Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-08-31 | 2016-08-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 536 039 | 607 912 | 706 340 | 735 737 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 169 917 | 386 918 | 303 785 | 317 739 | 141 276 | 6 764 | 43 470 |
Current Assets | 675 273 | 909 397 | 932 596 | 628 376 | 1 003 396 | 2 029 840 | 1 854 222 | 2 093 643 | 1 783 621 | 1 971 930 | 2 406 613 |
Debtors | 617 801 | 821 970 | 880 323 | 572 244 | 745 328 | 1 402 331 | 1 333 611 | 1 561 002 | 1 469 953 | 1 647 384 | 2 073 498 |
Net Assets Liabilities | | | | | 671 358 | 1 132 337 | 1 380 665 | 1 487 049 | 2 103 347 | 2 102 276 | 2 023 670 |
Other Debtors | | | | | 267 742 | 145 731 | 280 549 | 351 841 | 248 105 | 381 958 | 693 140 |
Property Plant Equipment | | | | | 1 102 674 | 1 480 894 | 1 567 558 | 1 612 825 | 2 372 599 | 3 174 612 | 2 879 124 |
Total Inventories | | | | | 88 151 | 240 591 | 216 826 | 214 902 | 172 392 | 317 782 | 289 645 |
Cash Bank In Hand | 444 | 2 601 | 1 238 | 577 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 536 039 | 607 912 | 706 340 | 735 737 | | | | | | | |
Stocks Inventory | 57 028 | 84 826 | 51 035 | 55 555 | | | | | | | |
Tangible Fixed Assets | 854 163 | 789 163 | 726 151 | 1 013 989 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 535 939 | 607 812 | 706 240 | 735 637 | | | | | | | |
Shareholder Funds | 536 039 | 607 912 | 706 340 | 735 737 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 10 500 |
Accrued Liabilities Deferred Income | | | | | | 26 298 | 18 493 | | 29 182 | 52 717 | 83 757 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 455 611 | 1 684 303 | 1 688 807 | 1 961 398 | 2 280 515 | 2 753 052 | 2 555 277 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 256 306 |
Administration Support Average Number Employees | | | | | | | | | | 10 | 7 |
Administrative Expenses | | | | | | | | | | 3 211 230 | 3 247 750 |
Amounts Owed To Group Undertakings | | | | | | | | | 5 053 | 102 407 | |
Average Number Employees During Period | | | | | | 56 | | 65 | 65 | 70 | 68 |
Balances Amounts Owed By Related Parties | | | | | | 176 318 | 10 241 | 2 036 | 14 600 | 254 632 | 11 957 |
Balances Amounts Owed To Related Parties | | | | | | | 10 241 | 2 036 | | 10 179 | 53 984 |
Bank Borrowings | | | | | 506 439 | 506 439 | | 471 881 | 455 301 | 921 509 | 1 154 300 |
Bank Borrowings Overdrafts | | | | | 506 439 | 506 439 | 487 319 | 471 881 | 455 301 | 921 509 | 1 154 300 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | -31 354 | |
Bank Overdrafts | | | | | | | | | | 31 354 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 375 818 | 281 355 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 141 276 | -24 590 | 43 470 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | -19 448 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | 22 860 | |
Comprehensive Income Expense | | | | | | | | | | 12 262 | 55 061 |
Corporation Tax Payable | | | | | | 105 749 | 67 508 | | 50 923 | | 9 641 |
Corporation Tax Recoverable | | | | | | | | | | 40 746 | |
Cost Sales | | | | | | | | | | 4 903 297 | 5 632 474 |
Creditors | | | | | 747 216 | 797 732 | 682 641 | 576 948 | 572 361 | 1 295 538 | 1 284 115 |
Current Tax For Period | | | | | | | | | | | 9 641 |
Deferred Income | | | | | | | 164 706 | 100 013 | 117 060 | 353 697 | 239 487 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 95 970 | -75 563 |
Deferred Tax Liabilities | | | | | | | | | | 313 020 | 237 457 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 385 385 | 390 578 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 472 537 | 477 730 |
Dividends Paid | | | | | | | | | | 62 000 | 85 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -62 000 | -85 000 |
Dividends Paid On Shares Interim | | | | | | | | 257 000 | 107 000 | 62 000 | 85 000 |
Finance Lease Liabilities Present Value Total | | | | | 119 234 | 100 143 | 30 616 | 5 054 | | 352 471 | 247 613 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 352 471 | 247 613 |
Finished Goods Goods For Resale | | | | | | | | | | 317 782 | 289 645 |
Fixed Assets | | 789 163 | 726 151 | 1 013 989 | | | | | | 3 174 612 | 2 890 024 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 49 737 | 67 209 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 26 714 | 35 187 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 120 | -92 673 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 89 433 | 70 043 | 50 653 | 32 366 | 15 622 | 4 108 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -456 | -1 125 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -116 714 | -263 587 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 113 825 | 486 308 |
Gain Loss In Cash Flows From Change In Deferred Items | | | | | | | | | | -144 211 | 114 210 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 145 390 | -28 137 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 11 436 |
Government Grant Income | | | | | | | | | | 155 073 | 114 209 |
Government Grants Payable | | | | | | 191 150 | 164 706 | | | | |
Gross Profit Loss | | | | | | | | | | 3 123 910 | 3 037 703 |
Income From Related Parties | | | | | | | | | | 11 614 | 48 898 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -50 923 | 133 419 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -40 746 | -92 673 |
Increase Decrease In Net Cash In Period | | | | | | | | | | | 36 706 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | 232 791 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 246 192 | 241 466 | 272 591 | 319 117 | 472 537 | 477 730 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 8 344 | 7 345 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 9 343 | 10 375 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 44 401 | 52 907 |
