Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -175 540 | -154 215 | -77 908 | -54 000 | 13 864 | 205 976 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 109 285 | 604 498 | 129 859 | 215 436 | 1 230 298 | 3 557 326 | 1 274 429 |
Current Assets | 662 710 | 670 622 | 779 395 | 796 650 | 781 113 | 902 241 | 1 556 610 | 4 578 897 | 4 719 468 | 5 324 028 | 9 389 060 | 10 880 688 |
Debtors | 63 417 | 62 883 | 6 485 | 6 399 | 8 437 | 36 167 | 195 323 | 4 449 039 | 4 504 032 | 4 093 730 | 5 806 834 | 9 581 359 |
Net Assets Liabilities | | | | | | 205 976 | 492 527 | 710 449 | 956 780 | 1 642 177 | 4 369 044 | 6 478 009 |
Other Debtors | | | | | | 3 493 | 83 347 | 2 135 509 | 2 119 498 | 353 732 | 1 320 269 | 2 208 477 |
Property Plant Equipment | | | | | | 88 947 | 105 622 | 117 943 | 117 357 | 137 760 | 332 649 | 498 912 |
Total Inventories | | | | | | 756 789 | 756 789 | | | | | |
Cash Bank In Hand | 39 646 | 26 204 | 18 396 | 33 462 | 15 887 | 109 285 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -175 540 | -154 215 | -77 908 | -54 000 | 13 864 | 205 976 | | | | | | |
Stocks Inventory | 559 647 | 581 535 | 754 514 | 756 789 | 756 789 | 756 789 | | | | | | |
Tangible Fixed Assets | 906 | 1 | 1 | 116 316 | 103 251 | 88 947 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 141 523 | 162 848 | 239 155 | 263 063 | 330 927 | 523 039 | | | | | | |
Shareholder Funds | -175 540 | -154 215 | -77 908 | -54 000 | 13 864 | 205 976 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | | 66 570 | 104 909 | | | |
Accrued Liabilities Deferred Income | | | | | | | | | 104 910 | 69 318 | 870 560 | 28 272 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | 722 | 2 888 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 73 009 | 95 795 | 122 401 | 151 239 | 188 562 | 248 554 | 347 378 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | | 202 250 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 39 461 | 38 927 | 28 252 | | | |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | | | | | 2 000 000 | 1 000 000 | 2 950 | 2 950 |
Amounts Owed By Group Undertakings | | | | | | | | | 1 687 107 | 1 816 871 | 4 222 488 | 6 808 074 |
Amounts Owed By Related Parties | | | | | | | | 1 597 838 | 1 687 107 | | | |
Amounts Owed To Related Parties | | | | | | | | | 120 000 | 120 000 | 146 079 | 366 037 |
Average Number Employees During Period | | | | | | 3 | 4 | 6 | 8 | 8 | 10 | 11 |
Comprehensive Income Expense | | | | | | 192 112 | 286 551 | 217 921 | 246 331 | | | |
Creditors | | | | | | 3 515 247 | 3 429 161 | 5 793 710 | 373 215 | 386 301 | 1 971 922 | 816 716 |
Current Asset Investments | | | | | | | | | | | 24 900 | 24 900 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 25 | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 2 280 | |
Disposals Investment Property Fair Value Model | | | | | | | | -1 000 000 | | | | 1 040 668 |
Disposals Property Plant Equipment | | | | | | | | | | | 3 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 14 069 | 47 019 |
Financial Commitments Other Than Capital Commitments | | | | | | | | 15 625 | 12 500 | | | |
Fixed Assets | 2 988 440 | 2 987 535 | 2 987 535 | 3 104 850 | 3 091 785 | 3 077 481 | 3 199 156 | 2 210 527 | 2 412 191 | 2 432 594 | 2 648 568 | 1 771 997 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | | | | | 105 000 | 213 063 | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | 105 000 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 722 | 2 166 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 22 786 | 26 606 | 28 839 | 37 323 | 62 272 | 98 824 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | | | 1 597 838 | 89 269 | | | |
Intangible Assets | | | | | | | | | | | 20 939 | 18 773 |
Intangible Assets Gross Cost | | | | | | | | | | | 21 661 | 21 661 |
