Profit & Loss |
Date of Accounts |
2018-08-31 | 2019-08-31 | 2020-08-31 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 895 | 308 579 | 1 471 083 | 1 159 205 | 344 529 |
Current Assets | 7 802 543 | 8 627 892 | 8 806 219 | 11 475 865 | 13 990 193 |
Debtors | 5 285 736 | 5 337 233 | 4 638 418 | 6 158 777 | 7 913 229 |
Net Assets Liabilities | 3 661 184 | 4 567 938 | 4 980 631 | 6 271 485 | 8 295 366 |
Other Debtors | 52 462 | 42 455 | 48 622 | 123 227 | 341 539 |
Property Plant Equipment | 2 061 911 | 1 915 357 | 1 885 977 | 1 757 800 | 1 914 469 |
Total Inventories | 2 515 912 | 2 982 080 | 2 696 718 | 4 157 883 | 5 732 435 |
|
Other Financial Data |
Audit Fees Expenses | 9 800 | 9 800 | 10 800 | 11 340 | 15 875 |
Company Contributions To Money Purchase Plans Directors | 71 590 | 37 770 | 40 000 | 40 000 | 40 000 |
Director Remuneration | 74 372 | 81 180 | 162 693 | 269 520 | 194 583 |
Dividend Recommended By Directors | | 160 080 | 593 350 | 20 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities | 129 364 | 147 433 | 326 147 | 96 629 | 185 508 |
Accumulated Amortisation Impairment Intangible Assets | 19 915 | 39 830 | 39 830 | 39 830 | |
Accumulated Depreciation Impairment Property Plant Equipment | 666 790 | 835 944 | 1 030 964 | 1 337 372 | 1 486 323 |
Additional Provisions Increase From New Provisions Recognised | | -13 686 | 7 510 | -2 485 | 59 493 |
Administrative Expenses | 3 117 470 | 3 406 170 | 3 518 675 | 6 542 399 | 5 524 782 |
Amortisation Expense Intangible Assets | 19 915 | 19 915 | | | |
Amounts Owed By Group Undertakings | 207 841 | 524 276 | 11 664 | 11 664 | 45 187 |
Amounts Owed To Group Undertakings | | 40 627 | | 137 600 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 74 | 84 | 80 | 82 |
Bank Borrowings | 62 197 | 51 308 | 707 622 | 69 921 | 57 836 |
Bank Borrowings Overdrafts | 725 798 | 680 164 | 666 869 | 584 880 | 511 415 |
Bank Overdrafts | 1 139 445 | 166 745 | | | |
Cash Cash Equivalents Cash Flow Value | -1 138 550 | 141 834 | 1 471 083 | 1 159 205 | |
Comprehensive Income Expense | 658 821 | 1 066 834 | 1 006 043 | 1 310 854 | 2 023 881 |
Corporation Tax Payable | 175 672 | 263 015 | 362 790 | 470 825 | 349 273 |
Cost Sales | 14 060 160 | 14 742 131 | 13 627 460 | 25 147 959 | 21 272 021 |
Creditors | 1 092 590 | 947 372 | 917 043 | 773 637 | 757 944 |
Current Tax For Period | 175 673 | 263 015 | 198 406 | 470 825 | 649 273 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 17 263 | -13 686 | | | |
Depreciation Amortisation Expense | 230 594 | 261 173 | 233 510 | 355 440 | 262 810 |
Depreciation Expense Property Plant Equipment | 102 143 | 111 264 | 124 680 | 162 235 | 118 666 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 72 104 | 38 490 | 49 032 | 113 859 |
Disposals Property Plant Equipment | | 155 405 | 91 451 | 104 808 | 177 178 |
Distribution Costs | 91 728 | 107 877 | 62 657 | 143 636 | 103 966 |
Dividend Per Share Interim | | 800 | 467 | 100 | |
Dividends Paid | 160 080 | 160 080 | 593 350 | 20 000 | |
Dividends Paid Classified As Financing Activities | -160 080 | -160 080 | -593 350 | -20 000 | |
Dividends Paid On Shares Interim | 160 080 | 160 080 | 593 350 | 20 000 | |
Finance Lease Liabilities Present Value Total | 366 792 | 267 208 | 250 174 | 157 283 | 149 507 |
Finance Lease Payments Owing Minimum Gross | 393 203 | 282 440 | 265 904 | 172 034 | 169 117 |
Fixed Assets | 2 081 826 | 1 915 357 | 1 885 977 | 1 757 800 | 1 914 469 |
Further Item Interest Expense Component Total Interest Expense | 4 373 | 10 194 | 1 164 | 7 | 3 921 |
Future Finance Charges On Finance Leases | 49 450 | 15 232 | 31 659 | 14 751 | 19 610 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 121 207 | 115 629 | 151 295 | 132 829 | 26 756 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 789 288 | 818 063 | -156 379 | 1 256 743 | 711 206 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -709 956 | -51 497 | 698 815 | -1 520 359 | -1 720 929 |
Gain Loss On Disposal Assets Income Statement Subtotal | 1 707 | -2 567 | 14 559 | 13 199 | 13 928 |
Gain Loss On Disposals Property Plant Equipment | 1 707 | -2 567 | 14 559 | 13 199 | 13 928 |
Gross Profit Loss | 4 105 404 | 4 878 018 | 4 574 103 | 8 515 739 | 8 378 337 |
Income Taxes Paid Refund Classified As Operating Activities | -153 917 | -163 553 | -98 631 | -362 790 | -771 510 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 189 754 | 1 280 384 | 1 329 249 | -311 878 | -814 676 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 1 078 | -12 119 | | | 685 |
