Profit & Loss |
Date of Accounts |
2018-08-31 | 2019-08-31 | 2020-08-31 | 2021-08-31 | 2022-08-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 134 696 | 208 368 | 296 788 | 271 433 | 176 341 |
Current Assets | 292 880 | 355 992 | 346 603 | 341 516 | 232 380 |
Debtors | 132 187 | 121 458 | 33 904 | 54 706 | 44 371 |
Net Assets Liabilities | 2 501 322 | 2 921 845 | 3 066 019 | 3 112 653 | 2 672 053 |
Other Debtors | | 2 497 | 12 041 | 2 012 | |
Property Plant Equipment | 5 047 686 | 5 224 315 | 5 198 069 | 5 494 579 | 6 134 270 |
Total Inventories | 25 997 | 26 166 | 15 911 | 15 377 | 11 668 |
|
Other Financial Data |
Audit Fees Expenses | 3 850 | 4 000 | 5 550 | 5 850 | 5 850 |
Accrued Liabilities Deferred Income | 206 104 | 233 395 | 242 738 | 167 297 | 193 712 |
Accumulated Depreciation Impairment Property Plant Equipment | 824 734 | 658 277 | 689 173 | 714 004 | 661 899 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 10 172 | 4 650 | 321 341 | 672 070 |
Administrative Expenses | 1 099 389 | 923 329 | 740 911 | 783 829 | 714 185 |
Average Number Employees During Period | 112 | 114 | 108 | 96 | 62 |
Balances Amounts Owed To Related Parties | | | | 34 014 | 1 017 |
Bank Borrowings | 1 884 502 | 1 618 222 | 1 688 440 | 2 014 881 | 2 478 773 |
Bank Borrowings Overdrafts | 1 656 544 | 1 442 145 | 1 527 610 | 1 916 667 | 2 339 059 |
Capital Reduction Decrease In Equity | | | | | 600 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 38 479 | 4 713 | | | |
Cash Cash Equivalents Cash Flow Value | 134 696 | 208 368 | 296 788 | 271 433 | 176 341 |
Comprehensive Income Expense | 23 919 | 420 523 | 144 174 | | |
Corporation Tax Payable | 66 980 | 56 041 | 94 651 | 118 827 | 48 142 |
Cost Sales | 2 000 019 | 1 934 066 | 1 428 062 | 953 767 | 962 891 |
Creditors | 1 822 654 | 1 631 590 | 1 649 150 | 2 022 207 | 3 050 599 |
Current Tax For Period | 40 065 | 56 255 | 38 610 | 24 176 | 49 656 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 7 975 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -10 966 | -2 834 | -67 | -3 862 | -3 763 |
Depreciation Expense Property Plant Equipment | 131 668 | 31 972 | 30 896 | 24 831 | 21 956 |
Depreciation Impairment Expense Property Plant Equipment | 137 378 | 33 543 | 30 896 | 24 831 | 21 956 |
Dividends Paid | | | | 6 000 | 6 000 |
Dividends Paid Classified As Financing Activities | | | | -6 000 | -6 000 |
Dividends Paid On Shares Final | | | | 6 000 | 6 000 |
Finance Lease Liabilities Present Value Total | 2 067 | 2 266 | | | |
Finance Lease Payments Owing Minimum Gross | 7 052 | 2 266 | | | |
Finished Goods Goods For Resale | 25 997 | 26 166 | 15 911 | 15 377 | 11 668 |
Fixed Assets | 5 047 687 | 5 224 316 | 5 198 070 | 5 494 580 | 6 134 271 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 180 912 | 266 280 | 129 782 | 1 423 559 | -463 892 |
Further Item Creditors Component Total Creditors | | | | | 600 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 7 975 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 712 | 1 856 | 8 097 | 10 888 | 14 030 |
Gain Loss On Disposals Property Plant Equipment | -13 099 | | | | -10 423 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | 200 000 | | | |
Government Grant Income | | | 363 184 | 668 914 | 808 |
Gross Profit Loss | 1 217 742 | 1 268 324 | 612 029 | 58 951 | 938 849 |
Income Taxes Paid Refund Classified As Operating Activities | -77 076 | -67 194 | | | -120 341 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 32 688 | -73 672 | -88 420 | 25 355 | 95 092 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 528 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 33 543 | 30 896 | 24 831 | 21 956 |
Intangible Assets | 1 | 1 | 1 | 1 | 1 |
Intangible Assets Gross Cost | 1 | 1 | 1 | 1 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 62 587 | 70 091 | 51 655 | 22 737 | 6 241 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 244 | 1 073 | 23 | | |
