Profit & Loss |
Date of Accounts |
2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 363 879 | 235 021 | 773 463 | 207 245 | 23 |
Current Assets | 6 003 167 | 5 892 887 | 6 455 951 | 7 728 484 | 6 987 868 |
Debtors | 4 438 054 | 4 182 049 | 4 287 899 | 5 341 733 | 4 945 495 |
Net Assets Liabilities | 4 017 046 | 4 224 813 | 5 060 305 | 5 478 313 | 5 780 225 |
Other Debtors | 1 327 908 | 836 121 | 1 015 135 | 777 350 | 577 350 |
Property Plant Equipment | 1 122 307 | 2 296 180 | 2 416 170 | 3 513 433 | 3 604 979 |
Total Inventories | 1 201 234 | 1 475 817 | 1 394 589 | 2 179 506 | 2 042 350 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 |
Audit-related Assurance Services Entity Subsidiaries Fees | 7 333 | 5 195 | 3 800 | 9 038 | |
Other Non-audit Services Entity Subsidiaries Fees | | | | 9 038 | 7 313 |
Accrued Liabilities Deferred Income | 255 837 | 177 540 | 187 673 | 204 333 | 219 943 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 036 589 | 1 716 222 | 2 049 468 | 1 815 201 | 2 346 589 |
Additional Provisions Increase From New Provisions Recognised | | 115 989 | 119 790 | 287 198 | 43 989 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 765 786 | 788 186 | 1 911 315 | 900 634 |
Administration Support Average Number Employees | 6 | 6 | 4 | 4 | 4 |
Administrative Expenses | 2 065 712 | 1 945 468 | 2 438 048 | 2 116 852 | 2 466 802 |
Amounts Owed By Directors | | | 66 782 | 11 018 | |
Amounts Owed To Directors | 25 729 | 207 102 | | | 8 019 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 94 | 96 | 98 | 106 | 109 |
Bank Borrowings Overdrafts | | | | | 66 883 |
Bank Overdrafts | | | | | 66 883 |
Cash Cash Equivalents | | | | 207 245 | -66 860 |
Cash Cash Equivalents Cash Flow Value | 363 879 | 235 021 | 773 463 | 207 245 | -66 860 |
Commitments For Acquisition Property Plant Equipment | | 183 761 | 1 227 000 | | |
Comprehensive Income Expense | 589 947 | 657 767 | 835 492 | 418 008 | 301 912 |
Cost Sales | 14 536 548 | 15 983 810 | 17 080 218 | 19 409 048 | 22 806 891 |
Creditors | 2 339 865 | 3 311 010 | 3 395 259 | 4 902 318 | 3 924 014 |
Current Tax For Period | 138 988 | -21 500 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -4 037 | 115 989 | 119 790 | 287 198 | 43 989 |
Deferred Tax Liabilities | 102 198 | 218 187 | 337 977 | 625 175 | 669 164 |
Depreciation Expense Property Plant Equipment | 452 518 | 477 028 | 523 185 | 528 174 | 594 439 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 797 395 | 189 939 | 762 441 | 63 051 |
Disposals Property Plant Equipment | | 912 280 | 334 950 | 1 048 319 | 277 700 |
Distribution Average Number Employees | 5 | 5 | 5 | 5 | 5 |
Distribution Costs | 156 199 | 239 206 | 174 739 | 195 201 | 197 186 |
Dividends Paid | 390 000 | 450 000 | | | |
Dividends Paid Classified As Financing Activities | 390 000 | 450 000 | | | |
Dividends Paid On Shares | 390 000 | 450 000 | | | |
Finance Lease Liabilities Present Value Total | 33 640 | 786 934 | 430 457 | 481 357 | 536 111 |
Finance Lease Payments Owing Minimum Gross | 37 208 | 818 812 | 453 182 | 506 624 | 565 091 |
Finished Goods | | | | 24 000 | 174 750 |
Further Operating Expense Item Component Total Operating Expenses | | | | 551 183 | 576 266 |
Future Finance Charges On Finance Leases | 3 568 | 31 878 | 22 725 | 25 267 | 28 980 |
Gain Loss In Cash Flows From Change In Accrued Items | 159 569 | -78 297 | 10 133 | 16 660 | 15 610 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 14 972 | 549 832 | 281 218 | 1 597 030 | -1 132 218 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 43 360 | 256 005 | -105 850 | -1 053 834 | 396 238 |
Gain Loss In Cash Flows From Change In Inventories | -251 907 | -274 583 | 81 228 | -784 917 | 137 156 |
Gain Loss In Cash Flows From Change In Provisions | | -666 365 | | | |
Gain Loss On Disposals Property Plant Equipment | 110 183 | 221 465 | 22 116 | 233 167 | 18 236 |
Government Grant Income | | | 6 777 | | |
Gross Profit Loss | 2 858 728 | 2 877 079 | 3 476 374 | 3 035 170 | 3 156 700 |
Income Taxes Paid Refund Classified As Operating Activities | 102 816 | -91 741 | -99 604 | | 76 835 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 135 761 | -128 858 | 538 442 | -566 218 | -274 105 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -102 876 | -70 241 | -99 604 | | 76 835 |
Increase Decrease In Existing Provisions | | -666 365 | | | |
Increase Decrease In Net Debt From Cash Flows | | | -1 102 021 | 617 118 | 336 878 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 477 028 | 523 185 | 528 174 | 594 439 |
Interest Expense On Debentures Other Similar Loans | | | | 116 149 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 14 795 | 10 390 | 14 686 | 17 911 | 10 703 |