Investment Property | | | | | | 2 987 534 | 3 092 534 | 2 092 534 | 2 294 784 | 2 294 784 | 2 294 784 | 1 254 116 |
Investment Property Fair Value Model | | | | | | 2 987 534 | 3 092 534 | 2 092 534 | 2 294 784 | | | |
Investments | | | | | | | | | 50 | 50 | 146 | 196 |
Investments Fixed Assets | | | | 1 000 | 2 988 534 | 2 988 534 | 1 000 | 50 | 50 | 50 | 196 | 196 |
Investments In Group Undertakings Participating Interests | | | | | | | | | 50 | 50 | 196 | 196 |
Investments In Subsidiaries | | | | | | 1 000 | 1 000 | 50 | 50 | | | |
Loans Owed By Related Parties | | | | | | | | 1 597 838 | 1 687 107 | | | |
Net Current Assets Liabilities | 351 267 | 373 497 | 449 804 | 378 431 | 459 360 | 661 531 | 734 961 | 4 306 060 | 4 375 003 | 4 937 727 | 7 417 138 | 10 063 972 |
Net Deferred Tax Liability Asset | | | | | | | | | 6 703 | 26 174 | 63 784 | 115 330 |
Number Shares Issued Fully Paid | | | | | | | | 1 000 | 1 000 | | | |
Other Comprehensive Income Expense Net Tax | | | | | | | 105 000 | 213 063 | | | | |
Other Creditors | | | | | | 2 586 | 643 545 | 66 571 | 28 749 | | | 1 968 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | | | | | 83 066 | 119 535 |
Other Remaining Borrowings | | | | | | 3 515 247 | 3 429 161 | 5 793 710 | 5 823 710 | | | |
Ownership Interest In Subsidiary Percent | | | | | | 33 | 33 | 50 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | 1 | | | |
Percentage Class Share Held In Subsidiary | | | | | | | | 50 | 50 | | | |
Prepayments Accrued Income | | | | | | | | | | | 3 000 | 275 441 |
Profit Loss | | | | | | 192 112 | 181 551 | 4 858 | 246 331 | | | |
Property Plant Equipment Gross Cost | | | | | | 161 956 | 201 417 | 240 344 | 268 596 | 326 322 | 581 203 | 846 290 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 17 789 | 12 429 | 12 430 | 6 703 | 26 174 | 63 784 | 115 330 |
Taxation Social Security Payable | | | | | | 39 451 | 58 104 | 86 266 | 119 556 | 196 982 | 941 214 | 373 420 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | 21 661 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | | 57 726 | 257 881 | 265 087 |
Total Assets Less Current Liabilities | 3 339 707 | 3 361 032 | 3 437 339 | 3 483 281 | 3 551 145 | 3 739 012 | 3 934 117 | 6 516 587 | 6 787 193 | 7 370 321 | 10 065 706 | 11 835 969 |
Total Borrowings | | | | | | 3 515 247 | 3 429 161 | 5 793 710 | 5 823 710 | | | |
Trade Creditors Trade Payables | | | | | | | | | | 1 | | |
Trade Debtors Trade Receivables | | | | | | 32 673 | 111 976 | 715 692 | 697 427 | 825 383 | 258 127 | 286 417 |
Useful Life Property Plant Equipment Years | | | | | | | | | | | | 10 |
Work In Progress | | | | | | 756 789 | 756 789 | | | | | |
Amount Specific Advance Or Credit Directors | | | | | -773 946 | -653 913 | -533 914 | -2 898 463 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | -2 364 549 | | | | |
Creditors Due After One Year | 3 515 247 | 3 515 247 | 3 515 247 | 3 515 247 | 3 515 247 | 3 515 247 | | | | | | |
Creditors Due Within One Year | 311 443 | 297 125 | 329 591 | 418 219 | 321 753 | 240 710 | | | | | | |
Number Shares Allotted | | 100 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Provisions For Liabilities Charges | | | | 22 034 | 22 034 | 17 789 | | | | | | |
Revaluation Reserve | -318 063 | -318 063 | -318 063 | -318 063 | -318 063 | -318 063 | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | | | 130 992 | 2 016 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 28 820 | 28 820 | 28 820 | 159 812 | 161 828 | | | | | | | |
Tangible Fixed Assets Depreciation | 27 914 | 28 819 | 28 819 | 43 496 | 58 577 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 905 | | 14 677 | 15 081 | | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 111 875 | 120 033 | | | | | | |
Percentage Subsidiary Held | | | | | | 33 | | | | | | |