Profit & Loss |
Date of Accounts |
2017-01-31 | 2018-01-31 | 2018-12-02 | 2019-12-01 | 2020-11-29 | 2021-11-28 | 2022-11-27 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 9 680 | 61 244 | 199 506 | 373 006 | 669 862 | 789 395 | 278 769 |
Debtors | 6 193 224 | 5 706 487 | 6 184 036 | 7 063 046 | 8 296 450 | 5 129 229 | 6 063 468 |
Other Debtors | 619 509 | 432 641 | 44 139 | 3 269 | 107 561 | 113 185 | 185 825 |
Property Plant Equipment | 28 636 695 | 27 884 931 | 26 522 932 | 22 506 159 | 21 264 314 | 17 114 342 | 15 663 105 |
Total Inventories | 50 776 | 197 954 | 1 286 | 1 286 | 1 286 | 1 286 | 31 526 |
Current Assets | 6 253 680 | 5 965 685 | | | | | |
Net Assets Liabilities | 13 082 679 | 15 865 770 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 22 894 | 23 622 | 38 000 | 38 000 | 38 000 | 27 850 | 33 000 |
Accrued Liabilities Deferred Income | | | 753 334 | 468 330 | 496 829 | 281 457 | 217 125 |
Accumulated Amortisation Impairment Intangible Assets | 53 124 | 70 004 | 32 709 | 37 709 | 42 709 | 47 709 | 52 709 |
Accumulated Depreciation Impairment Property Plant Equipment | 18 167 340 | 21 245 287 | 26 298 933 | 26 544 576 | 22 953 390 | 20 117 316 | 20 252 442 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 2 387 331 | 5 229 730 | 2 001 962 | 2 963 118 |
Administrative Expenses | | | 7 128 915 | 7 199 776 | 6 775 336 | 4 247 721 | 5 277 382 |
Amortisation Expense Intangible Assets | 34 582 | -17 702 | 4 167 | 5 000 | 5 000 | 5 000 | 5 000 |
Amortisation Impairment Expense Intangible Assets | | | 4 167 | | 5 000 | 5 000 | 5 000 |
Amounts Owed By Group Undertakings | | | 355 356 | 1 365 315 | 3 527 178 | 1 323 358 | 718 132 |
Amounts Owed To Group Undertakings | | | 1 446 547 | 1 446 547 | 1 446 547 | 759 333 | 759 333 |
Average Number Employees During Period | 306 | 287 | 270 | 250 | 251 | 218 | 183 |
Bank Borrowings | | | 20 799 065 | 17 870 561 | 20 806 209 | 14 567 623 | 14 148 743 |
Bank Borrowings Overdrafts | 427 125 | 1 423 184 | 20 799 065 | 17 870 561 | 20 806 209 | 14 567 623 | 14 148 743 |
Cash Cash Equivalents Cash Flow Value | | | 199 506 | 373 006 | 669 862 | 789 395 | 278 769 |
Corporation Tax Payable | 376 362 | 259 598 | 281 519 | 37 880 | | | |
Corporation Tax Recoverable | | | | | 162 708 | 162 708 | 56 235 |
Cost Sales | | | 14 361 204 | 13 867 943 | 12 610 708 | 13 229 871 | 12 400 067 |
Creditors | 9 968 573 | 7 172 897 | 22 245 612 | 17 870 561 | 4 419 408 | 2 657 256 | 3 224 314 |
Current Tax For Period | 722 241 | 580 119 | 378 578 | 117 532 | | | |
Deferred Tax Asset Debtors | | | | | 191 461 | 555 045 | 1 917 679 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -136 082 | -29 360 | -254 197 | 418 454 | -1 023 934 |
Depreciation Expense Property Plant Equipment | 1 181 324 | 1 266 919 | 3 766 038 | 4 267 250 | 3 831 404 | 3 333 823 | 2 860 531 |
Depreciation Impairment Expense Property Plant Equipment | | | 4 441 346 | 4 267 250 | 3 831 404 | | 2 860 531 |
Dividends Paid | 500 000 | | 10 000 000 | | | | |
Dividends Paid Classified As Financing Activities | | | -10 000 000 | | | | |
Dividends Paid On Shares Final | | | 10 000 000 | | | | |
Finished Goods Goods For Resale | | | 1 286 | 1 286 | 1 286 | 1 286 | 31 526 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -20 799 065 | 2 928 504 | -2 935 648 | 6 238 586 | 418 880 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -7 603 | 191 461 | 403 779 | -393 489 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 87 330 | 87 330 | 1 127 845 | 1 058 345 | 784 448 | 982 946 | 595 428 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 88 244 | -156 292 | | | | | 14 160 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 1 762 152 | -567 058 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -3 530 805 | -321 922 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 30 240 |
