Profit & Loss |
Date of Accounts |
2011-08-31 | 2012-08-31 | 2013-08-31 | 2014-08-31 | 2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | | | | |
Net Worth | 664 961 | 954 951 | 1 099 251 | 1 368 535 | 1 294 150 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 10 628 | 49 880 | 103 799 | 169 172 | 176 084 | 264 844 | 88 055 | 97 741 |
Current Assets | 1 487 920 | 2 112 895 | 2 007 233 | 2 873 047 | 1 940 881 | 2 171 833 | 3 135 684 | 2 677 586 | 3 540 896 | 3 141 554 | 4 738 107 | 5 635 465 |
Debtors | 868 209 | 1 169 037 | 720 884 | 1 512 400 | 730 107 | 826 511 | 1 867 686 | 1 584 363 | 2 303 496 | 1 837 580 | 3 270 804 | 3 917 096 |
Net Assets Liabilities | | | | | 1 294 150 | 1 363 085 | 1 500 622 | 2 062 084 | 2 349 991 | 2 693 163 | 2 718 238 | 3 154 392 |
Other Debtors | | | | | 64 024 | 28 610 | 62 821 | 218 327 | 367 693 | 704 760 | 1 246 407 | 71 536 |
Property Plant Equipment | | | | | 1 294 539 | 1 272 490 | 1 101 173 | 965 401 | 838 508 | 658 707 | 1 043 065 | 953 767 |
Total Inventories | | | | | 1 200 146 | 1 295 442 | 1 538 677 | 924 051 | 1 061 316 | 1 039 130 | 1 379 248 | |
Cash Bank In Hand | 65 510 | 151 590 | 587 | 91 476 | 10 628 | | | | | | | |
Intangible Fixed Assets | 110 002 | 122 036 | 115 933 | 109 831 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 664 961 | 954 951 | 1 099 251 | 1 368 535 | 1 294 150 | | | | | | | |
Stocks Inventory | 554 201 | 792 268 | 1 285 760 | 1 269 171 | 1 200 146 | | | | | | | |
Tangible Fixed Assets | 685 467 | 1 264 782 | 1 437 908 | 1 397 834 | 1 294 539 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | 3 | 3 | 3 | | | | | | | |
Profit Loss Account Reserve | 564 958 | 854 948 | 999 248 | 1 268 532 | 1 294 147 | | | | | | | |
Shareholder Funds | 664 961 | 954 951 | 1 099 251 | 1 368 535 | 1 294 150 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 17 500 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 292 645 | 63 198 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 122 035 | 122 035 | 122 035 | 122 035 | 122 035 | 122 035 | 122 035 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 885 487 | 1 101 175 | 1 332 142 | 1 566 756 | 1 780 846 | 1 961 547 | 2 177 234 | 2 394 638 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 128 106 |
Administrative Expenses | | | | | | | | | | | 1 983 485 | 2 096 273 |
Average Number Employees During Period | | | | | | | | 88 | 84 | 100 | 81 | 84 |
Bank Borrowings Overdrafts | | | | | 46 804 | 3 856 | 3 144 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 232 834 | 354 445 | 413 817 | | | | 308 096 | 339 075 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 264 844 | 88 055 | 97 741 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | | 96 259 | |
Corporation Tax Recoverable | | | | | 19 286 | | | 116 216 | 47 663 | 204 513 | 222 202 | 168 979 |
Cost Sales | | | | | | | | | | | 4 478 506 | 6 803 619 |
Creditors | | | | | 453 165 | 293 694 | 183 604 | 68 823 | 6 987 | 1 107 098 | 242 456 | 137 105 |
Current Tax For Period | | | | | | | | | | | -175 415 | -19 643 |
Deferred Tax Asset Debtors | | | | | | | | | | 10 640 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 78 713 | -7 241 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 215 687 | 217 404 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 242 456 | 125 332 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 396 748 | 327 804 |
Further Item Creditors Component Total Creditors | | | | | | | | | | | | 11 773 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 471 | -6 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 94 475 | 83 242 | 72 010 | 67 083 | 65 611 | 121 752 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -1 499 243 | 448 091 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 1 329 916 | 699 515 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 340 118 | 241 380 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | 46 669 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 176 789 | -9 686 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | 29 968 | 26 203 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 215 688 | 230 966 | 234 614 | 214 090 | 180 702 | 215 687 | 217 404 |
Intangible Assets Gross Cost | | | | | 122 035 | 122 035 | 122 035 | 122 035 | 122 035 | 122 035 | 122 035 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | | | | 83 818 | 165 931 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -89 156 | -181 240 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 89 156 | 181 240 |
