Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | |
Net Worth | 331 | 2 390 | 2 040 | 5 808 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 15 723 | 2 289 571 | 1 218 989 | 1 448 530 | 1 273 592 |
Current Assets | 20 062 | 42 659 | 11 235 | 10 028 | 60 637 | 4 809 811 | 11 493 536 | 8 319 856 | 6 256 009 |
Debtors | | 38 323 | 11 235 | | 44 914 | 2 520 240 | 10 274 547 | 6 814 624 | 4 919 008 |
Net Assets Liabilities | | | | 5 808 | 31 560 | 3 047 378 | 5 465 755 | 6 207 795 | 3 086 838 |
Other Debtors | | | | | 44 914 | 8 893 | 264 805 | 820 806 | 333 062 |
Property Plant Equipment | | | | | | 129 558 | 284 248 | 383 319 | 286 454 |
Total Inventories | | | | | | | | 56 702 | |
Cash Bank In Hand | 332 | 4 336 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 331 | 2 390 | 2 040 | 5 808 | | | | | |
Stocks Inventory | 19 730 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 231 | 2 290 | 1 940 | | | | | | |
Shareholder Funds | 331 | 2 390 | 2 040 | 5 808 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 20 000 | 26 000 | 23 000 |
Other Non-audit Services Fees | | | | | | | 14 314 | 13 137 | |
Accrued Income | | | | | | | 3 415 015 | 1 522 985 | |
Accrued Liabilities | | | | | 900 | 143 359 | 393 379 | | |
Accrued Liabilities Deferred Income | | | | | | | | 914 441 | 1 374 447 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 43 187 | 104 358 | 196 507 | 296 726 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 179 950 | 230 371 | 261 502 | 247 446 |
Administration Support Average Number Employees | | | | | | | 2 | 1 | |
Administrative Expenses | | | | | | | 1 248 779 | 2 081 989 | 1 537 590 |
Amounts Owed By Group Undertakings | | | | | | | | 2 832 303 | |
Amounts Owed By Related Parties | | | | | | 153 500 | 41 250 | 758 862 | |
Amounts Owed To Related Parties | | | | | | | 8 045 | | |
Applicable Tax Rate | | | | | | | 19 | 19 | |
Average Number Employees During Period | | | | | 4 | 13 | 26 | 25 | 17 |
Balances With Banks | | | | | | | 1 216 414 | 1 442 107 | |
Cash Cash Equivalents | | | | | | | 1 218 989 | 1 448 530 | |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 289 571 | 1 218 989 | 1 448 530 | 1 273 592 |
Cash On Hand | | | | | | | 2 575 | 6 423 | |
Comprehensive Income Expense | | | | | | | 6 661 877 | 1 742 040 | 879 043 |
Corporation Tax Payable | | | | | | | | 673 733 | |
Corporation Tax Recoverable | | | | | | | | | 568 874 |
Cost Sales | | | | | | | 9 865 438 | 12 936 840 | 10 808 575 |
Creditors | | | | 4 220 | 29 077 | 24 101 | 6 280 029 | 2 459 380 | 3 415 625 |
Current Tax For Period | | | | | | | 1 550 000 | 406 000 | 204 254 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | | -814 500 | -5 896 | |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | | | | -70 000 | -8 045 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | 4 000 | 4 000 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 17 000 | 4 000 | 4 000 |
Deferred Tax Liabilities | | | | | | | 32 000 | 36 000 | |
Depreciation Amortisation Expense | | | | | | | 68 426 | 118 484 | |
Depreciation Expense Property Plant Equipment | | | | | | | 68 426 | 118 484 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 118 484 | 145 795 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -1 501 | -7 255 | -26 335 | |
Disposals Property Plant Equipment | | | | | | -7 205 | -14 510 | -70 282 | |
Dividend Per Share Interim | | | | | | | 42 435 | 10 000 | |
Dividends Paid | | | | | | | -4 243 500 | -1 000 000 | 4 000 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -4 243 500 | -1 000 000 | -4 000 000 |
Dividends Paid On Shares Interim | | | | | | | | 1 000 000 | 4 000 000 |
Finance Lease Liabilities Present Value Total | | | | | | 1 835 | 24 100 | | |
Finished Goods Goods For Resale | | | | | | | | 56 702 | 63 409 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 5 941 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -78 | 637 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -3 161 608 | 2 487 027 | -1 629 978 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 7 754 307 | -3 459 923 | -2 464 490 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 56 702 | 6 707 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 295 | -5 364 | |
Government Grant Income | | | | | | | 76 255 | 140 811 | |
Gross Profit Loss | | | | | | | 9 400 557 | 4 106 989 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 307 190 | -1 715 634 | -1 446 861 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -1 070 582 | 229 541 | 174 938 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 456 | 112 | |
Increase Decrease In Existing Provisions | | | | | | | | 4 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 44 688 | 68 426 | 118 484 | 145 795 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | 153 500 | 702 250 | 723 508 | |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | | 78 045 | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | 2 810 | 13 544 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 1 623 | 524 | |