Interest Income On Bank Deposits | 24 | 113 | 93 | 13 | 37 |
Interest Payable Similar Charges Finance Costs | 64 831 | 71 164 | 51 678 | 73 296 | 6 241 |
Interest Received Classified As Investing Activities | -24 | -113 | -93 | -13 | -37 |
Net Cash Flows From Used In Financing Activities | 197 264 | 245 664 | -47 | -304 441 | 136 108 |
Net Cash Flows From Used In Investing Activities | 6 719 | 10 059 | 4 557 | 321 328 | 672 033 |
Net Cash Flows From Used In Operating Activities | -171 295 | -329 395 | -92 930 | 8 468 | -713 049 |
Net Cash Generated From Operations | -313 202 | -467 753 | -144 608 | -64 828 | -839 631 |
Net Current Assets Liabilities | -687 932 | -637 936 | -450 023 | -330 704 | -378 391 |
Net Finance Income Costs | 24 | 113 | 93 | 13 | 37 |
Net Interest Paid Received Classified As Operating Activities | -64 831 | -71 164 | -51 678 | -73 296 | -6 241 |
Number Shares Issued Fully Paid | | 25 | 25 | 25 | 25 |
Operating Profit Loss | 118 353 | 344 995 | 234 302 | 146 231 | 225 472 |
Other Creditors | 68 318 | 137 282 | 69 521 | 63 890 | 57 409 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 74 061 |
Other Disposals Property Plant Equipment | | | | | 84 484 |
Other Interest Expense | | | | 50 559 | |
Other Interest Receivable Similar Income Finance Income | 24 | 113 | 93 | 13 | 37 |
Other Operating Income Format1 | | | 363 184 | 871 109 | 808 |
Other Remaining Borrowings | | | | 105 540 | 111 540 |
Other Taxation Social Security Payable | 157 265 | 155 094 | 135 717 | 51 256 | 21 654 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -14 676 | -4 786 | -2 266 | | |
Payments To Redeem Own Shares | | | | | -600 000 |
Payments To Related Parties | | | | 15 036 | 6 332 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 3 985 | 8 712 | 5 583 | 1 426 | 6 694 |
Prepayments Accrued Income | 95 074 | 93 744 | 11 916 | 30 964 | 42 920 |
Profit Loss | 23 919 | 220 523 | 144 174 | 52 634 | 165 400 |
Profit Loss On Ordinary Activities Before Tax | 53 546 | 273 944 | 182 717 | 72 948 | 219 268 |
Property Plant Equipment Gross Cost | 5 872 420 | 5 882 592 | 5 887 242 | 6 208 583 | 6 796 169 |
Provisions For Liabilities Balance Sheet Subtotal | 35 779 | 32 945 | 32 878 | 29 016 | |
Purchase Property Plant Equipment | -6 743 | -10 172 | -4 650 | -321 341 | -672 070 |
Repayments Borrowings Classified As Financing Activities | -1 676 | 25 402 | -67 905 | -16 000 | 6 000 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -200 000 | | | |
Social Security Costs | 72 924 | 73 246 | 60 452 | 51 448 | 46 507 |
Staff Costs Employee Benefits Expense | 1 474 321 | 1 508 156 | 1 246 502 | 970 460 | 805 709 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 35 779 | 32 945 | | 29 016 | 33 228 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -4 209 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 23 662 | 1 372 | 3 827 | 6 454 | 4 232 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 29 627 | 53 421 | 38 543 | 20 314 | 53 868 |
Total Assets Less Current Liabilities | 4 359 755 | 4 586 380 | 4 748 047 | 5 163 876 | 5 755 880 |
Total Borrowings | 227 958 | 176 077 | 160 830 | 98 214 | 139 714 |
Total Current Tax Expense Credit | 40 593 | 56 255 | | | |
Total Deferred Tax Expense Credit | | | | -3 862 | 4 212 |
Trade Creditors Trade Payables | 249 202 | 233 773 | 93 169 | 172 736 | 150 140 |
Trade Debtors Trade Receivables | 37 113 | 25 217 | 9 947 | 21 730 | 1 451 |
Transfers To From Retained Earnings Increase Decrease In Equity | -18 591 | | | | |
Turnover Revenue | 3 217 761 | 3 202 390 | 2 040 091 | 1 012 718 | 1 901 740 |
Wages Salaries | 1 397 412 | 1 426 198 | 1 180 467 | 917 586 | 752 508 |
Director Remuneration | | | 17 810 | 12 128 | 12 797 |