Increase Decrease In Property Plant Equipment | | 137 076 | 140 916 | 202 466 | 272 336 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 436 538 | 466 168 | -285 362 | 1 461 165 | 1 574 552 |
Increase From Amortisation Charge For Year Intangible Assets | | 19 915 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 241 258 | 233 510 | 355 440 | 262 810 |
Intangible Assets | 19 915 | | | | |
Intangible Assets Gross Cost | 39 830 | 39 830 | 39 830 | 39 830 | |
Interest Expense On Bank Overdrafts | 4 | 1 | 1 | | |
Interest Expense On Loan Capital | 21 124 | 24 000 | 24 801 | 38 903 | -2 095 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 17 871 | 25 732 | 24 175 | 28 185 | 14 440 |
Interest Paid Classified As Operating Activities | -25 501 | -34 195 | -25 966 | -40 654 | -1 817 |
Interest Payable Similar Charges Finance Costs | 43 372 | 59 927 | 50 141 | 68 839 | 16 257 |
Loans Owed By Related Parties | 207 842 | 524 276 | | | |
Loans Owed To Related Parties | | -40 627 | | | |
Merchandise | 2 515 912 | 2 982 080 | 2 696 718 | 4 157 883 | 5 732 435 |
Net Cash Flows From Used In Financing Activities | -8 181 | 326 974 | 641 257 | 131 678 | 35 554 |
Net Cash Flows From Used In Investing Activities | 389 025 | 97 271 | 189 571 | 214 064 | 405 551 |
Net Cash Flows From Used In Operating Activities | -570 598 | -1 704 629 | -2 160 077 | -33 864 | 373 571 |
Net Cash Generated From Operations | -767 887 | -1 928 109 | -2 308 849 | -465 493 | -414 196 |
Net Current Assets Liabilities | 2 752 269 | 3 666 588 | 4 085 842 | 5 358 982 | 7 269 994 |
Number Shares Issued Fully Paid | | 200 | 200 | 200 | 200 |
Operating Profit Loss | 896 206 | 1 363 971 | 1 262 100 | 1 848 033 | 2 749 589 |
Other Creditors | 1 866 | 1 866 | | | |
Other Deferred Tax Expense Credit | | | | | 24 474 |
Other Operating Income Format1 | | | 269 329 | 18 329 | |
Other Taxation Social Security Payable | 36 978 | 78 021 | 42 894 | 56 062 | 66 370 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 253 414 | -110 371 | -24 057 | -58 857 | 49 996 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 130 322 | 78 142 | 102 283 | 322 007 | 399 429 |
Prepayments | 163 145 | 202 639 | 258 799 | 556 031 | 596 393 |
Proceeds From Sales Property Plant Equipment | -98 488 | -80 734 | -67 520 | -68 975 | -77 247 |
Profit Loss | 658 821 | 1 066 834 | 1 006 043 | 1 310 854 | 2 023 881 |
Profit Loss On Ordinary Activities Before Tax | 852 834 | 1 304 044 | 1 211 959 | 1 779 194 | 2 733 332 |
Property Plant Equipment Gross Cost | 2 728 701 | 2 751 301 | 2 916 941 | 3 095 172 | 3 400 792 |
Provisions | 80 321 | 66 635 | 74 145 | 71 660 | 131 153 |
Provisions For Liabilities Balance Sheet Subtotal | 80 321 | 66 635 | 74 145 | 71 660 | 131 153 |
Purchase Intangible Assets | -16 940 | | | | |
Purchase Property Plant Equipment | -470 573 | -178 005 | -257 091 | -283 039 | -482 798 |
Repayments Borrowings Classified As Financing Activities | -85 153 | -56 523 | -23 850 | -52 821 | -85 550 |
Social Security Costs | 170 922 | 188 281 | 195 889 | 375 519 | 307 245 |
Staff Costs Employee Benefits Expense | 2 011 233 | 2 265 454 | 2 617 214 | 4 091 527 | 3 235 206 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 26 252 | 2 509 | 2 646 |
Tax Expense Credit Applicable Tax Rate | 162 038 | 247 768 | 230 272 | 338 047 | 519 333 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -7 881 | 16 795 | -1 379 | 4 034 | -38 406 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 21 515 | -1 345 | -4 235 | 131 253 | 170 992 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 194 013 | 237 210 | 205 916 | 468 340 | 709 451 |
Total Additions Including From Business Combinations Property Plant Equipment | | 178 005 | 257 091 | 283 039 | 482 798 |
Total Assets Less Current Liabilities | 4 834 095 | 5 581 945 | 5 971 819 | 7 116 782 | 9 184 463 |
Total Borrowings | 1 201 642 | 218 053 | 1 112 519 | 1 000 841 | 965 287 |
Total Current Tax Expense Credit | 176 750 | 250 896 | 198 406 | 470 825 | 649 958 |
Total Deferred Tax Expense Credit | | | | -2 485 | 59 493 |
Total Operating Lease Payments | 67 878 | 59 306 | 61 124 | 172 823 | 120 471 |
Trade Creditors Trade Payables | 3 095 317 | 3 817 866 | 3 343 370 | 4 913 851 | 5 508 180 |
Trade Debtors Trade Receivables | 4 862 288 | 4 567 863 | 4 319 333 | 5 467 855 | 6 930 110 |
Turnover Revenue | 18 165 564 | 19 620 149 | 18 201 563 | 33 663 698 | 29 650 358 |
Value-added Tax Payable | 236 902 | 232 677 | | | |
Wages Salaries | 1 709 989 | 1 999 031 | 2 319 042 | 3 394 001 | 2 528 532 |