Profit & Loss |
Date of Accounts |
2012-08-31 | 2013-08-31 | 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 | 2023-08-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 344 724 | 400 864 | 452 777 | 397 575 | 502 058 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 125 923 | 108 789 | 454 479 | 317 144 | 122 901 | 244 550 | 344 680 | 751 715 |
Current Assets | 1 295 158 | 1 578 054 | 1 832 994 | 3 046 355 | 2 738 880 | 4 545 119 | 8 573 967 | 8 563 709 | 6 544 560 | 8 905 344 | 14 859 187 | 12 009 816 |
Debtors | 841 686 | 1 078 721 | 1 204 632 | 1 914 821 | 1 598 860 | 2 963 530 | 4 848 676 | 4 406 192 | 3 755 873 | 4 486 913 | 6 583 550 | 6 002 961 |
Net Assets Liabilities | | | | | 502 058 | 574 124 | 702 803 | 1 087 499 | 907 685 | 1 716 687 | 6 629 962 | 7 213 768 |
Other Debtors | | | | | 18 064 | 48 459 | 55 037 | 21 278 | 26 370 | 27 217 | 20 483 | 530 937 |
Property Plant Equipment | | | | | 282 154 | 436 212 | 778 077 | 1 340 104 | 1 536 779 | 1 354 677 | 1 752 864 | 1 577 650 |
Total Inventories | | | | | 1 014 097 | 1 472 800 | 3 270 812 | 3 840 373 | 2 665 786 | 4 173 881 | 7 930 957 | |
Cash Bank In Hand | 29 465 | 32 862 | 50 167 | 61 845 | 125 923 | | | | | | | |
Intangible Fixed Assets | 9 896 | 5 016 | 1 809 | 3 358 | 2 058 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 344 724 | 400 864 | 452 777 | 397 575 | | | | | | | | |
Stocks Inventory | 424 007 | 466 471 | 578 195 | 1 069 689 | 1 014 097 | | | | | | | |
Tangible Fixed Assets | 124 945 | 123 318 | 140 618 | 297 658 | 282 154 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 102 | 102 | 102 | | | | | | | |
Profit Loss Account Reserve | 344 624 | 400 764 | 452 675 | 397 473 | 501 956 | | | | | | | |
Shareholder Funds | 344 724 | 400 864 | 452 777 | 397 575 | 502 058 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 10 500 | 10 750 | 11 280 | 17 000 | 26 200 |
Accrued Liabilities Deferred Income | | | | | 32 932 | 47 618 | 42 079 | 90 727 | 46 451 | 30 698 | 18 050 | 9 750 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 16 939 | 11 640 | 14 664 | 36 441 | 66 004 | 102 281 | 128 110 | 131 221 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 241 863 | 307 836 | 485 282 | 714 793 | 978 363 | 1 227 336 | 1 468 287 | 1 748 827 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 30 212 | 1 275 | | 400 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 614 740 | 232 661 | 777 843 | 226 102 |
Administrative Expenses | | | | | 1 650 879 | 2 241 925 | | 3 502 232 | 3 438 314 | 3 328 369 | 3 853 796 | 4 549 277 |
Amortisation Expense Intangible Assets | | | | | | | | 21 777 | 29 563 | 36 277 | 25 829 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | 29 563 | 36 277 | 25 829 | 3 111 |
Average Number Employees During Period | | | | | | | | 78 | 88 | 72 | 77 | 86 |
Bank Borrowings | | | | | | | | 15 299 | 6 471 | | | |
Bank Borrowings Overdrafts | | | | | 470 005 | 20 120 | 15 299 | 4 044 | 1 405 713 | 2 633 510 | 2 595 068 | 555 427 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | -3 066 661 | -1 399 242 | -2 633 510 | -2 595 068 | -555 427 |
Bank Overdrafts | | | | | | | | 3 066 661 | 1 399 242 | 2 633 510 | 2 595 068 | 555 427 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 854 954 | 877 644 | 729 833 | 830 385 | 452 968 |
Cash Cash Equivalents Cash Flow Value | | | | | | | -1 500 802 | -2 749 517 | -1 276 341 | -2 388 960 | -2 250 388 | 196 288 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | | 511 211 |
Comprehensive Income Expense | | | | | | | | 529 196 | 76 186 | 1 011 002 | 5 302 275 | 854 806 |
Corporation Tax Payable | | | | | 10 987 | 56 298 | 68 000 | 48 501 | 16 406 | 222 522 | 1 191 938 | 367 536 |
Corporation Tax Recoverable | | | | | 38 356 | | | | 20 187 | | | |
Cost Sales | | | | | | | | 16 219 510 | 14 715 679 | 12 518 648 | 15 554 389 | 20 540 687 |
Creditors | | | | | 123 794 | 222 596 | 363 945 | 503 610 | 581 422 | 325 908 | 424 063 | 329 602 |
Current Tax For Period | | | | | 10 987 | 56 298 | | 48 000 | -20 179 | 241 445 | 1 191 938 | 367 536 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 8 150 | 20 900 | | 67 000 | 58 000 | -8 000 | 74 000 | 87 000 |
Depreciation Expense Property Plant Equipment | | | | | | | | 71 659 | 108 161 | 204 662 | 159 045 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 341 351 | 337 771 | 310 788 | 368 951 |
Dividends Paid | | | | | 68 000 | 134 380 | 189 250 | 144 500 | 256 000 | 202 000 | 389 000 | 271 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -144 500 | -256 000 | -202 000 | -389 000 | -271 000 |
