Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-29 | 2022-11-29 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 103 745 | 1 110 745 | 1 116 727 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 293 434 | 514 178 | 461 353 | 555 214 | 2 042 063 | 2 337 060 | 2 175 622 |
Current Assets | 1 242 052 | 1 318 117 | 1 342 092 | 1 645 671 | 1 692 751 | 1 732 109 | 1 798 828 | 3 502 597 | 4 042 377 | 3 750 120 |
Debtors | 830 314 | 762 892 | 661 317 | 870 384 | 770 781 | 709 509 | 685 563 | 699 671 | 589 803 | 611 599 |
Net Assets Liabilities | | | | 1 344 027 | 1 521 985 | 1 661 418 | 1 872 654 | 2 584 105 | 3 052 041 | 3 457 342 |
Other Debtors | | | | 61 549 | 35 186 | 60 960 | 59 601 | 37 997 | | 225 292 |
Property Plant Equipment | | | | 987 325 | 1 067 302 | 1 032 273 | 1 005 026 | 905 459 | 863 918 | 936 032 |
Total Inventories | | | | 481 853 | 407 792 | 561 247 | 558 051 | 760 863 | 1 115 514 | 962 899 |
Cash Bank In Hand | 99 132 | 97 502 | 210 395 | | | | | | | |
Intangible Fixed Assets | 14 914 | 12 973 | 11 032 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 103 745 | 1 110 745 | 1 116 727 | | | | | | | |
Stocks Inventory | 312 606 | 457 723 | 470 380 | | | | | | | |
Tangible Fixed Assets | 465 210 | 440 994 | 635 646 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 997 | 12 997 | 12 997 | | | | | | | |
Profit Loss Account Reserve | 1 088 924 | 1 095 924 | 1 101 906 | | | | | | | |
Shareholder Funds | 1 103 745 | 1 110 745 | 1 116 727 | | | | | | | |
|
Other Financial Data |
Secured Debts | 81 937 | 75 070 | 218 273 | | | | | | | |
Total Fixed Assets Additions | | 40 547 | 280 360 | | | | | | | |
Total Fixed Assets Cost Or Valuation | 1 436 713 | 1 477 260 | 1 677 549 | | | | | | | |
Total Fixed Assets Depreciation | 956 588 | 1 023 292 | 1 030 870 | | | | | | | |
Total Fixed Assets Depreciation Charge In Period | | 66 704 | 73 153 | | | | | | | |
Total Fixed Assets Depreciation Disposals | | | -65 575 | | | | | | | |
Total Fixed Assets Disposals | | | -80 071 | | | | | | | |
Audit Fees Expenses | | | | | | | | | 7 000 | 7 000 |
Accrued Liabilities Deferred Income | | | | | | | | 99 827 | 107 002 | 124 392 |
Accumulated Amortisation Impairment Intangible Assets | | | | 48 624 | 50 568 | 52 512 | 53 824 | 53 824 | 53 824 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 131 804 | 1 149 287 | 1 217 536 | 1 216 026 | 1 218 861 | 1 268 364 | 1 348 386 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 141 260 | 45 970 | 47 433 | 106 032 | 155 769 | 163 485 |
Administrative Expenses | | | | | | | | 1 498 708 | 1 324 934 | 1 381 519 |
Amortisation Rate Used For Intangible Assets | | | | | 5 | 5 | 5 | | | |
Average Number Employees During Period | | | | 113 | 119 | 120 | 121 | 110 | 111 | 109 |
Bank Borrowings Overdrafts | | | | 18 650 | 20 250 | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 2 042 063 | 2 337 060 | 2 175 622 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | 3 917 |
Corporation Tax Payable | | | | 77 629 | 72 985 | 83 296 | 111 196 | 292 523 | 6 041 | 105 350 |
Cost Sales | | | | | | | | 7 782 234 | 9 862 605 | 8 433 703 |
Creditors | | | | 1 100 475 | 1 063 753 | 1 026 757 | 872 050 | 1 778 253 | 1 793 045 | 1 153 686 |
Current Tax For Period | | | | | | | | 292 523 | 231 041 | 180 350 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 3 339 | 15 510 | 13 915 |
Depreciation Expense Property Plant Equipment | | | | | | | | 78 948 | 75 310 | 91 244 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 78 948 | 75 310 | 91 244 |
Depreciation Rate Used For Property Plant Equipment | | | | | 15 | 15 | 15 | 15 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 43 100 | 11 159 | 72 858 | 76 113 | | |
Disposals Property Plant Equipment | | | | | 43 800 | 12 750 | 76 190 | 202 763 | | |
Distribution Costs | | | | | | | | 446 791 | 486 776 | 451 594 |
Dividends Paid | | | | | | | | 562 250 | 626 088 | 461 327 |
Dividends Paid Classified As Financing Activities | | | | | | | | -562 250 | -626 088 | -461 327 |
Dividends Paid On Shares Final | | | | | | | | 562 250 | 626 088 | 461 327 |
Finance Lease Liabilities Present Value Total | | | | | | | | 16 789 | 1 183 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 16 789 | 1 183 | |
Fixed Assets | 480 125 | 453 968 | 646 679 | 992 525 | 1 070 558 | 1 033 585 | 1 005 026 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 12 645 | -5 372 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 230 650 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -537 740 | -316 881 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 14 108 | -109 868 | 17 879 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 202 812 | 354 652 | -152 615 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 977 | -32 059 | -128 |
