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 | 2023-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 953 014 | 2 062 536 | 2 180 181 | 2 307 430 | 2 491 961 | 2 647 039 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 825 303 | 1 055 798 | 1 196 759 | 1 130 492 | 106 204 | 189 400 | 156 718 | 118 901 |
Current Assets | 2 113 051 | 2 142 819 | 2 410 259 | 2 719 934 | 2 931 738 | 2 747 581 | 2 901 503 | 3 056 955 | 3 092 683 | 2 732 347 | 2 025 189 | 2 087 525 | 1 586 700 |
Debtors | 1 659 297 | 1 651 642 | 1 780 278 | 1 759 270 | 1 867 057 | 1 617 380 | 1 517 451 | 1 520 385 | 1 857 252 | 2 526 361 | 1 721 674 | 1 802 459 | 1 339 467 |
Net Assets Liabilities | | | | | | 2 633 485 | 2 781 960 | | 3 020 297 | 3 252 363 | 3 617 910 | 3 966 621 | 4 585 165 |
Other Debtors | | | | | | 1 462 239 | 1 342 331 | 1 342 331 | 1 726 792 | 2 471 806 | 135 000 | 135 000 | 144 504 |
Property Plant Equipment | | | | | | 342 069 | 337 671 | 343 611 | 343 774 | 4 847 138 | 4 860 013 | 4 553 525 | 4 581 831 |
Total Inventories | | | | | | 133 562 | 128 254 | 139 811 | 104 939 | 99 782 | 114 115 | 128 348 | 128 332 |
Cash Bank In Hand | 308 294 | 217 200 | 293 144 | 614 797 | 756 778 | 825 303 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 953 014 | 2 062 536 | 2 180 181 | 2 307 430 | 2 491 961 | | | | | | | | |
Stocks Inventory | 145 460 | 173 977 | 173 095 | 173 663 | 136 146 | 133 562 | | | | | | | |
Tangible Fixed Assets | 274 427 | 358 637 | 342 360 | 332 347 | 333 716 | 342 070 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 1 953 012 | 2 062 534 | 2 116 437 | 2 235 224 | 2 420 202 | 2 575 701 | | | | | | | |
Shareholder Funds | 1 953 014 | 2 062 536 | 2 180 181 | 2 307 430 | 2 491 961 | 2 647 039 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 337 182 | 349 332 | 366 287 | 368 566 | 253 560 | 256 855 | 278 282 | 273 430 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 26 300 | | |
Average Number Employees During Period | | | | | | | | | 20 | 18 | 18 | 20 | 20 |
Bank Borrowings Overdrafts | | | | | | 158 187 | 155 880 | 148 547 | 94 442 | 2 257 019 | 1 617 433 | 1 280 433 | 772 433 |
Corporation Tax Payable | | | | | | 44 386 | 38 907 | 29 596 | | | | 79 599 | 130 995 |
Creditors | | | | | | 552 612 | 567 214 | 626 715 | 526 160 | 2 832 260 | 1 212 511 | 1 785 539 | 842 433 |
Current Asset Investments | | 100 000 | 163 742 | 172 204 | 171 757 | 171 336 | 200 000 | 200 000 | | | | | |
Fixed Assets | 384 427 | 468 637 | 452 360 | 442 347 | 443 716 | 452 070 | 447 671 | 453 611 | 453 774 | 4 957 138 | 4 970 013 | 4 959 106 | 5 249 832 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 12 150 | 16 955 | 16 846 | 16 181 | 13 425 | 3 256 | 8 534 |
Investments Fixed Assets | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 |
Investments In Group Undertakings Participating Interests | | | | | | | | | | 110 000 | 110 000 | | |
Net Current Assets Liabilities | 1 641 037 | 1 663 897 | 1 881 037 | 2 001 717 | 2 176 044 | 2 194 969 | 2 334 289 | 2 430 240 | 2 566 523 | 1 127 485 | 812 678 | 800 277 | 260 048 |
Number Shares Issued Fully Paid | | | | | | | 2 | | | | | 2 | 2 |
Other Creditors | | | | | | 90 059 | 86 647 | 118 996 | 32 724 | 575 241 | 419 132 | 57 783 | 43 782 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 14 567 | 131 187 | | | |
Other Disposals Property Plant Equipment | | | | | | | | | 21 310 | 143 113 | | | |
Other Investments Other Than Loans | | | | | | | | 200 000 | | | | | |
Other Taxation Social Security Payable | | | | | | 27 995 | 16 796 | 55 050 | 52 074 | 65 274 | 96 674 | 5 064 | 5 250 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | | 679 253 | 687 003 | 709 898 | 712 340 | 5 100 698 | 5 126 998 | 4 831 807 | 4 855 261 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 13 554 | | | | | 784 | 7 223 | 82 282 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 7 750 | 22 895 | 23 752 | 4 531 471 | | 390 | 46 607 |
Total Assets Less Current Liabilities | 2 025 464 | 2 132 534 | 2 333 397 | 2 444 064 | 2 619 760 | 2 647 039 | 2 781 960 | 2 883 851 | 3 020 297 | 6 084 623 | 5 782 691 | 5 759 383 | 5 509 880 |
Trade Creditors Trade Payables | | | | | | 231 985 | 268 984 | 304 122 | 346 920 | 257 408 | 336 705 | 385 593 | 316 289 |
Trade Debtors Trade Receivables | | | | | | 155 142 | 175 120 | 178 054 | 130 460 | 54 555 | 79 435 | 135 220 | 127 525 |
Audit Fees Expenses | | | | | | | | | | | | | 15 000 |
Director Remuneration | | | | | | | | | | | | 11 400 | 11 400 |
Dividend Recommended By Directors | | | | | | | | | | | | | 35 400 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 1 042 | 18 700 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | 75 059 |
Administrative Expenses | | | | | | | | | | | | 608 902 | 753 520 |
Amounts Owed By Associates | | | | | | | | | | | 1 507 239 | 1 532 239 | 1 067 438 |
Applicable Tax Rate | | | | | | | | | | | | 19 | 23 |
Bank Borrowings | | | | | | | | | | | | 1 640 433 | 1 132 433 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | | 156 718 | |