Dividends Paid On Shares Interim | | | | | | | | 144 500 | 256 000 | 202 000 | 389 000 | 271 000 |
Finance Lease Liabilities Present Value Total | | | | | 97 194 | 142 926 | 297 396 | 499 566 | 534 971 | 295 210 | 406 013 | 319 852 |
Finance Lease Payments Owing Minimum Gross | | | | | 141 329 | 227 889 | | 811 959 | 893 434 | 609 269 | 666 972 | 512 530 |
Finished Goods Goods For Resale | | | | | | | | 3 840 373 | 2 665 786 | 4 173 881 | 7 930 957 | 5 255 140 |
Fixed Assets | 134 841 | 128 334 | 142 427 | 301 016 | 284 212 | 440 137 | 784 439 | 1 403 446 | 1 600 770 | 1 383 666 | 1 756 024 | 1 578 099 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 28 279 | 8 828 | 6 471 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 355 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -1 397 | -1 134 | -8 000 | 2 727 | 11 599 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 1 655 914 | 1 720 904 | 1 550 350 | 1 518 365 | 1 988 760 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 73 144 | -192 930 | -350 249 | 679 617 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -670 506 | 751 227 | 2 096 637 | -1 091 800 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | -1 174 587 | 1 508 095 | 3 757 076 | -2 675 817 |
Gain Loss On Disposals Intangible Assets | | | | | | | | | 486 | -14 492 | 37 817 | |
Government Grant Income | | | | | | | | 39 800 | 229 196 | 180 498 | 25 377 | |
Gross Profit Loss | | | | | | | | 4 128 978 | 3 342 286 | 4 417 560 | 10 425 958 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -67 499 | -33 000 | -16 639 | -222 522 | -1 195 052 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 1 248 715 | -1 473 176 | | -138 572 | -2 446 676 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -38 356 | 15 450 | | | 897 | 1 264 | | 3 114 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 1 933 | 3 024 | | 29 563 | 36 277 | 25 829 | 3 111 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 113 275 | 196 579 | | 341 351 | 337 771 | 310 788 | 368 951 |
Intangible Assets | | | | | 2 058 | 3 925 | 6 362 | 63 342 | 63 991 | 28 989 | 3 160 | 449 |
Intangible Assets Gross Cost | | | | | 18 997 | 15 565 | 21 026 | 99 783 | 129 995 | 131 270 | 131 270 | 131 670 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 1 887 | 607 | 505 | | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | | | | 79 293 | 103 067 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 25 513 | 27 305 | 38 370 | 33 289 | |
Interest Income On Bank Deposits | | | | | | | | | | | | 1 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -112 582 | -134 502 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 27 400 | 28 267 | 38 875 | 112 582 | 134 502 |
Interest Received Classified As Investing Activities | | | | | | | | -1 070 | -43 | -103 | -750 | -83 |
Issue Equity Instruments | | | | | | 3 | 1 | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | -150 141 | 183 353 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | | 869 225 | 567 709 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | 529 631 | -2 224 238 | 448 650 | -1 140 277 | |
Net Cash Generated From Operations | | | | | | | | 434 732 | -2 285 505 | 393 136 | -1 475 381 | -4 909 452 |
Net Current Assets Liabilities | 234 688 | 288 089 | 338 880 | 266 612 | 379 740 | 415 583 | 362 309 | 334 663 | 93 337 | 855 929 | 5 569 001 | 6 323 271 |
Net Finance Income Costs | | | | | | | | | 43 | 103 | 750 | 83 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | -27 400 | -28 267 | -38 875 | -33 289 | |
Number Shares Issued Fully Paid | | | | | | | 100 | | | | | |
Operating Profit Loss | | | | | | | | 670 526 | 143 128 | 1 284 716 | 6 600 752 | |
Other Creditors | | | | | 26 600 | 59 550 | 51 250 | 10 154 | 10 713 | 10 121 | 68 413 | 10 244 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 7 232 | | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 47 302 | 19 134 | | 77 781 | 88 798 | 69 837 | 88 411 |
Other Disposals Intangible Assets | | | | | | 7 232 | | | | | | |
Other Disposals Property Plant Equipment | | | | | | 105 829 | 46 035 | | 154 495 | 165 790 | 138 705 | 120 776 |
Other Interest Income | | | | | | | | 1 070 | 43 | 103 | 750 | 82 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 1 070 | 43 | 103 | 750 | 83 |
Other Operating Income Format1 | | | | | | | | 43 780 | 239 156 | 195 525 | 28 590 | 12 728 |