Gross Profit Loss | | | | | | | | 3 414 151 | 3 134 613 | 2 894 218 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 42 360 | -517 523 | -81 041 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -294 997 | 161 438 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 1 944 | 1 944 | 1 312 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 60 583 | 79 408 | 71 348 | 78 948 | 75 310 | 91 244 |
Intangible Assets | | | | 5 200 | 3 256 | 1 312 | | | | |
Intangible Assets Gross Cost | | | | | 53 824 | 53 824 | 53 824 | 53 824 | 53 824 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 2 567 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 477 | 1 528 | 212 |
Interest Paid Classified As Operating Activities | | | | | | | | | -4 095 | -212 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 1 477 | 4 095 | 212 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -2 010 714 | -1 002 518 | |
Net Cash Generated From Operations | | | | | | | | -1 969 831 | -1 524 136 | -549 727 |
Net Current Assets Liabilities | 712 032 | 734 632 | 701 313 | 545 196 | 628 998 | 705 352 | 926 778 | 1 724 344 | 2 249 332 | 2 596 434 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | -1 477 | -4 095 | |
Operating Profit Loss | | | | | | | | 1 571 040 | 1 344 670 | 1 061 105 |
Other Creditors | | | | 404 705 | 331 048 | 98 852 | 95 572 | 395 429 | 546 973 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 25 807 | 11 222 |
Other Disposals Property Plant Equipment | | | | | | | | | 147 808 | 11 350 |
Other Operating Income Format1 | | | | | | | | 102 388 | 21 767 | |
Other Taxation Social Security Payable | | | | 52 396 | 67 569 | 68 046 | 64 632 | 155 855 | 104 867 | 113 845 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 16 789 | -15 606 | -1 183 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 361 263 | 55 451 | 49 846 |
Prepayments Accrued Income | | | | | | | | 37 997 | 41 499 | 40 717 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -127 628 | -89 942 | |
Profit Loss | | | | | | | | 1 273 701 | 1 094 024 | 866 628 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 569 563 | 1 340 575 | 1 060 893 |
Property Plant Equipment Gross Cost | | | | 2 119 129 | 2 216 589 | 2 249 809 | 2 221 052 | 2 124 321 | 2 132 283 | 2 284 418 |
Purchase Property Plant Equipment | | | | | | | | -106 032 | -155 769 | -163 485 |
Raw Materials Consumables | | | | | | | | 760 863 | 1 115 514 | 962 899 |
Staff Costs Employee Benefits Expense | | | | | | | | 3 037 995 | 3 067 019 | 2 898 046 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 20 245 | 30 477 | 44 780 | 42 360 | 45 699 | 61 209 | 75 124 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 298 217 | 254 709 | 201 570 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 11 523 | 15 416 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | -15 000 | -14 309 | -22 721 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 295 862 | 246 551 | 194 265 |
Total Assets Less Current Liabilities | 1 192 157 | 1 188 600 | 1 347 992 | 1 537 721 | 1 699 556 | 1 738 937 | 1 931 804 | 2 629 804 | 3 113 250 | 3 532 466 |
Trade Creditors Trade Payables | | | | 547 095 | 571 901 | 776 563 | 600 650 | 934 446 | 1 026 979 | 810 099 |
Trade Debtors Trade Receivables | | | | 808 835 | 735 595 | 648 549 | 625 962 | 661 674 | 548 304 | 345 590 |
Turnover Revenue | | | | | | | | 11 196 385 | 12 997 218 | 11 327 921 |
Wages Salaries | | | | | | | | 2 676 732 | 3 011 568 | 2 848 200 |
Advances Credits Directors | | | | 292 365 | 179 093 | | | | | |
Advances Credits Made In Period Directors | | | | 215 760 | 243 412 | | | | | |
Advances Credits Repaid In Period Directors | | | | 408 101 | 130 140 | | | | | |
Director Remuneration | | | | | | | | | 12 000 | 14 369 |
Creditors Due After One Year Total Noncurrent Liabilities | 81 937 | 75 070 | 218 273 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 530 020 | 583 485 | 640 779 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 38 910 | 40 851 | 42 792 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 941 | 1 941 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 53 824 | 53 824 | 53 824 | | | | | | | |
Provisions For Liabilities Charges | 6 475 | 2 785 | 12 992 | | | | | | | |
Revaluation Reserve | 1 824 | 1 824 | 1 824 | | | | | | | |
Tangible Fixed Assets Additions | | 40 547 | 280 360 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 382 888 | 1 423 435 | 1 623 724 | | | | | | | |
Tangible Fixed Assets Depreciation | 917 678 | 982 441 | 988 078 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 64 763 | 71 212 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | | -65 575 | | | | | | | |
Tangible Fixed Assets Disposals | | | -80 071 | | | | | | | |
Total Fixed Asset Investments Cost Or Valuation | 1 | 1 | 1 | | | | | | | |
Total Investments Fixed Assets | 1 | 1 | 1 | | | | | | | |