Profit & Loss |
Date of Accounts |
2012-11-30 | 2013-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | | | |
Net Worth | 1 438 769 | 1 560 076 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 58 399 | 21 205 | 216 165 | 214 823 | 698 634 | 1 035 944 | 497 188 |
Current Assets | 3 157 008 | 3 560 074 | 3 107 185 | 3 782 031 | 3 815 589 | 3 566 841 | 3 701 199 | 3 019 964 | 1 803 449 |
Debtors | 1 963 049 | 2 349 955 | 1 784 033 | 2 449 494 | 2 336 321 | 2 117 120 | 1 716 907 | 1 925 742 | 1 243 804 |
Net Assets Liabilities | | | 1 431 877 | 1 657 622 | 1 742 198 | 1 823 794 | 1 462 813 | 571 458 | 449 660 |
Other Debtors | 626 603 | 501 992 | | | | | | 16 704 | 6 649 |
Property Plant Equipment | | | 608 807 | 629 692 | 615 121 | 613 593 | 597 453 | 508 388 | 589 769 |
Total Inventories | | | 191 751 | 195 000 | 101 083 | 24 077 | 38 794 | 51 572 | 62 457 |
Cash Bank In Hand | 46 487 | 48 567 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 438 769 | 1 560 076 | | | | | | | |
Stocks Inventory | 224 081 | 197 912 | | | | | | | |
Tangible Fixed Assets | 655 827 | 641 786 | | | | | | | |
Trade Debtors | 934 495 | 1 085 690 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 1 437 769 | 1 559 076 | | | | | | | |
Shareholder Funds | 1 438 769 | 1 560 076 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | | 428 951 | 477 805 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | -50 786 | -5 340 | -124 844 | -199 791 | -317 171 | -428 951 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 414 299 | 434 456 | 452 015 | 471 305 | 487 446 | 494 637 | 524 884 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 41 043 | 2 988 | 17 762 | | 8 336 | 111 628 |
Amounts Owed By Related Parties | | | | | | | | 667 991 | 591 339 |
Amount Specific Bank Loan | | | | | | | | 433 397 | 332 113 |
Average Number Employees During Period | | | 38 | 27 | 24 | 24 | 21 | 22 | 22 |
Bank Borrowings | | | | | | | | 316 397 | 227 113 |
Creditors | | | 485 290 | 409 343 | 335 892 | 264 568 | 437 037 | 316 397 | 282 289 |
Current Asset Investments | 923 391 | 963 640 | 1 073 002 | 1 116 332 | 1 162 020 | 1 210 821 | 1 246 864 | | |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | -315 483 | | | -33 837 | -319 258 | | -76 651 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -8 338 | |
Disposals Property Plant Equipment | | | | | | | | -90 210 | |
Dividend Per Share Interim | | | 200 | 200 | 250 | 204 | 351 | 1 116 | 446 |
Dividends Paid On Shares Interim | | | | | | 204 000 | 351 100 | 1 116 000 | 446 200 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 7 032 |
Fixed Assets | 656 012 | 641 955 | 608 981 | 629 866 | 615 293 | 613 765 | 597 548 | 508 483 | 589 864 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 20 157 | 17 559 | 19 290 | 16 141 | 15 529 | 30 247 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | 60 341 | 3 010 | | | 3 163 | |
Investments Fixed Assets | 185 | 169 | 174 | 174 | 172 | 172 | 95 | 95 | 95 |
Investments In Group Undertakings Participating Interests | | | 174 | 174 | 172 | 172 | 95 | 95 | |
Investments In Subsidiaries | | | | | | | | 95 | 95 |
Loans Owed By Related Parties | | | 954 572 | 1 014 913 | 1 017 923 | 984 086 | 668 129 | 667 991 | 594 641 |
Net Current Assets Liabilities | 1 426 668 | 1 544 656 | 1 358 972 | 1 448 148 | 1 592 233 | 1 680 268 | 1 620 413 | 809 913 | 150 643 |
Number Shares Issued Fully Paid | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Other Creditors | | | | | | | | 72 956 | 72 916 |
Other Current Asset Investments Balance Sheet Subtotal | | | 1 073 002 | 1 116 332 | 1 162 020 | 1 210 821 | 1 246 864 | | |
Other Inventories | | | 191 751 | 195 000 | 101 083 | 24 077 | 38 794 | 51 572 | 62 457 |
Other Remaining Borrowings | | | | | | | | 951 612 | 409 943 |
Ownership Interest In Subsidiary Percent | | | 84 | 84 | 86 | 86 | | | |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Percentage Class Share Held In Subsidiary | | | | | | 86 | 86 | 86 | 86 |
Prepayments | | | | | | | | 6 706 | 9 931 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 20 208 | 10 481 | 20 548 | 6 706 | |
