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 |
Currency |
| | | | | | | | | | |
Net Worth | 1 557 670 | 1 580 939 | 1 849 155 | 1 933 107 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 3 449 | 175 714 | 140 868 | 195 575 | 48 917 | 2 590 464 | 162 202 | 199 010 |
Current Assets | 3 513 676 | 3 652 032 | 4 402 382 | 4 979 847 | | 6 039 988 | 6 304 695 | 7 387 728 | 11 186 954 | 13 071 715 | 13 160 888 |
Debtors | 1 420 225 | 2 027 438 | 2 191 532 | 2 411 626 | 2 647 868 | 3 199 966 | 3 692 195 | 3 161 632 | 5 562 259 | 8 159 898 | 6 317 662 |
Net Assets Liabilities | | | | | | 2 274 344 | 2 336 187 | 2 368 375 | 2 530 498 | 3 400 139 | 4 017 119 |
Other Debtors | | | | 360 853 | 294 489 | | | 8 914 | 25 800 | 151 720 | 264 532 |
Property Plant Equipment | | | | 341 450 | 366 829 | 424 507 | 467 353 | 481 976 | 396 845 | 641 729 | 805 011 |
Total Inventories | | | | 2 564 772 | 2 391 439 | 2 699 154 | 2 416 925 | 4 177 179 | 3 034 231 | 4 609 615 | 6 644 216 |
Cash Bank In Hand | 305 908 | 1 358 | 189 173 | 3 449 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 557 670 | 1 580 939 | 1 849 155 | 1 933 107 | | | | | | | |
Stocks Inventory | 1 787 543 | 1 623 236 | 2 021 677 | 2 564 772 | | | | | | | |
Tangible Fixed Assets | 388 276 | 308 621 | 254 039 | 341 450 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 538 135 | 1 561 404 | 1 829 620 | 1 913 572 | | | | | | | |
Shareholder Funds | 1 557 670 | 1 580 939 | 1 849 155 | 1 933 107 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 8 125 | 10 510 | 9 025 | 10 935 | 14 155 | 23 300 |
Accrued Liabilities Deferred Income | | | | | | 507 127 | 429 462 | 284 001 | 641 517 | 1 506 679 | 798 177 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 558 423 | 545 787 | 618 503 | 715 382 | 779 780 | 489 366 | 512 279 | 653 285 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 139 725 | 138 868 | 142 788 | 452 519 | 444 288 |
Administrative Expenses | | | | | | 3 698 423 | 4 208 687 | 4 573 137 | 4 432 033 | 5 677 820 | 5 974 997 |
Average Number Employees During Period | | | | | | 42 | 48 | 49 | 58 | 56 | 84 |
Balances Amounts Owed To Related Parties | | | | | | | | | | | 35 691 |
Bank Borrowings | | | | | | 74 789 | 49 009 | 22 339 | 2 500 000 | 2 375 000 | 1 875 000 |
Bank Borrowings Overdrafts | | | | 41 373 | 27 167 | 43 452 | 21 903 | 10 060 | 2 375 000 | 1 875 000 | 1 375 000 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | -1 433 | -484 559 | | | |
Bank Overdrafts | | | | | | 302 578 | 1 433 | 484 559 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 78 025 | 51 622 | 31 805 | 46 061 | 8 074 | 73 052 |
Cash Cash Equivalents Cash Flow Value | | | | | | -161 710 | 194 142 | -435 642 | 2 590 464 | 162 202 | 199 010 |
Corporation Tax Payable | | | | 82 666 | 85 944 | 11 000 | | 25 306 | 93 408 | 219 087 | 158 778 |
Corporation Tax Recoverable | | | | | | | 25 764 | | | | |
Cost Sales | | | | | | 8 756 708 | 9 461 915 | 9 172 610 | 9 961 480 | 15 742 383 | 12 812 031 |
Creditors | | | | 3 498 240 | 3 357 444 | 61 898 | 39 253 | 17 247 | 2 392 625 | 1 875 000 | 1 419 922 |
Current Tax For Period | | | | | | 11 000 | | 10 275 | 68 102 | 204 866 | -60 309 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | 3 565 | 7 266 | -16 311 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 3 650 | 14 000 | 8 637 | -16 460 | 15 371 | 70 405 |
Depreciation Expense Property Plant Equipment | | | | | | 57 361 | 80 923 | 103 769 | 26 342 | 120 810 | 141 006 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 96 879 | 123 586 | 149 120 | 120 810 | 141 006 |
Distribution Costs | | | | | | 414 831 | 425 331 | 556 473 | 501 840 | 527 730 | 527 758 |
Dividend Per Share | | | | | | | | | | 7 291 263 | |
Finance Lease Liabilities Present Value Total | | | | | | 18 446 | 17 350 | 7 187 | 17 625 | 567 | 44 922 |
Finance Lease Payments Owing Minimum Gross | | | | | | 39 418 | 37 401 | 17 862 | 36 242 | 567 | 54 668 |
