Profit & Loss |
Date of Accounts |
2020-08-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 5 876 027 | 6 182 771 | 6 367 781 |
Current Assets | 6 991 617 | 7 930 848 | 8 282 622 |
Debtors | 641 446 | 1 013 503 | 964 917 |
Net Assets Liabilities | 7 394 086 | 8 068 376 | 8 228 636 |
Other Debtors | 3 355 | | |
Property Plant Equipment | 1 439 528 | 1 293 482 | 1 170 785 |
Total Inventories | 474 144 | 734 574 | 949 924 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 425 | 9 900 |
Other Non-audit Services Fees | 4 675 | 2 436 | 3 898 |
Taxation Compliance Services Fees | 5 100 | 5 950 | 7 900 |
Accrued Liabilities Deferred Income | 202 536 | 139 910 | 189 767 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 214 929 | 5 288 465 | 5 439 491 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 34 407 | 28 329 |
Administrative Expenses | 975 277 | 1 009 733 | 1 060 494 |
Amounts Owed By Group Undertakings | 600 | | |
Amounts Owed To Group Undertakings | 61 797 | 132 814 | 203 966 |
Average Number Employees During Period | 42 | 38 | 38 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 4 500 | | |
Cash Cash Equivalents Cash Flow Value | 5 876 027 | 6 182 771 | 6 367 781 |
Comprehensive Income Expense | 292 604 | 674 290 | 160 260 |
Corporation Tax Payable | 50 004 | 102 893 | 389 |
Cost Sales | 2 004 592 | 1 715 461 | 2 019 250 |
Creditors | 240 938 | 231 583 | 222 228 |
Current Tax For Period | 91 454 | 178 344 | 44 789 |
Deferred Income | 240 938 | 231 583 | 222 228 |
Deferred Tax Asset Debtors | 99 083 | 108 990 | 154 057 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -12 315 | -9 906 | -45 067 |
Depreciation Expense Property Plant Equipment | 750 | 170 304 | 151 026 |
Depreciation Impairment Expense Property Plant Equipment | 174 913 | 170 304 | 151 026 |
Distribution Costs | 297 014 | 259 236 | 282 147 |
Finance Lease Liabilities Present Value Total | 1 250 | | |
Finance Lease Payments Owing Minimum Gross | 1 250 | | |
Finished Goods Goods For Resale | 474 144 | 734 574 | 949 924 |
Further Item Tax Increase Decrease Component Adjusting Items | -12 315 | -9 907 | -45 068 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 230 181 | 161 437 | 92 692 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 981 | -5 709 | -5 809 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 651 257 | -53 124 | -155 427 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -625 555 | 362 150 | -93 653 |
Gain Loss In Cash Flows From Change In Inventories | -92 981 | 260 430 | 215 350 |
Gain Loss On Disposals Property Plant Equipment | | -3 196 | 6 500 |
Government Grant Income | 57 728 | 16 777 | |
Gross Profit Loss | 1 561 513 | 2 095 361 | 1 493 735 |
Income Taxes Paid Refund Classified As Operating Activities | -174 786 | -125 456 | -147 293 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -437 990 | -306 744 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -450 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 170 304 | 151 026 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 633 | 444 | 467 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 232 | | |
Interest Income On Bank Deposits | 25 187 | 3 | |
Interest Payable Similar Charges Finance Costs | 865 | 444 | 467 |
Interest Received Classified As Investing Activities | -25 187 | -3 | |
Key Management Personnel Compensation Total | 130 993 | 125 791 | 145 789 |
Loss Gain From Write-downs Reversals Inventories | 94 854 | 64 683 | 211 600 |
Net Cash Flows From Used In Financing Activities | 1 500 | 1 250 | |
Net Cash Flows From Used In Investing Activities | -13 484 | 27 451 | |
Net Cash Flows From Used In Operating Activities | -426 006 | -335 445 | -206 839 |
Net Cash Generated From Operations | -601 657 | -461 345 | -354 599 |
Net Current Assets Liabilities | 6 508 661 | 7 343 129 | 7 641 980 |
Net Finance Income Costs | 25 187 | 3 | |
Net Interest Paid Received Classified As Operating Activities | -865 | -444 | -467 |
Operating Profit Loss | 346 971 | 843 169 | 160 449 |
Other Creditors | 6 278 | 6 679 | 5 679 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 96 768 | |
Other Disposals Property Plant Equipment | | 106 917 | |
Other Interest Receivable Similar Income Finance Income | 25 187 | 3 | |
Other Operating Income Format1 | 57 749 | 16 777 | 9 355 |
Other Provisions Balance Sheet Subtotal | 313 165 | 336 652 | 361 901 |
Other Taxation Social Security Payable | 96 951 | 116 470 | 170 281 |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 500 | -1 250 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 37 081 | 34 639 | 35 122 |
Prepayments Accrued Income | 97 892 | 92 111 | 103 174 |
Proceeds From Sales Property Plant Equipment | | -6 953 | -6 500 |
Profit Loss | 292 604 | 674 290 | 160 260 |
Profit Loss On Ordinary Activities Before Tax | 371 293 | 842 728 | 159 982 |
Property Plant Equipment Gross Cost | 6 654 457 | 6 581 947 | 6 610 276 |
Purchase Property Plant Equipment | -11 703 | -34 407 | -28 329 |
Social Security Costs | 125 151 | 112 808 | 125 569 |
Staff Costs Employee Benefits Expense | 1 406 753 | 1 331 902 | 1 348 046 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 1 777 | 1 777 | 1 777 |
Tax Expense Credit Applicable Tax Rate | 70 546 | 160 118 | 30 397 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 366 | 5 261 | 4 987 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 78 689 | 168 438 | -278 |
Total Assets Less Current Liabilities | 7 948 189 | 8 636 611 | 8 812 765 |
Total Current Tax Expense Credit | 91 004 | 178 344 | |
Total Increase Decrease In Provisions | | -23 487 | -25 249 |
Trade Creditors Trade Payables | 64 140 | 88 953 | 70 560 |
Trade Debtors Trade Receivables | 440 516 | 812 402 | 707 686 |
Turnover Revenue | 3 566 105 | 3 810 822 | 3 512 985 |
Wages Salaries | 1 244 521 | 1 184 455 | 1 187 355 |