Interest Income On Cash Cash Equivalents | | | | | 1 809 |
Interest Paid Classified As Operating Activities | 14 795 | 10 390 | 14 686 | 17 911 | 71 785 |
Interest Payable Similar Charges Finance Costs | 14 795 | 10 390 | 14 686 | 17 911 | 71 785 |
Interest Received Classified As Operating Activities | | | | | 1 809 |
Investments | | -125 000 | -125 000 | -125 000 | -125 000 |
Net Cash Flows From Used In Financing Activities | -578 328 | -419 765 | -556 802 | -449 100 | 54 754 |
Net Cash Flows From Used In Investing Activities | -113 446 | -525 004 | -621 059 | -892 270 | -667 749 |
Net Cash Flows From Used In Operating Activities | 827 535 | 815 911 | 1 716 303 | 775 152 | 338 890 |
Net Cash Generated From Operations | 945 146 | 734 560 | 1 631 385 | 793 063 | 485 701 |
Net Current Assets Liabilities | 3 663 302 | 2 581 877 | 3 060 692 | 2 826 166 | 3 063 854 |
Net Debt Funds | | 759 015 | -343 006 | 274 112 | 610 990 |
Net Deferred Tax Liability Asset | 102 198 | 218 187 | 337 977 | 625 175 | 669 164 |
Number Shares Issued Fully Paid | 2 400 | 2 400 | 2 400 | 2 400 | 2 400 |
Operating Profit Loss | 636 817 | 692 405 | 870 364 | 839 266 | 492 712 |
Other Creditors | 5 625 | 6 817 | 295 855 | 129 757 | 119 153 |
Other Finance Costs | | | | | 61 082 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 809 |
Other Investments Other Than Loans | | -125 000 | -125 000 | -125 000 | -125 000 |
Other Operating Income Format1 | | | 6 777 | | |
Other Provisions Balance Sheet Subtotal | 666 365 | | | | |
Other Taxation Social Security Payable | 247 568 | 194 492 | 173 522 | 270 394 | 705 620 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 207 185 | 151 138 | 356 477 | 466 784 | 245 246 |
Pension Costs Defined Contribution Plan | 26 589 | 52 531 | 59 905 | 66 303 | 74 792 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 35 020 | 57 787 | 65 161 | 71 559 | 80 048 |
Prepayments Accrued Income | 212 861 | 102 522 | 106 465 | 482 225 | 96 910 |
Proceeds From Borrowings Classified As Financing Activities | 18 857 | 181 373 | -207 102 | 17 684 | 300 000 |
Proceeds From Government Grants Classified As Financing Activities | | | 6 777 | | |
Proceeds From Sales Property Plant Equipment | 474 655 | 336 350 | 167 127 | 519 045 | 232 885 |
Production Average Number Employees | 79 | 81 | 85 | 93 | 96 |
Production Manufacturing Expense | | | 552 415 | 551 183 | |
Profit Loss | 589 947 | 657 767 | 835 492 | 418 008 | 301 912 |
Profit Loss On Ordinary Activities Before Tax | 622 022 | 682 015 | 855 678 | 705 206 | 422 736 |
Property Plant Equipment Gross Cost | 3 158 896 | 4 012 402 | 4 465 638 | 5 328 634 | 5 951 568 |
Provisions | 768 563 | 218 187 | 337 977 | 625 175 | 669 164 |
Purchase Property Plant Equipment | 588 101 | 861 354 | 788 186 | 1 411 315 | 900 634 |
Raw Materials | 1 119 340 | 1 468 403 | 1 394 589 | 2 179 506 | 1 867 600 |
Revenue From Sale Goods | 17 395 276 | 18 860 889 | 20 556 592 | 22 444 218 | 25 963 591 |
Social Security Costs | 373 963 | 385 831 | 436 473 | 435 228 | 500 052 |
Staff Costs Employee Benefits Expense | 3 871 326 | 3 986 567 | 4 561 699 | 4 512 055 | 4 921 580 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 102 198 | 218 187 | 337 977 | 625 175 | 669 164 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 21 500 | 31 708 | | |
Tax Expense Credit Applicable Tax Rate | 118 184 | 129 583 | 178 100 | 156 058 | 80 320 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 5 885 | -25 629 | -31 217 | 287 198 | 43 989 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 882 | 12 035 | 4 615 | 3 337 | 5 243 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 32 075 | 24 248 | 20 186 | 287 198 | 120 824 |
Total Assets Less Current Liabilities | 4 785 609 | 4 878 057 | 5 476 862 | 6 339 599 | 6 668 833 |
Total Current Tax Expense Credit | 36 112 | -91 741 | -99 604 | | |
Trade Creditors Trade Payables | 1 771 466 | 2 373 182 | 2 386 332 | 4 052 588 | 2 487 729 |
Trade Debtors Trade Receivables | 2 897 285 | 3 243 406 | 3 099 517 | 4 071 140 | 4 271 235 |
Turnover Revenue | 17 395 276 | 18 860 889 | 20 556 592 | 22 444 218 | 25 963 591 |
Wages Salaries | 3 462 343 | 3 542 949 | 4 060 065 | 4 005 268 | 4 341 480 |
Work In Progress | 81 894 | 7 414 | | | |
Company Contributions To Money Purchase Plans Directors | 8 431 | 5 256 | 5 256 | 5 256 | 5 256 |
Director Remuneration | 502 089 | 425 983 | 561 335 | 498 373 | 414 104 |
Director Remuneration Benefits Excluding Payments To Third Parties | 510 520 | 431 239 | 566 591 | 503 629 | 419 360 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 |