Profit & Loss |
Date of Accounts |
2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-31 | 2023-08-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 514 717 | 65 842 | 26 505 | 240 359 | 70 910 |
Current Assets | 5 032 799 | 3 225 835 | 1 911 786 | 2 290 728 | 2 818 266 |
Debtors | 3 052 763 | 1 935 778 | 1 070 793 | 1 326 851 | 1 667 179 |
Net Assets Liabilities | 3 544 475 | 3 472 310 | 2 686 454 | 2 472 214 | 2 370 517 |
Other Debtors | 8 821 | 47 103 | 73 155 | 47 292 | 62 247 |
Property Plant Equipment | 6 737 308 | 6 062 664 | 5 327 425 | 4 698 145 | 4 032 629 |
Total Inventories | 1 465 319 | 1 224 215 | 814 488 | 723 518 | |
|
Other Financial Data |
Audit Fees Expenses | 13 950 | 14 300 | 16 380 | | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 533 943 | 452 890 | 371 842 | 290 796 | 209 750 |
Accumulated Amortisation Impairment Intangible Assets | 1 518 000 | 1 518 000 | 1 518 000 | 1 518 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 5 470 592 | 6 235 407 | 7 012 458 | 7 696 509 | 8 100 629 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 109 483 | 41 812 | 54 771 | 19 630 |
Administrative Expenses | 1 115 622 | 1 287 223 | 1 092 546 | | |
Average Number Employees During Period | 69 | 58 | 43 | 44 | 41 |
Bank Borrowings | 951 028 | 762 695 | 618 399 | | |
Bank Borrowings Overdrafts | 539 032 | 431 698 | 470 547 | 422 691 | 374 842 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 975 993 | 3 959 575 | 3 552 165 | 2 526 936 | 1 327 814 |
Cash Cash Equivalents Cash Flow Value | 514 717 | 65 842 | 26 505 | | |
Cost Sales | 10 099 676 | 9 150 527 | 5 481 661 | | |
Creditors | 1 790 194 | 1 733 822 | 1 500 328 | 1 124 659 | 863 373 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -9 278 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 112 000 | -78 500 | -56 500 | | |
Depreciation Expense Property Plant Equipment | 151 391 | 213 139 | 302 495 | | |
Depreciation Impairment Expense Property Plant Equipment | 673 711 | 784 127 | 777 051 | | |
Dividends Paid | 147 933 | 102 586 | 87 563 | | |
Dividends Paid Classified As Financing Activities | -147 933 | -102 586 | -87 563 | | |
Dividends Paid On Shares Final | 147 933 | 102 586 | 87 563 | | |
Finance Lease Liabilities Present Value Total | 1 251 162 | 1 302 124 | 1 029 781 | | |
Finance Lease Payments Owing Minimum Gross | 1 610 663 | 1 677 035 | 1 378 169 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 480 078 | 188 333 | 144 296 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 33 133 | -68 658 | -75 672 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 75 875 | 57 847 | 63 419 | 57 684 | 54 786 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 37 636 | 22 981 | 1 288 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -439 657 | 2 127 929 | 682 722 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -80 550 | -1 116 985 | -864 985 | | |
Gain Loss In Cash Flows From Change In Inventories | 166 463 | -241 104 | -409 727 | | |
Gain Loss On Disposals Property Plant Equipment | | 3 067 | | | |
Government Grant Income | 81 048 | 81 053 | 81 048 | | |
Gross Profit Loss | 1 521 329 | 922 356 | -134 007 | | |
Income Taxes Paid Refund Classified As Operating Activities | 15 482 | 126 612 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -672 490 | 448 875 | 39 337 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -164 715 | -126 612 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 784 127 | 777 051 | 684 051 | 640 099 |
Intangible Assets Gross Cost | 1 518 000 | 1 518 000 | 1 518 000 | 1 518 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 82 688 | 59 632 | 44 011 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 51 782 | 31 493 | 45 194 | | |