Other Taxation Social Security Payable | | | | | 167 664 | 259 198 | 468 885 | 500 684 | 1 337 941 | 798 259 | 599 540 | 481 844 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 322 920 | 81 475 | -284 165 | 57 703 | -154 442 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 30 561 | 42 786 | 36 600 | 41 424 | 51 519 |
Prepayments Accrued Income | | | | | 13 167 | 33 520 | 31 864 | 34 255 | 64 644 | 59 329 | 88 497 | 85 138 |
Proceeds From Sales Intangible Assets | | | | | | | | | -486 | 14 492 | -37 817 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -76 714 | -76 992 | -68 868 | -29 850 |
Profit Loss | | | | | 172 483 | 206 443 | 317 928 | 529 196 | 76 186 | 1 011 002 | 5 302 275 | 854 806 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 644 196 | 114 904 | 1 245 944 | 6 568 213 | 1 312 456 |
Property Plant Equipment Gross Cost | | | | | 524 017 | 744 048 | 1 263 359 | 2 054 897 | 2 515 142 | 2 582 013 | 3 221 151 | 3 326 477 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 38 100 | 59 000 | 80 000 | 147 000 | 205 000 | | | |
Purchase Intangible Assets | | | | | | | | -78 757 | -30 212 | -1 275 | | -400 |
Purchase Property Plant Equipment | | | | | | | | -791 538 | -614 740 | -232 661 | -777 843 | -226 102 |
Social Security Costs | | | | | | | | 175 994 | 196 545 | 171 489 | 205 578 | |
Staff Costs Employee Benefits Expense | | | | | | | | 2 233 790 | 2 388 481 | 2 091 059 | 2 375 527 | 2 852 803 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 147 000 | 205 000 | 197 000 | 271 000 | 358 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 122 397 | 21 832 | 236 729 | 1 247 960 | 328 114 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -1 938 | -2 813 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 14 995 | 2 814 | 4 716 | 743 | 2 640 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -19 219 | 92 648 | | 115 000 | 38 718 | 234 942 | 1 265 938 | 457 650 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 325 860 | 565 345 | | | | | |
Total Assets Less Current Liabilities | 369 529 | 416 423 | 481 307 | 567 628 | 663 952 | 855 720 | 1 146 748 | 1 738 109 | 1 694 107 | 2 239 595 | 7 325 025 | 7 901 370 |
Total Borrowings | | | | | | | | 3 081 960 | 1 405 713 | 2 633 510 | 2 595 068 | 555 427 |
Total Current Tax Expense Credit | | | | | -27 369 | 71 748 | | 48 000 | -19 282 | 242 942 | 1 191 938 | 370 650 |
Total Operating Lease Payments | | | | | | | | 371 658 | 345 721 | 421 177 | 501 463 | |
Trade Creditors Trade Payables | | | | | 1 632 764 | 2 944 441 | 5 452 807 | 4 188 671 | 3 269 396 | 4 020 843 | 4 496 086 | 4 013 915 |
Trade Debtors Trade Receivables | | | | | 1 529 273 | 2 881 551 | 4 761 775 | 4 350 659 | 3 644 672 | 4 400 367 | 6 474 570 | 5 386 886 |
Turnover Revenue | | | | | | | | 20 348 488 | 18 057 965 | 16 936 208 | 25 980 347 | |
Wages Salaries | | | | | | | | 2 027 235 | 2 149 150 | 1 882 970 | 2 105 585 | 2 543 714 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 609 | 911 | 848 | 839 | |
Director Remuneration | | | | | | | | 69 247 | 90 913 | 86 101 | 93 029 | 101 958 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 69 856 | 91 824 | 86 949 | 93 868 | 102 797 |
Creditors Due After One Year | 15 386 | 4 559 | 19 830 | 140 103 | 123 794 | | | | | | | |
Creditors Due Within One Year | 1 060 470 | 1 289 965 | 1 494 114 | 2 779 743 | 2 359 140 | | | | | | | |
Intangible Fixed Assets Additions | | | | 3 900 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 5 201 | 10 081 | 13 288 | 15 639 | 16 939 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 4 880 | 3 207 | 2 351 | 1 300 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 15 097 | 15 097 | 15 097 | 18 997 | 18 997 | | | | | | | |
Number Shares Allotted | | 100 | 2 | 2 | 2 | | | | | | | |
Provisions For Liabilities Charges | 9 419 | 11 000 | 8 700 | 29 950 | 38 100 | | | | | | | |
Secured Debts | 77 121 | 323 857 | 263 725 | 650 637 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 2 | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 33 621 | 58 840 | 236 208 | 73 468 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 186 860 | 220 481 | 254 021 | 490 229 | 524 017 | | | | | | | |
Tangible Fixed Assets Depreciation | 61 915 | 97 163 | 113 403 | 192 571 | 241 863 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 35 248 | 33 770 | 79 168 | 78 284 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 17 530 | | 28 992 | | | | | | | |
Tangible Fixed Assets Disposals | | | 25 300 | | 39 680 | | | | | | | |