Interest Income On Bank Deposits | | | | | | | 5 733 | 409 | 183 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 409 | 183 |
Interest Paid Classified As Financing Activities | | | | | | | -4 433 | -14 068 | |
Interest Paid Classified As Operating Activities | | | | | | | 4 433 | -14 068 | -21 338 |
Interest Paid To Group Undertakings | | | | | | | | | 15 397 |
Interest Payable Similar Charges Finance Costs | | | | | | | 4 433 | 14 068 | 21 338 |
Interest Received Classified As Investing Activities | | | | | | | 5 733 | -409 | -183 |
Interest Received Classified As Operating Activities | | | | | | | 5 733 | 409 | |
Loans Owed By Related Parties | | | | | | 162 000 | 41 250 | 758 862 | |
Loans Owed To Related Parties | | | | | | | 8 045 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | -4 249 769 | -1 038 168 | |
Net Cash Flows From Used In Investing Activities | | | | | | | -217 088 | -222 510 | |
Net Cash Flows From Used In Operating Activities | | | | | | | 3 396 275 | 1 490 219 | |
Net Cash Generated From Operations | | | | | | | 3 703 465 | 3 205 853 | -5 345 942 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | 8 296 164 | 2 289 659 | |
Net Current Assets Liabilities | 331 | 2 390 | 2 040 | 5 808 | 31 560 | 2 956 921 | 5 213 507 | 5 860 476 | 2 840 384 |
Net Finance Income Costs | | | | | | | | 409 | 183 |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | |
Other Creditors | | | | | 18 358 | 68 910 | 5 346 | 54 302 | 322 314 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 45 576 |
Other Disposals Property Plant Equipment | | | | | | | | | 244 092 |
Other Employee Expense | | | | | | | 9 736 | 38 092 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 5 733 | 409 | 183 |
Other Inventories | | | | | | | | 56 702 | |
Other Operating Income Format1 | | | | | | | 76 255 | 140 811 | |
Other Payables Accrued Expenses | | | | | | | 393 379 | 914 441 | |
Other Taxation Social Security Payable | | | | | | | | 5 430 | 345 723 |
Par Value Share | | | | | | | | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -1 836 | -24 100 | |
Pension Costs Defined Contribution Plan | | | | | | | 8 009 | 8 138 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 8 138 | 7 918 |
Prepayments | | | | | | 13 718 | 19 647 | 42 184 | |
Prepayments Accrued Income | | | | | | | | 1 565 169 | 1 686 501 |
Proceeds From Sales Property Plant Equipment | | | | | | | 7 550 | -38 583 | -194 582 |
Production Average Number Employees | | | | | | | 24 | 24 | |
Profit Loss | | | | | | | 6 661 877 | 1 742 040 | 879 043 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 8 229 333 | 2 152 152 | 1 087 297 |
Property Plant Equipment Gross Cost | | | | | | 172 745 | 388 606 | 579 826 | 583 180 |
Provisions | | | | | | | 32 000 | 36 000 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 15 000 | 32 000 | 36 000 | |
Purchase Property Plant Equipment | | | | | | | -230 371 | -261 502 | -247 446 |
Revenue From Sale Goods | | | | | | | 19 265 995 | 17 043 829 | |
Social Security Costs | | | | | | | 26 983 | 28 237 | |
Staff Costs Employee Benefits Expense | | | | | | | 492 877 | 518 151 | 554 449 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 36 000 | 40 000 |
Taxation Social Security Payable | | | | | 3 309 | 465 328 | 1 772 172 | 5 430 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 1 563 573 | 408 909 | 206 586 |
Tax Increase Decrease From Changes In Pension Fund Prepayment | | | | | | | -232 | -78 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -16 865 | -5 769 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 3 692 | 1 777 | 2 734 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | 17 000 | 4 000 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | 288 | 1 273 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 1 567 456 | 410 112 | 208 254 |
Total Assets Less Current Liabilities | 331 | 2 390 | 2 040 | 5 808 | 31 560 | 3 086 479 | 5 497 755 | 6 243 795 | 3 126 838 |
Total Borrowings | | | | | | 24 101 | 24 100 | | |
Trade Creditors Trade Payables | | | | | | 433 469 | 1 235 405 | 808 738 | 1 373 141 |
Trade Debtors Trade Receivables | | | | | | 366 513 | 6 049 797 | 837 484 | 2 330 571 |
Turnover Revenue | | | | | | | 19 265 995 | 17 043 829 | |
Unpaid Contributions To Pension Schemes | | | | | | | 3 799 | 2 736 | |
Wages Salaries | | | | | | | 448 149 | 443 684 | 499 849 |
Amount Specific Advance Or Credit Directors | | | | | | -10 423 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 48 323 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | -37 900 | | |
Director Remuneration | | | | | | | 12 180 | | |
Creditors Due Within One Year | 19 731 | 40 269 | 9 195 | 4 220 | | | | | |