Finished Goods Goods For Resale | | | | | | 2 699 154 | 2 416 925 | 4 177 179 | 3 034 231 | 4 609 615 | 6 637 926 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -32 804 | 25 780 | 26 670 | 22 339 | 125 000 | 500 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 19 612 | 13 055 | 8 720 | 157 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -108 | -1 671 | -1 928 | | | 20 812 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 1 750 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -30 | -69 420 | -62 548 | -42 518 | -183 669 | 55 739 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 226 857 | -789 834 | -499 336 | -1 122 586 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 466 465 | -504 799 | 2 752 416 | 2 245 850 | -1 982 236 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -282 229 | 1 760 254 | -1 142 948 | 1 575 384 | 2 034 601 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 6 500 | -78 799 | -61 325 | |
Government Grant Income | | | | | | | | | 174 225 | 99 677 | |
Gross Profit Loss | | | | | | 4 369 837 | 4 820 962 | 5 328 156 | 5 112 198 | 7 291 263 | |
Income From Related Parties | | | | | | | | | | | 7 407 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -86 340 | -11 004 | 40 795 | | -79 187 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -355 852 | 629 784 | -3 026 106 | 2 428 262 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 396 | -25 760 | | | | -117 895 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 71 985 | | 96 879 | 123 586 | 149 120 | 120 810 | 141 006 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 5 465 | 12 678 | 11 948 | 8 142 | 21 281 | 100 622 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | 81 781 | 97 307 | 114 988 | 116 994 | 67 512 | 122 280 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 2 558 | 1 509 | 1 393 | 1 869 | 1 712 | 544 |
Interest Income On Bank Deposits | | | | | | 43 | 183 | 495 | 1 275 | 3 713 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 183 | 495 | 1 275 | 3 713 | |
Interest Payable Similar Charges Finance Costs | | | | | | 109 707 | 137 044 | 147 941 | 140 060 | 99 225 | 223 603 |
Interest Received Classified As Investing Activities | | | | | | -43 | -183 | -495 | -1 275 | -3 713 | |
Key Management Personnel Compensation Total | | | | | | | | | | 212 708 | 305 593 |
Net Cash Flows From Used In Financing Activities | | | | | | | -751 756 | 241 435 | -3 800 669 | 495 421 | |
Net Cash Flows From Used In Investing Activities | | | | | | | 120 586 | 131 214 | 104 840 | 423 306 | |
Net Cash Flows From Used In Operating Activities | | | | | | | 275 318 | 257 135 | 669 723 | 1 509 535 | 1 069 332 |
Net Cash Generated From Operations | | | | | | 63 951 | 127 270 | 149 989 | 529 663 | 1 331 123 | |
Net Current Assets Liabilities | 1 408 653 | 1 535 501 | 1 875 597 | 2 042 094 | | 1 930 735 | 1 941 087 | 1 945 283 | 4 551 455 | 4 673 958 | 4 742 983 |
Net Finance Income Costs | | | | | | 43 | 183 | 495 | 1 275 | 3 713 | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -109 707 | -137 044 | -147 941 | -140 060 | -99 225 | |
Number Shares Issued Fully Paid | | | | | 100 | | | | | | |
Operating Profit Loss | | | | | | 256 583 | 186 944 | 198 546 | 352 550 | 1 185 390 | 1 185 390 |
Other Creditors | | | | 22 141 | 39 418 | 328 286 | 413 143 | 330 527 | 509 524 | 888 768 | 330 347 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 84 621 | | | 59 188 | 439 534 | 97 897 | |
Other Disposals Property Plant Equipment | | | | | 85 541 | | | 59 847 | 518 333 | 184 722 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 43 | 183 | 495 | 1 275 | 3 713 | |
Other Operating Income Format1 | | | | | | | | | 174 225 | 99 677 | |
Other Remaining Borrowings | | | | | | 1 314 465 | 2 112 974 | 1 917 748 | 3 259 049 | 2 924 303 | 4 920 924 |
Other Taxation Social Security Payable | | | | 233 554 | 202 915 | 201 820 | 312 911 | 350 154 | 907 488 | 341 375 | 416 505 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -19 924 | -20 973 | -19 539 | -18 293 | -35 675 | |
Payments To Related Parties | | | | | | | | | | 154 558 | 169 914 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 6 688 | 11 372 | 27 742 | 79 694 | 76 952 | 34 572 |