Interest Payable Similar Charges Finance Costs | 134 470 | 91 125 | 89 205 | | |
Net Cash Flows From Used In Financing Activities | 726 279 | 724 547 | 530 725 | | |
Net Cash Flows From Used In Investing Activities | -78 595 | 106 416 | 41 812 | | |
Net Cash Flows From Used In Operating Activities | -1 320 174 | -382 088 | -533 200 | | |
Net Cash Generated From Operations | -1 439 162 | -346 601 | | | |
Net Current Assets Liabilities | -156 696 | 229 858 | -191 801 | -245 476 | -104 989 |
Net Interest Paid Received Classified As Operating Activities | -134 470 | -91 125 | -89 205 | | |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | | | 4 050 | 4 050 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | 8 100 | 8 100 | |
Operating Profit Loss | 492 755 | 416 434 | -665 588 | | |
Other Creditors | 2 117 649 | 935 026 | 1 029 781 | 701 968 | 488 531 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 19 312 | | | 235 979 |
Other Disposals Property Plant Equipment | | 19 312 | | | 281 026 |
Other Operating Income Format1 | 87 048 | 287 539 | 560 965 | | |
Other Taxation Social Security Payable | 273 710 | 362 475 | 180 698 | 168 790 | 118 106 |
Payments Finance Lease Liabilities Classified As Financing Activities | -499 078 | 66 372 | -298 866 | | |
Payments To Acquire Own Shares | | -499 460 | | | |
Payments To Redeem Own Shares | | -540 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 92 434 | 82 932 | 59 716 | | |
Prepayments Accrued Income | 57 212 | 37 005 | 43 291 | | |
Proceeds From Issuing Shares | -810 | | | | |
Proceeds From Sales Property Plant Equipment | | -3 067 | | | |
Profit Loss | 411 000 | 530 421 | -698 293 | | |
Profit Loss On Ordinary Activities Before Tax | 358 285 | 325 309 | -754 793 | | |
Property Plant Equipment Gross Cost | 12 207 900 | 12 298 071 | 12 339 883 | 12 394 654 | 12 133 258 |
Provisions For Liabilities Balance Sheet Subtotal | 712 000 | 633 500 | 577 000 | 565 000 | 484 000 |
Purchase Property Plant Equipment | 78 595 | -109 483 | -41 812 | | |
Raw Materials Consumables | 717 351 | 688 259 | 477 521 | | |
Redemption Shares Decrease In Equity | | 540 | | | |
Social Security Costs | 333 258 | 281 647 | 185 073 | | |
Staff Costs Employee Benefits Expense | 3 354 072 | 2 903 347 | 2 034 481 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 712 000 | 633 500 | 577 000 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 109 | | |
Tax Expense Credit Applicable Tax Rate | 68 074 | 61 809 | -143 411 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -39 191 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 17 758 | -110 190 | 22 346 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 313 | 2 044 | 1 819 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -52 715 | -205 112 | -56 500 | | |
Total Assets Less Current Liabilities | 6 580 612 | 6 292 522 | 5 135 624 | 4 452 669 | 3 927 640 |
Total Borrowings | 539 032 | 431 698 | 470 547 | | |
Total Operating Lease Payments | 76 299 | 65 656 | 72 118 | | |
Trade Creditors Trade Payables | 2 026 639 | 992 568 | 650 537 | 679 121 | 1 508 778 |
Trade Debtors Trade Receivables | 2 986 730 | 1 851 670 | 997 638 | 1 279 559 | 1 604 932 |
Turnover Revenue | 11 621 005 | 10 072 884 | 5 347 654 | | |
Wages Salaries | 2 928 380 | 2 538 768 | 1 789 692 | | |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | | | | 0 | 0 |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | 0 | 0 | |
Work In Progress | 747 968 | 535 956 | 336 967 | | |
Company Contributions To Defined Benefit Plans Directors | 31 302 | 22 110 | 19 624 | | |
Director Remuneration | 480 177 | 349 538 | 366 008 | | |
Director Remuneration Benefits Including Payments To Third Parties | 511 479 | 408 163 | 385 632 | | |