Property Plant Equipment Gross Cost | | | 1 023 105 | 1 064 148 | 1 067 136 | 1 084 898 | 1 084 899 | 1 003 025 | 1 114 653 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 5 709 | 4 592 | 5 880 | 940 | 1 590 | 8 558 |
Taxation Social Security Payable | | | | | | | | 173 644 | 171 233 |
Total Assets Less Current Liabilities | 2 082 680 | 2 186 611 | 1 967 953 | 2 078 014 | 2 207 526 | 2 294 033 | 2 217 961 | 889 445 | 740 507 |
Total Borrowings | | | | | | | | 316 397 | 282 289 |
Trade Creditors Trade Payables | | | | | | | | 894 839 | 408 877 |
Trade Debtors Trade Receivables | | | | | | | | 1 241 047 | 635 885 |
Amount Specific Advance Or Credit Directors | | | 51 305 | 134 980 | 90 582 | 101 863 | -30 241 | -420 | -80 |
Amount Specific Advance Or Credit Made In Period Directors | | | 215 989 | 232 675 | 141 852 | 11 281 | | 1 145 821 | 434 440 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | -164 581 | -149 000 | -186 250 | | -132 104 | -1 116 000 | -434 100 |
Company Contributions To Money Purchase Plans Directors | | | 14 696 | 14 969 | 15 507 | 16 009 | 16 450 | 16 717 | 17 359 |
Director Remuneration | 268 648 | 264 423 | 244 199 | 246 771 | 275 741 | 270 666 | 162 060 | 94 828 | 100 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Audit Fees Expenses | 4 800 | 5 000 | | | | | | | |
Administrative Expenses | 1 267 058 | | | | | | | | |
Amount Due From To Related Party | | 300 213 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 401 951 | 762 273 | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 3 302 | | | | | | | | |
Bank Borrowings Overdrafts | 643 229 | 626 176 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | 37 769 | 19 689 | | | | | | | |
Corporation Tax Due Within One Year | 89 533 | 182 810 | | | | | | | |
Cost Sales | 3 938 124 | | | | | | | | |
Creditors Due After One Year | 643 229 | 626 176 | | | | | | | |
Creditors Due Within One Year | 1 730 340 | 2 015 418 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 29 441 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 682 | 359 | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 185 | 169 | | | | | | | |
Fixed Asset Investments Disposals | | 16 | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 51 463 | | | | | | | | |
Gross Profit Loss | 1 770 770 | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | -1 359 | | | | | | | | |
Instalment Debts Due After5 Years | 546 429 | 529 376 | | | | | | | |
Interest Payable Similar Charges | 31 643 | | | | | | | | |
Number Shares Allotted | 1 000 | 1 000 | | | | | | | |
Operating Leases Expiring Between Two Five Years | 37 769 | 18 457 | | | | | | | |
Operating Leases Expiring Within One Year | | 1 232 | | | | | | | |
Operating Profit Loss | 507 795 | | | | | | | | |
Other Creditors Due Within One Year | 531 340 | 763 427 | | | | | | | |
Other Current Asset Investments Held For Sale | 923 391 | 963 640 | | | | | | | |
Other Interest Receivable Similar Income | 590 | | | | | | | | |
Other Operating Income | 4 083 | | | | | | | | |
Other Taxation Social Security Within One Year | 120 565 | 130 237 | | | | | | | |
Pension Costs Defined Contribution Scheme | 13 414 | | | | | | | | |
Percentage Subsidiary Held | | 84 | | | | | | | |
Percentage Turnover Attributable To Markets Outside U K | 34 | | | | | | | | |
Profit Loss For Period | 388 567 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 476 742 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -323 | | | | | | | |
Provisions For Liabilities Charges | 682 | 359 | | | | | | | |
Tangible Fixed Assets Additions | | 1 227 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 017 047 | 1 018 274 | | | | | | | |
Tangible Fixed Assets Depreciation | 361 220 | 376 488 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 6 913 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 88 175 | | | | | | | | |
Trade Creditors Within One Year | 914 336 | 827 732 | | | | | | | |
Turnover Gross Operating Revenue | 5 708 894 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 89 534 | | | | | | | | |
Value Shares Allotted | 1 000 | 1 000 | | | | | | | |