Profit & Loss |
Date of Accounts |
2015-08-31 | 2016-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 519 665 | 2 624 328 | 5 557 860 | 4 747 034 | 3 512 720 | 1 383 976 |
Current Assets | 9 026 223 | 9 803 832 | 13 662 259 | 13 187 745 | 12 038 247 | 11 222 416 |
Debtors | 4 647 079 | 5 020 914 | 5 897 230 | 5 200 592 | 5 961 664 | 6 162 420 |
Net Assets Liabilities | 7 622 986 | 8 929 540 | 11 860 279 | 12 413 505 | 11 953 093 | 11 860 233 |
Other Debtors | | | 1 260 259 | 754 241 | 44 382 | 515 442 |
Property Plant Equipment | 3 381 063 | 3 441 949 | 3 547 386 | 4 795 268 | 5 500 081 | 5 782 614 |
Total Inventories | 1 859 479 | 2 158 590 | 2 207 169 | 3 240 119 | 2 563 863 | 3 676 020 |
|
Other Financial Data |
Audit Fees Expenses | | | 16 500 | 16 500 | 19 500 | |
Accrued Liabilities Deferred Income | | | 1 325 558 | 1 007 478 | 1 128 607 | 1 172 007 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 216 130 | 5 230 755 | 5 385 336 | 5 366 166 | 5 544 865 | 5 689 611 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 204 138 | 321 231 | 449 368 |
Administrative Expenses | 4 293 696 | 4 140 918 | 4 477 157 | 4 723 156 | 4 265 980 | 5 177 172 |
Amounts Owed By Group Undertakings | 267 066 | 282 066 | 714 499 | 282 066 | 846 580 | |
Amounts Owed To Group Undertakings | 364 698 | 364 698 | 364 698 | 364 698 | 365 404 | 386 387 |
Average Number Employees During Period | | | 120 | 121 | 115 | 123 |
Balances Amounts Owed To Related Parties | | | | | 364 698 | |
Bank Borrowings | 2 790 413 | 1 599 295 | 1 192 594 | 2 245 426 | 1 476 010 | 782 214 |
Bank Borrowings Overdrafts | 964 483 | 747 010 | 1 091 082 | 1 449 299 | 317 849 | 116 954 |
Cash Cash Equivalents | | | | 6 190 499 | 4 920 284 | 2 281 374 |
Cash Cash Equivalents Cash Flow Value | 2 519 665 | | 5 557 860 | 4 747 034 | 3 512 720 | |
Comprehensive Income Expense | 1 145 757 | 1 306 554 | 806 627 | 1 703 226 | 313 509 | 307 140 |
Corporation Tax Payable | 113 975 | 257 176 | 145 078 | | 513 | 6 039 |
Corporation Tax Recoverable | | | 346 739 | 451 129 | 600 683 | 309 997 |
Cost Sales | 11 337 663 | 11 672 243 | 12 338 549 | 12 849 725 | 14 295 737 | 17 494 108 |
Creditors | 964 483 | 747 010 | 1 091 082 | 1 449 299 | 1 158 161 | 5 346 674 |
Current Tax For Period | 115 531 | 194 753 | 129 199 | -56 391 | -23 185 | 37 253 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -13 426 | 16 090 | 32 871 | -110 358 |
Depreciation Expense Property Plant Equipment | 406 457 | 428 650 | 441 641 | 337 573 | 295 556 | |
Depreciation Impairment Expense Property Plant Equipment | | | 441 641 | 337 573 | 295 556 | |
Distribution Costs | 333 356 | 307 249 | 335 565 | 275 149 | 195 282 | 213 628 |
Dividends Paid | | | | 1 150 000 | 975 000 | |
Dividends Paid Classified As Financing Activities | | | | -1 150 000 | -975 000 | -400 000 |
Dividends Paid On Shares Interim | | | | 1 150 000 | 975 000 | |
Double Taxation Relief | | | | -347 | | |
Fixed Assets | 4 047 121 | 4 108 007 | 4 213 444 | 5 461 326 | 6 367 218 | 6 649 751 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -663 256 | -1 052 832 | 769 416 | |
Further Item Interest Expense Component Total Interest Expense | | 3 | | 5 025 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 65 | | 26 293 | 165 731 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 26 534 | 39 795 | 126 943 | 104 932 | 43 499 | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | 96 084 | 182 921 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 191 648 | 570 996 | -738 184 | 703 702 | -509 695 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -180 565 | -311 335 | 480 151 | -801 028 | 611 518 | |
Gain Loss In Cash Flows From Change In Inventories | | | -16 685 | 1 032 950 | -676 256 | |
Gain Loss On Disposals Property Plant Equipment | | | 3 199 | 6 988 | 26 667 | -1 081 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 243 760 | 1 634 746 | 679 138 | 428 547 |
Government Grant Income | | | | 268 036 | 89 710 | 128 748 |
Gross Profit Loss | 4 957 776 | 5 669 618 | 5 156 593 | 4 399 133 | 3 564 922 | 3 736 118 |
Income From Related Parties | 402 537 | 252 182 | 208 320 | 89 833 | 180 913 | |