Net Cash Generated From Operations | | | | | | | | | | | -218 751 | |
Net Current Assets Liabilities | 104 956 | 115 597 | 425 294 | 467 500 | 525 162 | 498 985 | 583 053 | 1 200 504 | 1 533 970 | 2 034 456 | 1 985 702 | 2 398 562 |
Net Finance Income Costs | | | | | | | | | | | 1 400 | 2 450 |
Number Shares Issued Fully Paid | | | | | | | 300 | | | | | |
Other Creditors | | | | | 406 361 | 289 838 | 183 604 | 68 823 | 6 987 | 488 889 | 242 456 | 1 547 529 |
Other Disposals Property Plant Equipment | | | | | | | 4 800 | | | | | |
Other Interest Income | | | | | | | | | | | 1 400 | 2 450 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 1 400 | 2 450 |
Other Operating Income Format1 | | | | | | | | | | | 2 127 | |
Other Taxation Social Security Payable | | | | | 283 329 | 36 433 | 219 852 | 170 781 | 221 040 | 277 501 | 328 099 | 138 925 |
Par Value Share | | | 0 | 1 | 0 | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -186 526 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 107 903 | 123 689 |
Prepayments Accrued Income | | | | | | | | | | | 1 129 745 | 1 606 519 |
Profit Loss | | | | | | | | | | | 25 075 | 436 154 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 86 099 | 435 467 |
Property Plant Equipment Gross Cost | | | | | 2 180 027 | 2 373 665 | 2 433 315 | 2 532 157 | 2 619 354 | 2 620 254 | 3 220 299 | 3 348 405 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 114 696 | | 34 998 | 15 501 | | 68 073 | |
Purchase Property Plant Equipment | | | | | | | | | | | -24 999 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 993 913 | 3 311 736 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 68 073 | 60 832 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 16 359 | 82 739 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | | -19 643 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | -46 307 | 14 600 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 1 472 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 61 024 | 687 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 193 638 | 64 450 | 98 842 | 87 197 | 900 | 600 045 | |
Total Assets Less Current Liabilities | 900 425 | 1 502 415 | 1 979 135 | 1 975 165 | 1 819 701 | 1 771 475 | 1 684 226 | 2 165 905 | 2 372 479 | 2 693 163 | 3 028 767 | 3 352 329 |
Total Current Tax Expense Credit | | | | | | | | | | | -17 689 | 6 554 |
Trade Creditors Trade Payables | | | | | 273 924 | 388 486 | 747 497 | 572 541 | 769 823 | 340 708 | 796 835 | 1 284 779 |
Trade Debtors Trade Receivables | | | | | 666 083 | 797 901 | 1 430 387 | 1 249 820 | 1 888 140 | 917 667 | 1 802 195 | 2 070 062 |
Wages Salaries | | | | | | | | | | | 2 622 954 | 2 872 187 |
Director Remuneration | | | | | | | | | | | 359 440 | 300 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | 413 080 | 357 600 |
Creditors Due After One Year | 235 464 | 547 464 | 879 884 | 606 630 | 525 551 | | | | | | | |
Creditors Due Within One Year | 1 382 964 | 1 997 298 | 1 581 937 | 2 405 547 | 1 415 719 | | | | | | | |
Fixed Assets | 795 469 | 1 386 818 | 1 553 841 | 1 507 665 | 1 294 539 | | | | | | | |
Intangible Fixed Assets Additions | | 12 034 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | 6 102 | 12 204 | 122 035 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 6 103 | 6 102 | 109 831 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 110 002 | 122 036 | 122 036 | 122 035 | 122 035 | | | | | | | |
Number Shares Allotted | | | 300 | 3 | 300 | | | | | | | |
Revaluation Reserve | 100 000 | 100 000 | 100 000 | 100 000 | | | | | | | | |
Share Capital Allotted Called Up Paid | | 3 | 3 | 3 | 3 | | | | | | | |
Tangible Fixed Assets Additions | | 689 035 | 322 369 | 133 000 | 310 883 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 826 906 | 1 515 941 | 1 838 310 | 1 970 160 | 2 180 027 | | | | | | | |
Tangible Fixed Assets Depreciation | 141 439 | 251 159 | 400 402 | 572 326 | 885 488 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 109 720 | 149 243 | 172 938 | 313 162 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 1 014 | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 1 150 | 1 016 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | | -100 000 | | | | | | | |