Gain Loss On Disposals Property Plant Equipment | 518 683 | 714 028 | 266 128 | 1 041 248 | 18 647 | 1 222 469 | 284 541 |
Government Grant Income | | | | | 2 120 904 | 80 713 | |
Gross Profit Loss | | | 8 917 963 | 7 926 824 | 2 536 364 | 4 503 901 | 3 414 479 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -361 171 | -53 347 | | 106 473 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -2 816 | -40 731 | | | -147 241 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 16 880 | | 5 000 | 5 000 | 5 000 | 5 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 5 821 897 | | 4 267 250 | 3 831 404 | 3 333 823 | 2 860 531 |
Intangible Assets | 194 784 | | 67 291 | 62 291 | 57 291 | 52 291 | 47 291 |
Intangible Assets Gross Cost | 247 908 | 159 397 | 100 000 | 100 000 | 100 000 | 100 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 373 142 | 547 632 | 496 060 | 414 512 | 687 900 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 524 851 | 483 591 | 254 255 | | | | |
Interest Payable Similar Charges Finance Costs | 535 620 | 514 591 | 627 397 | 547 632 | 496 060 | 414 512 | 687 900 |
Investments Fixed Assets | 911 130 | 926 130 | 960 025 | 773 075 | 773 075 | 379 130 | 379 130 |
Investments In Subsidiaries | | | 960 025 | 773 075 | 773 075 | 379 130 | 379 130 |
Net Cash Flows From Used In Operating Activities | | | -5 721 056 | -2 311 233 | 67 880 | -4 317 175 | -1 033 007 |
Net Cash Generated From Operations | | | | -3 220 036 | -481 527 | | -1 614 434 |
Net Interest Paid Received Classified As Operating Activities | | | -627 397 | -547 632 | -496 060 | -414 512 | -687 900 |
Number Shares Issued Fully Paid | | 250 000 | | 250 000 | 250 000 | | |
Operating Profit Loss | | | 1 789 048 | 740 448 | -2 118 068 | 455 061 | -1 825 296 |
Other Creditors | 200 480 | 47 556 | 108 812 | 258 411 | 304 529 | 210 024 | 232 149 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 021 607 | 7 422 590 | 6 169 897 | 2 725 405 |
Other Disposals Property Plant Equipment | | | | 6 158 461 | 10 062 761 | 8 988 008 | 4 279 229 |
Other Operating Income Format1 | | | | 13 400 | 2 120 904 | 198 881 | 37 607 |
Other Taxation Social Security Payable | 254 562 | 252 369 | 1 380 457 | 1 584 853 | 725 102 | 626 227 | 349 061 |
Par Value Share | | | | 1 | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -14 005 008 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 110 838 | 112 561 | 150 561 | 193 977 | 198 588 | 182 505 | 191 288 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 48 309 | 78 667 | 383 074 | 1 852 417 | 557 038 | 480 097 | 984 800 |
Proceeds From Sales Property Plant Equipment | | | -431 310 | -3 178 102 | -2 658 818 | | -1 838 365 |
Profit Loss | 2 929 089 | 1 954 843 | 919 155 | 104 644 | -2 212 690 | -377 905 | -1 489 262 |
Profit Loss On Ordinary Activities Before Tax | 3 553 085 | 2 476 301 | 1 161 651 | 192 816 | -2 614 128 | 40 549 | -2 513 196 |
Property Plant Equipment Gross Cost | 46 804 035 | 49 130 218 | 52 821 865 | 49 050 735 | 44 217 704 | 37 231 658 | 35 915 547 |
Purchase Property Plant Equipment | | | -1 368 485 | -2 387 331 | -5 229 730 | -2 001 962 | -2 963 118 |
Repayments Borrowings Classified As Financing Activities | | | -16 492 | | | | |