Comprehensive Income Expense | | | | | | | | | | | | 383 711 | 653 944 |
Cost Sales | | | | | | | | | | | | 10 293 931 | 10 952 497 |
Creditors Due After One Year | 72 450 | 69 998 | 153 216 | 136 634 | 127 799 | | | | | | | | |
Creditors Due Within One Year | 472 014 | 478 922 | 529 222 | 718 217 | 755 694 | 552 612 | | | | | | | |
Current Tax For Period | | | | | | | | | | | | 94 048 | 130 995 |
Debtors Due After One Year | | | -1 557 239 | -1 557 239 | -1 557 239 | | | | | | | | |
Depreciation Amortisation Expense | | | | | | | | | | | | 11 297 | 8 534 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | | 11 297 | 8 534 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | | 13 386 |
Disposals Property Plant Equipment | | | | | | | | | | | | | 23 153 |
Dividend Per Share Interim | | | | | | | | | | | | | 17 700 |
Dividends Paid | | | | | | | | | | | | 35 000 | 35 400 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -35 000 | -35 400 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 35 000 | 35 400 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | | | 262 420 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | 2 291 | -482 498 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | -80 786 | 462 992 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | | 4 982 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | | 4 982 |
Gross Profit Loss | | | | | | | | | | | | 1 075 936 | 1 324 093 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -81 001 | -79 599 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | | | | 65 604 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | -32 682 | -37 817 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | | 14 233 | -16 |
Interest Expense On Bank Overdrafts | | | | | | | | | | | | 45 745 | 36 560 |
Interest Expense On Loan Capital | | | | | | | | | | | | 17 235 | 9 263 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -62 980 | -45 823 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 62 980 | 45 823 |
Investment Property | | | | | | | | | | | | 295 581 | 558 001 |
Investment Property Fair Value Model | | | | | | | | | | | | 295 581 | 558 001 |
Investments In Group Undertakings | | | | | | | | | | | 110 000 | 110 000 | 110 000 |
Merchandise | | | | | | | | | | | | 128 348 | 128 332 |
Net Assets Liabilities Associates | | | | | | | | | | | | -1 455 328 | -1 524 089 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 354 058 | 508 000 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 324 | 31 055 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | -321 700 | -501 238 |
Net Cash Generated From Operations | | | | | | | | | | | | -465 681 | -626 660 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | -66 | -803 |
Number Shares Allotted | | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Operating Profit Loss | | | | | | | | | | | | 547 112 | 642 598 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | | | 196 816 |
Other Deferred Tax Expense Credit | | | | | | | | | | | | 6 439 | 9 455 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 66 | 803 |
Other Operating Income Format1 | | | | | | | | | | | | 80 078 | 72 025 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 19 944 | 21 125 |
Percentage Class Share Held In Associate | | | | | | | | | | | | | 33 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | -14 749 |
Profit Loss | | | | | | | | | | | | 383 711 | 457 128 |
Profit Loss From Continuing Operations Associates | | | | | | | | | | | | 103 667 | 68 761 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 484 198 | 597 578 |
Provisions | | | | | | | | | | | | 7 223 | 82 282 |
Purchase Property Plant Equipment | | | | | | | | | | | | -390 | -46 607 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -337 000 | -508 000 |
Revaluation Reserve | | | 63 742 | 72 204 | 71 757 | 71 336 | | | | | | | |
Secured Debts | | | | | 183 869 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Social Security Costs | | | | | | | | | | | | 16 121 | 16 055 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 371 886 | 432 904 |
Tangible Fixed Assets Additions | | 129 362 | 16 197 | 19 391 | 21 310 | 20 863 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 546 514 | 660 576 | 636 204 | 655 595 | 658 390 | 679 253 | | | | | | | |
Tangible Fixed Assets Depreciation | 272 087 | 301 939 | 293 844 | 323 248 | 324 674 | 337 183 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 40 311 | 28 067 | 29 404 | 11 262 | 12 509 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 10 459 | 36 162 | | 9 836 | | | | | | | | |
Tangible Fixed Assets Disposals | | 15 300 | 40 569 | | 18 515 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 91 998 | 137 509 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | 2 050 | -6 514 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 100 487 | 140 450 |
Turnover Revenue | | | | | | | | | | | | 11 369 867 | 12 276 590 |
Wages Salaries | | | | | | | | | | | | 335 821 | 395 724 |