686 | 2 528 681 |
Total Inventories | 1 315 672 | 1 072 481 | 2 103 183 | 3 564 338 | |
|
Other Financial Data |
Audit Fees Expenses | | | 19 300 | 26 000 | |
Accrued Liabilities Deferred Income | 537 446 | 688 786 | 2 314 310 | 1 853 601 | 1 476 152 |
Accumulated Amortisation Impairment Intangible Assets | 29 167 | 64 167 | 167 503 | 337 191 | 481 478 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 240 218 | 1 261 555 | 1 331 218 | 1 391 863 | 1 620 873 |
Acquired Through Business Combinations Intangible Assets | | | 386 501 | | 483 293 |
Acquired Through Business Combinations Property Plant Equipment | | | 1 944 559 | | 11 150 |
Additions Other Than Through Business Combinations Intangible Assets | | | 53 049 | 1 | 20 320 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 133 069 | 7 271 | 485 809 | 395 158 |
Administrative Expenses | | | 5 030 829 | 11 215 048 | 13 496 609 |
Amortisation Expense Intangible Assets | | | 78 007 | 190 723 | |
Amortisation Impairment Expense Intangible Assets | | | 78 007 | 190 723 | |
Average Number Employees During Period | 87 | 95 | 95 | 197 | 206 |
Bank Borrowings | 946 568 | 2 875 000 | 2 973 996 | 2 284 819 | 1 979 786 |
Bank Borrowings Overdrafts | 765 318 | 2 740 629 | 2 276 629 | 449 188 | 602 424 |
Bank Overdrafts | | | | | 4 529 |
Cash Cash Equivalents | | | 1 170 783 | 311 817 | 9 003 |
Cash Cash Equivalents Cash Flow Value | | 600 371 | 1 170 783 | 311 817 | |
Corporation Tax Payable | 48 435 | | | | 74 248 |
Corporation Tax Recoverable | | 12 931 | 52 269 | | |
Cost Sales | | | 10 643 003 | 28 689 067 | 35 666 211 |
Creditors | 3 851 801 | 2 213 106 | 2 287 680 | 1 989 800 | 9 356 491 |
Current Tax For Period | | | | | 74 248 |
Deferred Tax Asset Debtors | | | 224 739 | 18 569 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -55 180 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -350 193 | 206 170 | 193 481 |
Depreciation Expense Property Plant Equipment | | | 94 992 | 187 882 | |
Depreciation Impairment Expense Property Plant Equipment | | | 94 992 | 187 882 | |
Distribution Costs | | | | | 3 587 |
Equity Securities Held | 1 969 | 1 969 | 2 069 | 2 069 | 2 069 |
Finance Lease Liabilities Present Value Total | | | 11 051 | 154 169 | 93 481 |
Finance Lease Payments Owing Minimum Gross | | | 98 794 | 255 962 | 77 960 |
Finished Goods Goods For Resale | 1 315 672 | 1 072 481 | 2 103 183 | 3 564 338 | 4 172 662 |
Fixed Assets | 2 997 283 | 2 767 351 | 2 634 707 | 2 794 386 | 3 156 703 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -98 996 | 689 177 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 32 870 | 6 313 | 13 900 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 4 273 093 | 3 759 889 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -3 683 280 | -2 092 610 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 944 316 | 1 637 348 | |
Gain Loss In Cash Flows From Change In Inventories | | | 1 030 702 | 1 461 155 | |
Government Grant Income | | | 355 661 | | |
Gross Profit Loss | | | 4 642 332 | 12 198 667 | |
Impairment Loss Reversal On Investments | | | 397 539 | | |
Income From Related Parties | | | 1 056 799 | 1 272 826 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 97 451 | 52 269 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -55 180 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 35 000 | 78 007 | 190 723 | 200 464 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 78 001 | 94 992 | 187 882 | 230 163 |
Intangible Assets | 145 833 | 110 833 | 566 879 | 428 631 | 248 487 |
Intangible Assets Gross Cost | 175 000 | 175 000 | 734 382 | 765 822 | 729 965 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 107 053 | 145 136 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 182 | 1 888 | |
Interest Income On Bank Deposits | | | 55 | 245 | 1 922 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 55 | 245 | |
Interest Paid Classified As Operating Activities | | | -135 415 | -233 372 | -318 459 |
Interest Payable Similar Charges Finance Costs | | | 135 415 | 233 372 | 318 459 |
Interest Received Classified As Investing Activities | | | -55 | -384 | -1 922 |
Investments | 2 603 094 | 2 353 094 | 2 069 | 2 069 | 379 535 |