Prepayments Accrued Income | | | | | | 211 245 | 194 036 | 152 860 | 123 307 | 62 410 | 219 502 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -7 159 | | -25 500 | |
Profit Loss | | | | | | 131 873 | 61 843 | 32 188 | 162 123 | 869 641 | 616 980 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 146 919 | 50 083 | 51 100 | 213 765 | 1 089 878 | 1 089 878 |
Property Plant Equipment Gross Cost | | | | 899 873 | 912 616 | 1 043 010 | 1 182 735 | 1 261 756 | 886 211 | 1 154 008 | 1 458 296 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 19 000 | 33 000 | 41 637 | 25 177 | | |
Purchase Property Plant Equipment | | | | | | -130 644 | -120 769 | -138 868 | -106 115 | -312 519 | |
Repayments Borrowings Classified As Financing Activities | | | | | | 114 439 | 798 509 | -195 226 | 1 341 301 | -334 746 | 1 996 621 |
Research Development Expense Recognised In Profit Or Loss | | | | | | 130 980 | 144 914 | 178 119 | 56 067 | 294 413 | 173 647 |
Social Security Costs | | | | | | 139 894 | 163 602 | 185 915 | 173 065 | 168 898 | 231 862 |
Staff Costs Employee Benefits Expense | | | | | | 1 520 595 | 1 783 133 | 2 072 856 | 2 075 183 | 2 095 379 | 2 638 687 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 19 000 | 33 000 | 41 637 | 25 177 | 40 548 | 110 953 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 20 000 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 9 516 | 9 709 | 40 615 | 207 077 | 119 144 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 4 663 | -8 263 | -8 037 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | -1 845 | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | | -2 030 | -1 845 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 7 800 | 8 000 | 11 131 | 2 799 | 14 157 | 12 383 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 15 046 | -11 760 | 18 912 | 51 642 | 220 237 | 10 096 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 98 284 | | | | | | |
Total Assets Less Current Liabilities | 1 796 929 | 1 844 122 | 2 129 636 | 2 383 544 | | 2 355 242 | 2 408 440 | 2 427 259 | 4 948 300 | 5 315 687 | 5 547 994 |
Total Borrowings | | | | | | 43 452 | 2 163 416 | 2 424 646 | 5 759 049 | 5 299 303 | 6 795 924 |
Total Current Tax Expense Credit | | | | | | 11 396 | -25 760 | 10 275 | | | |
Total Operating Lease Payments | | | | | | 11 335 | 15 494 | 8 119 | 7 238 | 5 434 | 6 343 |
Trade Creditors Trade Payables | | | | 999 150 | 1 121 612 | 1 391 668 | 1 046 528 | 2 027 196 | 2 583 726 | 1 876 978 | 1 283 428 |
Trade Debtors Trade Receivables | | | | 2 246 087 | 2 353 379 | 2 988 721 | 3 472 395 | 2 999 858 | 5 413 152 | 8 085 768 | 5 833 628 |
Turnover Revenue | | | | | | 13 126 545 | 14 282 877 | 14 500 766 | 15 073 678 | 23 033 646 | 20 165 465 |
Wages Salaries | | | | | | 1 374 013 | 1 608 159 | 1 859 199 | 1 822 424 | 1 849 529 | 2 372 253 |
Work In Progress | | | | | | | | | | | 6 290 |
Director Remuneration | | | | | | | | 338 592 | 234 375 | 355 215 | 267 251 |
Accruals Deferred Income | 83 042 | 172 644 | 221 339 | 365 173 | | | | | | | |
Creditors Due After One Year | 146 217 | 79 139 | 51 892 | 63 514 | | | | | | | |
Creditors Due Within One Year | 2 272 042 | 2 264 045 | 2 687 017 | 3 133 067 | | | | | | | |
Fixed Assets | 388 276 | 308 621 | 254 039 | 341 450 | | | | | | | |
Instalment Debts Due After5 Years | 28 806 | 18 267 | 7 413 | | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 167 019 | 147 514 | 160 232 | 195 314 | | | | | | | |
Provisions For Liabilities Charges | 10 000 | 11 400 | 7 250 | 21 750 | | | | | | | |
Secured Debts | 941 658 | 1 016 919 | 1 010 419 | 1 267 690 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Share Premium Account | 19 435 | 19 435 | 19 435 | 19 435 | | | | | | | |
Tangible Fixed Assets Additions | | 29 959 | 18 232 | 165 854 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 734 105 | 715 787 | 734 019 | 899 873 | | | | | | | |
Tangible Fixed Assets Depreciation | 345 829 | 407 166 | 479 980 | 558 423 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 80 317 | 72 814 | 78 443 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 18 980 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 48 277 | | | | | | | | | |