Interest Received Classified As Investing Activities | | | | | | | | | | -1 525 | -1 742 |
Investments | | | | | | | | | | | 10 900 |
Investments Fixed Assets | | | | | | | | | | | 10 900 |
Key Management Personnel Compensation Total | | | | | | | | | | 247 582 | 267 595 |
Loans Owed By Related Parties | | | | | | | | | | 254 633 | 23 143 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -489 285 | -185 643 |
Net Cash Generated From Operations | | | | | | | | | | 584 609 | 105 131 |
Net Current Assets Liabilities | -33 423 | 101 148 | 487 372 | 120 643 | 400 270 | 547 425 | 589 724 | 568 834 | 520 159 | 487 555 | 655 218 |
Net Finance Income Costs | | | | | | | | | | 1 525 | 1 742 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | -44 401 | -52 907 |
New Finance Leases | | | | | | | | | | | 104 858 |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | | | | | 110 362 | -52 369 |
Other Creditors | | | | | 121 543 | 191 150 | 7 993 | 424 970 | 242 606 | | |
Other Debtors Balance Sheet Subtotal | | | | | | 145 731 | 280 549 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 236 962 | | | | 675 505 |
Other Disposals Property Plant Equipment | | | | | | | 267 483 | | | | 749 569 |
Other Interest Income | | | | | | | | | | 1 525 | 1 742 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 1 525 | 1 742 |
Other Items Increase Decrease In Net Debt In Period | | | | | | | | | | | 31 354 |
Other Operating Income Format1 | | | | | | | | | | 210 143 | 157 678 |
Other Remaining Borrowings | | | | | 211 002 | 182 777 | 114 277 | 114 793 | 115 945 | 115 897 | |
Other Taxation Social Security Payable | | | | | 8 968 | 117 062 | 15 580 | 75 469 | 26 104 | 26 581 | 32 543 |
Par Value Share | | 1 | 1 | 1 | | | | | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -62 314 | -104 858 |
Payments To Related Parties | | | | | | | | | | 48 148 | 82 525 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 94 733 | 99 868 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 94 733 | 99 868 |
Prepayments Accrued Income | | | | | | | | | | 4 441 | 46 611 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | | | | 10 900 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -85 500 |
Production Average Number Employees | | | | | | | | | | 60 | 61 |
Profit Loss | | | | | | | | | | 60 929 | 55 061 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 67 486 | -103 534 |
Property Plant Equipment Gross Cost | | | | | 2 558 285 | 3 165 197 | 3 256 365 | 3 574 223 | 4 653 114 | 5 927 664 | 5 434 401 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 84 370 | 98 250 | 93 976 | 117 662 | 217 050 | 313 020 | |
Purchase Property Plant Equipment | | | | | | | | | | -859 765 | -256 306 |
Revenue From Sale Goods | | | | | | | | | | 8 063 413 | 8 670 177 |
Social Security Costs | | | | | | | | | | 116 512 | 123 571 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 653 525 | 1 844 261 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 313 020 | 237 457 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 9 247 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 12 822 | -19 671 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -59 462 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 1 141 | 859 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | 9 247 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 55 224 | 158 595 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 624 412 | 358 651 | 317 858 | 1 078 891 | 1 274 550 | |
Total Assets Less Current Liabilities | 820 740 | 890 311 | 1 213 523 | 1 134 632 | 1 502 944 | 2 028 319 | 2 157 282 | 2 181 659 | 2 892 758 | 3 662 167 | 3 545 242 |
Total Borrowings | | | | | 717 441 | 689 216 | | 586 674 | 571 246 | 952 863 | 1 154 300 |
Total Current Tax Expense Credit | | | | | | | | | | -40 746 | -83 032 |
Total Operating Lease Payments | | | | | | | | | | 30 000 | |
Trade Creditors Trade Payables | | | | | 355 140 | 1 053 573 | 885 969 | 1 024 370 | 943 829 | 1 045 634 | 1 268 169 |
Trade Debtors Trade Receivables | | | | | 477 586 | 1 256 600 | 1 053 062 | 1 209 161 | 1 221 848 | 1 220 239 | 1 333 747 |
Turnover Revenue | | | | | | | | | | 8 063 413 | 8 670 177 |
Wages Salaries | | | | | | | | | | 1 442 280 | 1 620 822 |
Advances Credits Directors | | | | | | | | 53 024 | 61 808 | 84 668 | 65 220 |
Advances Credits Made In Period Directors | | | | | | | | | | 83 335 | 64 083 |
Advances Credits Repaid In Period Directors | | | | | | | | | | 62 000 | 85 000 |
Amount Specific Advance Or Credit Directors | | | | | 35 271 | 58 498 | | | | | 1 469 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 35 285 | 59 227 | | | 1 036 | 1 525 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | 68 000 | 64 000 |
Employees Total | | | | | | | 60 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 120 400 | 36 000 | | | | | |
Accruals Deferred Income | 194 729 | 192 280 | | | | | | | | | |
Creditors Due After One Year | 58 443 | 72 567 | 345 507 | 189 379 | | | | | | | |
Creditors Due Within One Year | 708 696 | 808 249 | 445 224 | 507 733 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 17 500 | | | | | |
Disposals Property Plant Equipment | | | | | | 17 500 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | 31 529 | 209 832 | 161 676 | 209 516 | | | | | | | |
Secured Debts | 305 521 | 422 390 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | | | |
Tangible Fixed Assets Additions | | 87 849 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 628 243 | 1 694 092 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 774 080 | 904 929 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 152 849 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 22 000 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 22 000 | | | | | | | | | |
Value Shares Allotted | | 100 | 100 | 100 | | | | | | | |