Income Taxes Paid Refund Classified As Operating Activities | -44 477 | -114 052 | -152 009 | -193 424 | -116 239 | 327 314 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | 110 358 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 703 548 | 104 663 | -1 456 952 | 810 825 | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | 54 026 | 182 921 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -96 852 | | 65 | | -10 370 | -68 355 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 454 391 | | 337 573 | 295 556 | 558 149 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 54 272 | 67 535 | 58 362 | 68 831 |
Interest Income On Bank Deposits | | | 6 679 | 4 759 | 1 480 | 3 546 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 6 679 | 4 759 | 1 480 | |
Interest Paid Classified As Operating Activities | -72 650 | -57 118 | | | -58 362 | -66 138 |
Interest Payable Similar Charges Finance Costs | 79 207 | 60 365 | 54 272 | 72 560 | 58 362 | 66 138 |
Interest Received Classified As Investing Activities | | | -6 679 | -4 759 | -1 480 | -3 546 |
Investments | | | 666 058 | 666 058 | 666 058 | |
Investments Fixed Assets | 666 058 | 666 058 | 666 058 | 666 058 | 666 058 | 867 137 |
Investments In Associates | | | | | 867 137 | 867 137 |
Key Management Personnel Compensation Total | | | 306 145 | 335 813 | 374 854 | |
Net Cash Flows From Used In Financing Activities | 582 103 | 1 191 118 | -663 256 | 97 168 | | |
Net Cash Flows From Used In Investing Activities | 295 099 | 408 953 | 439 481 | -61 039 | | |
Net Cash Flows From Used In Operating Activities | -1 580 750 | -1 704 734 | -1 233 177 | 774 696 | -803 186 | |
Net Cash Generated From Operations | -1 704 434 | -1 879 151 | -1 439 458 | 508 712 | -977 787 | 1 496 570 |
Net Current Assets Liabilities | 4 733 257 | 5 770 314 | 8 798 514 | 8 478 165 | 7 297 250 | |
Net Finance Income Costs | | | 6 679 | 4 759 | 1 480 | 3 546 |
Net Interest Paid Received Classified As Operating Activities | | | -54 272 | -72 560 | -58 362 | |
Operating Profit Loss | 1 129 741 | 1 572 041 | 726 298 | 96 327 | 134 465 | -769 782 |
Other Comprehensive Income Expense Before Tax | | | | | 775 222 | 501 110 |
Other Creditors | 51 558 | 69 127 | 1 728 846 | 1 420 673 | 1 583 585 | 1 934 533 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 32 874 | 76 800 | 207 102 |
Other Disposals Property Plant Equipment | | | | 286 304 | 76 800 | 244 335 |
Other Interest Receivable Similar Income Finance Income | 1 846 | 2 164 | 6 679 | 4 759 | 1 480 | 3 546 |
Other Operating Income Format1 | 799 017 | 350 590 | 382 427 | 695 499 | 1 030 805 | |
Other Taxation Social Security Payable | 242 182 | 276 500 | 195 470 | 188 886 | 296 677 | |
Payments To Related Parties | 77 598 | 64 619 | 1 363 | 3 924 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 37 787 | 52 152 | 47 541 | 50 526 |
Percentage Class Share Held In Associate | | 49 | | | | 49 |
Percentage Class Share Held In Subsidiary | | 100 | | | | 100 |
Prepayments Accrued Income | | | 326 144 | 385 272 | 440 458 | 756 935 |
Proceeds From Sales Property Plant Equipment | -400 | -10 042 | -4 668 | -260 418 | -26 667 | |
Profit Loss | 1 145 757 | 1 210 225 | 562 867 | 68 480 | 78 027 | -11 049 |
Profit Loss On Ordinary Activities Before Tax | 1 052 380 | 1 413 840 | 678 705 | 28 526 | 77 583 | -1 495 298 |
Property Plant Equipment Gross Cost | 8 597 193 | 8 672 704 | 8 932 722 | 10 161 434 | 11 044 946 | 11 472 225 |
Purchase Property Plant Equipment | -297 345 | -421 159 | -450 828 | -204 138 | -321 231 | |
Raw Materials Consumables | | | 2 207 169 | 3 240 119 | 2 563 863 | 3 676 020 |
Research Development Expense Recognised In Profit Or Loss | | | 294 823 | 572 628 | 254 190 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -357 486 | | -323 869 | -40 057 | -206 301 |
Social Security Costs | | | 17 348 | 330 062 | 246 274 | 270 955 |
Staff Costs Employee Benefits Expense | | | 3 173 938 | 3 373 008 | 3 289 343 | 3 532 896 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 60 597 | 76 687 | 109 558 | |
Tax Decrease From Utilisation Tax Losses | | | | | 7 906 | 7 701 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | -20 000 |