Social Security Costs | 1 157 884 | 1 118 063 | 959 152 | 933 766 | 952 046 | 835 355 | 809 611 |
Staff Costs Employee Benefits Expense | 13 253 360 | 13 089 402 | 11 014 548 | 11 033 242 | 9 625 874 | 9 282 931 | 8 519 292 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 1 411 878 | 1 382 518 | 1 319 782 | | |
Tax Expense Credit Applicable Tax Rate | 710 617 | 470 497 | 220 714 | 36 635 | -496 684 | 7 704 | -477 507 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | 80 126 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 33 455 | 17 182 | | 59 140 | 7 708 | -51 279 | 2 965 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 623 996 | 595 012 | 242 496 | 88 172 | -401 438 | 418 454 | -1 023 934 |
Total Borrowings | 17 222 934 | 15 103 994 | 20 799 065 | 17 870 561 | 20 806 209 | 14 567 623 | 14 148 743 |
Total Current Tax Expense Credit | 719 425 | 539 388 | | 117 532 | -147 241 | | |
Total Operating Lease Payments | 161 930 | 193 116 | 177 187 | 212 330 | 247 745 | 209 769 | 218 575 |
Trade Creditors Trade Payables | 1 463 615 | 1 098 450 | 1 128 539 | 1 000 194 | 1 446 401 | 780 215 | 1 666 646 |
Trade Debtors Trade Receivables | 5 525 406 | 5 195 179 | 5 401 467 | 3 842 045 | 3 750 504 | 2 494 836 | 2 200 797 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | 180 076 | |
Turnover Revenue | 29 520 970 | 28 501 051 | 23 279 167 | 21 794 767 | 15 147 072 | 17 733 772 | 15 814 546 |
Wages Salaries | 11 984 638 | 11 858 778 | 9 904 835 | 9 905 499 | 8 475 240 | 8 265 071 | 7 518 393 |
Company Contributions To Defined Benefit Plans Directors | | | 973 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 199 544 | | | | |
Company Contributions To Money Purchase Plans Directors | 1 112 | 1 162 | | | | | |
Director Remuneration | 360 881 | 372 140 | | | | | |
Accrued Liabilities | 658 748 | 240 893 | | | | | |
Applicable Tax Rate | 20 | 19 | | | | | |
Bank Overdrafts | 427 125 | 1 423 184 | | | | | |
Comprehensive Income Expense | 2 915 347 | 2 783 091 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 743 950 | | | | | |
Disposals Property Plant Equipment | | 4 032 931 | | | | | |
Dividends Paid On Shares Interim | 500 000 | | | | | | |
Finance Lease Liabilities Present Value Total | 9 968 573 | 7 172 897 | | | | | |
Fixed Assets | 29 547 825 | 28 811 061 | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 339 846 | 6 275 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | 1 556 | | | | | |
Increase Decrease In Property Plant Equipment | | 5 347 883 | | | | | |
Interest Expense On Bank Overdrafts | 10 769 | 29 444 | | | | | |
Investments In Group Undertakings | 911 130 | 926 130 | | | | | |
Net Assets Liabilities Subsidiaries | -150 397 | -134 471 | | | | | |
Net Current Assets Liabilities | -5 286 392 | -4 470 835 | | | | | |
Other Deferred Tax Expense Credit | -95 429 | 55 624 | | | | | |
Profit Loss Subsidiaries | -130 577 | -4 470 | | | | | |
Provisions | 1 210 181 | 1 301 559 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 1 210 181 | 1 301 559 | | | | | |
Tax Decrease From Utilisation Tax Losses | 341 | 24 969 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 23 000 | 700 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 23 392 | 119 948 | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | -88 511 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 5 530 866 | | | | | |
Total Assets Less Current Liabilities | 24 261 433 | 24 340 226 | | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | 828 248 | | | | | |
Work In Progress | 50 776 | 197 954 | | | | | |