Investments Fixed Assets | 2 603 094 | 2 353 094 | 2 069 | 2 069 | 379 535 |
Investments In Subsidiaries | 2 601 125 | 2 351 125 | | | 377 466 |
Key Management Personnel Compensation Total | | | | 600 148 | |
Net Assets Liabilities Subsidiaries | | 1 | | | |
Net Cash Generated From Operations | | | -848 425 | -392 046 | -1 653 749 |
Net Current Assets Liabilities | 364 160 | 1 564 763 | 1 040 251 | 1 162 868 | |
Net Finance Income Costs | | | 55 | 384 | 1 922 |
Number Equity Instruments Forfeited Share-based Payment Arrangement | | | | 300 | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | 1 600 | 1 600 | 1 300 | |
Operating Profit Loss | | | -32 836 | 1 019 334 | |
Other Creditors | 938 279 | 33 825 | 1 767 862 | 3 041 811 | 2 710 569 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 21 035 | 56 177 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 56 664 | | 127 237 | 1 153 |
Other Disposals Intangible Assets | | | | 21 035 | 56 177 |
Other Disposals Property Plant Equipment | | 56 664 | | 127 237 | 1 153 |
Other Interest Expense | | | 27 180 | 86 348 | |
Other Interest Income | | | | 139 | |
Other Interest Receivable Similar Income Finance Income | | | 55 | 384 | 1 922 |
Other Operating Income Format1 | | | 355 661 | 35 715 | |
Other Provisions Balance Sheet Subtotal | 182 860 | 182 860 | 182 860 | 182 860 | 182 860 |
Other Taxation Social Security Payable | | | 147 245 | 199 315 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 98 794 | 157 168 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 101 699 | 105 885 | 99 460 | 190 612 | 254 476 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | 33 |
Prepayments Accrued Income | 212 524 | 249 671 | 264 120 | 278 107 | 736 103 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | 395 092 | | |
Profit Loss | 265 965 | -1 030 147 | -160 362 | 580 176 | 789 755 |
Profit Loss On Ordinary Activities Before Tax | | | -565 735 | 786 346 | |
Property Plant Equipment Gross Cost | 1 488 574 | 1 564 979 | 3 396 977 | 3 755 549 | 4 149 554 |
Purchase Intangible Assets | | | -53 049 | -52 475 | |
Purchase Property Plant Equipment | | | -7 270 | -485 809 | |
Social Security Costs | 256 590 | 247 388 | 234 363 | 574 243 | |
Staff Costs Employee Benefits Expense | 3 017 775 | 3 050 309 | 2 877 748 | 6 438 747 | 7 587 910 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 18 338 | 43 845 | | | 174 912 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 28 | |
Tax Expense Credit Applicable Tax Rate | | | -107 490 | 149 406 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 43 365 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -140 630 | 6 313 | 2 267 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 39 617 | 49 481 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | -47 712 | 998 | 5 454 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | -170 213 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -405 373 | 206 170 | 267 729 |
Total Assets Less Current Liabilities | 3 361 443 | 4 332 114 | 3 674 958 | 3 957 254 | |
Total Borrowings | | | 2 276 629 | 449 188 | 602 424 |
Total Operating Lease Payments | | | 50 967 | 90 890 | |
Trade Creditors Trade Payables | 2 063 284 | 1 306 363 | 1 532 598 | 2 759 898 | 4 234 403 |
Trade Debtors Trade Receivables | 2 255 197 | 852 242 | 3 674 179 | 5 249 390 | 5 581 704 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | -119 832 | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | 119 832 | | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | -25 329 | | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | 25 329 | | |
Turnover Revenue | | | 15 285 335 | 40 887 734 | |
Wages Salaries | 2 659 486 | 2 697 036 | 2 543 925 | 5 673 892 | 6 706 085 |
Weighted Average Exercise Price Equity Instruments Forfeited Share-based Payment Arrangement | | | | 70 | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | 70 | 70 | 70 | |
Company Contributions To Defined Benefit Plans Directors | | | 15 377 | 31 852 | |
Director Remuneration | | | 194 249 | 256 057 | |
Director Remuneration Benefits Including Payments To Third Parties | | | 209 626 | 287 909 | |