Tax Expense Credit Applicable Tax Rate | 216 590 | 282 768 | 128 954 | 5 420 | 14 741 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -36 801 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 21 881 | 18 024 | 23 736 | 7 611 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -122 940 | -106 039 | -36 917 | -65 259 | -31 348 | 49 309 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | 347 | 240 | -35 921 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 11 927 | 81 796 | 269 619 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -93 377 | 203 615 | 115 838 | -39 954 | -444 | -141 460 |
Total Assets Less Current Liabilities | 8 780 378 | 9 878 321 | 13 011 958 | 13 939 491 | 13 463 389 | |
Total Borrowings | | | 1 091 082 | 1 449 299 | 317 849 | 116 954 |
Total Current Tax Expense Credit | 18 679 | 194 753 | 129 264 | -56 044 | -33 315 | -68 355 |
Total Increase Decrease From Revaluations Property Plant Equipment | | -261 158 | | 1 310 878 | 639 081 | 222 246 |
Trade Creditors Trade Payables | 679 058 | 781 663 | 1 002 583 | 931 718 | 1 050 099 | 1 630 349 |
Trade Debtors Trade Receivables | 3 521 121 | 3 355 309 | 3 249 589 | 3 283 680 | 4 029 561 | 3 836 091 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -248 597 | -99 825 | -84 267 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | 20 942 | -18 744 | | |
Turnover Revenue | 16 295 439 | 17 341 861 | 17 495 142 | 17 248 858 | 17 860 659 | 21 230 226 |
Wages Salaries | | | 3 118 803 | 3 219 424 | 2 995 528 | 3 211 415 |
Company Contributions To Defined Benefit Plans Directors | | | 1 903 | 2 629 | 2 634 | |
Director Remuneration | 135 463 | 140 893 | 181 263 | 214 087 | 202 483 | |
Director Remuneration Benefits Including Payments To Third Parties | | | 183 166 | 216 716 | 205 117 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | | | | |
Accrued Liabilities | 1 015 565 | 1 432 069 | | | | |
Accumulated Amortisation Impairment Intangible Assets | 100 000 | | | | | |
Additional Provisions Increase From New Provisions Recognised | | 8 862 | | | | |
Applicable Tax Rate | 21 | 20 | | | | |
Depreciation Amortisation Expense | 460 004 | 454 392 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 82 280 | | | | |
Disposals Property Plant Equipment | | 84 490 | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 96 329 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 59 289 | 6 439 | | | | |
Gain Loss Before Tax On Sale Discontinued Operations | | -100 000 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -552 | 10 042 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 237 105 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -89 437 | 299 111 | | | | |
Intangible Assets Gross Cost | 100 000 | | | | | |
Interest Expense On Bank Loans Similar Borrowings | 28 101 | 24 000 | | | | |
Interest Expense On Bank Overdrafts | 44 549 | 33 115 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 557 | 3 247 | | | | |
Loans Owed By Related Parties | 550 455 | 204 549 | | | | |
Loans Owed To Related Parties | -9 163 | -4 740 | | | | |
Merchandise | 1 859 479 | 2 158 590 | | | | |
Net Assets Liabilities Associates | -2 883 774 | -4 297 828 | | | | |
Net Assets Liabilities Subsidiaries | -607 854 | 57 929 | | | | |
Net Interest Received Paid Classified As Investing Activities | -1 846 | -2 164 | | | | |
Number Shares Issued Fully Paid | | 100 | | | | |
Other Comprehensive Income Expense Net Tax | | 96 329 | | | | |
Other Deferred Tax Expense Credit | -112 056 | 8 862 | | | | |
Other Investments Other Than Loans | 914 383 | 901 383 | | | | |
Par Value Share | | 1 | | | | |
Prepayments | 94 858 | 316 293 | | | | |
Proceeds From Borrowings Classified As Financing Activities | -48 429 | | | | | |
Profit Loss From Continuing Operations Associates | 285 246 | 922 934 | | | | |
Profit Loss Subsidiaries | 121 056 | -30 236 | | | | |
Provisions | 192 909 | 201 771 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 192 909 | 201 771 | | | | |
Repayments Borrowings Classified As Financing Activities | -630 532 | -1 191 118 | | | | |
Restructuring Costs | | -13 001 | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | -112 056 | 8 862 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 421 159 | | | | |