Profit & Loss |
Date of Accounts |
2010-11-30 | 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 | GBP |
Net Worth | 25 144 | 35 094 | 53 815 | 91 733 | 207 142 | 226 735 | 178 640 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 15 676 | 10 259 | 17 702 | 79 563 | 49 226 | 119 747 | 40 581 | | | | | | |
Cash Bank On Hand | | | | | | | 40 581 | 69 430 | 70 764 | 46 788 | 243 604 | 158 329 | 116 129 |
Current Assets | 60 852 | 61 405 | 85 640 | 146 593 | 237 447 | 329 107 | 246 673 | 287 488 | 368 686 | 281 188 | 515 160 | 460 094 | 399 603 |
Debtors | 30 256 | 35 113 | 17 216 | 23 296 | 142 319 | 160 002 | 141 310 | 154 168 | 181 363 | 173 489 | 197 378 | 231 765 | 199 118 |
Intangible Fixed Assets | 4 906 | 4 292 | 3 679 | 3 066 | 2 453 | 1 840 | 1 227 | | | | | | |
Net Assets Liabilities | | | | | | | 178 640 | 192 741 | 248 355 | 217 709 | 338 161 | 347 646 | 282 485 |
Net Assets Liabilities Including Pension Asset Liability | 25 144 | 35 094 | 53 815 | 91 733 | 207 142 | 226 735 | 178 640 | | | | | | |
Other Debtors | | | | | | | 126 203 | 139 580 | 158 671 | 157 211 | 168 805 | 171 015 | 166 055 |
Property Plant Equipment | | | | | | | 37 320 | 21 732 | 44 083 | 82 165 | 111 936 | 108 856 | |
Stocks Inventory | 14 920 | 16 033 | 50 722 | 43 734 | 45 902 | 49 358 | 64 782 | | | | | | |
Tangible Fixed Assets | 9 306 | 24 957 | 28 180 | 37 362 | 67 590 | 56 121 | 37 320 | | | | | | |
Total Inventories | | | | | | | 64 782 | 63 890 | 116 559 | 60 911 | 74 178 | 70 000 | 84 356 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 2 | 2 | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 25 143 | 35 093 | 53 813 | 91 731 | 207 140 | 226 733 | 178 638 | | | | | | |
Shareholder Funds | 25 144 | 35 094 | 53 815 | 91 733 | 207 142 | 226 735 | 178 640 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | 23 738 | 5 009 | 1 457 | 757 | 733 | 382 | 23 138 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 12 771 | 26 182 | 41 730 | 57 307 | 62 420 | 23 520 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 31 500 | 29 734 | 43 944 | 57 283 | 62 069 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 4 905 | 5 518 | 6 132 | 6 132 | 6 132 | 6 132 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 126 884 | 148 306 | 167 355 | 180 277 | 192 049 | 204 290 | 17 203 |
Administrative Expenses | 74 946 | 76 683 | | | | | | | | | | | |
Amortisation Intangible Assets Expense | 613 | 614 | | | | | | | | | | | |
Amounts Owed By Directors | | | | | | | 5 009 | 1 457 | | | | | |
Amounts Owed To Directors | | | | | | | | | 757 | | | | |
Average Number Employees During Period | | | | | | | 6 | 6 | 6 | 6 | 5 | 6 | 6 |
Bank Borrowings Overdrafts | | | | | | | | | | | 10 000 | 10 000 | 10 000 |
Corporation Tax Due Within One Year | 5 176 | 9 625 | | | | | | | | | | | |
Corporation Tax Payable | | | | | | | 13 806 | 30 206 | 51 337 | 62 791 | 95 285 | 83 231 | 77 218 |
Corporation Tax Recoverable | | | | | | | | 474 | 474 | 474 | 474 | 474 | 474 |
Corporation Tax Recoverable Current Asset Due Within One Year | | 4 371 | | | | | | | | | | | |
Cost Sales | 146 624 | 126 534 | | | | | | | | | | | |
Creditors | | | | | | | 99 116 | 112 964 | 161 075 | 141 553 | 50 000 | 40 000 | 66 258 |
Creditors Due After One Year | 12 966 | 9 171 | 5 376 | 1 581 | | | | | | | | | |
Creditors Due Within One Year | 35 000 | 41 398 | 52 672 | 86 235 | 86 830 | 149 109 | 99 116 | | | | | | |
Debtors Due Within One Year | 30 256 | 35 113 | | | | | | | | | | | |
Deferred Tax Liability | 1 954 | 4 991 | | | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 3 644 | 9 895 | | | | | | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | | | 3 967 |
Fixed Assets | 14 212 | 29 249 | 31 859 | 40 428 | 70 043 | 57 961 | 38 547 | 22 346 | 44 083 | 82 165 | 111 936 | 108 856 | 161 057 |
Gross Profit Loss | 97 308 | 89 823 | | | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 32 | | | | | | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 613 | 614 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 21 422 | 19 049 | 12 922 | 11 772 | 12 241 | 1 441 |
Intangible Assets | | | | | | | 1 227 | 614 | | | | | |
Intangible Assets Gross Cost | | | | | | | 6 132 | 6 132 | 6 132 | 6 132 | 6 132 | 6 132 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 226 | 1 840 | 2 453 | 3 066 | 3 679 | 4 292 | 4 905 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 614 | 613 | 613 | 613 | 613 | 613 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 6 132 | 6 132 | 6 132 | 6 132 | 6 132 | 6 132 | | | | | | | |
Interest Payable Similar Charges | | 74 | | | | | | | | | | | |
Loans From Directors | | | | | | | | | | | | | 25 |
Loans From Directors Within One Year | 3 500 | | | | | | | | | | | | |
Merchandise | | | | | | | 64 782 | 63 890 | 116 559 | 60 911 | 74 178 | 70 000 | 84 356 |
Net Current Assets Liabilities | 25 852 | 20 007 | 32 968 | 60 358 | 150 617 | 179 998 | 147 557 | 174 524 | 207 611 | 139 635 | 284 418 | 286 983 | 205 760 |
Number Shares Allotted | | 1 | 2 | 2 | 2 | 2 | 2 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 22 362 | 13 140 | | | | | | | | | | | |
Other Creditors | | | | | | | 25 604 | 37 675 | 46 532 | 40 905 | 38 468 | 19 864 | 55 136 |
Other Creditors After One Year | 12 966 | 9 171 | | | | | | | | | | | |
Other Creditors Due Within One Year | 10 582 | 7 728 | | | | | | | | | | | |
Other Debtors Within One Year | 20 724 | 6 425 | | | | | | | | | | | |
Other Taxation Social Security Payable | | | | | | | 23 609 | 2 333 | 9 576 | 2 234 | 2 393 | 2 824 | 21 463 |
Other Taxation Social Security Within One Year | 1 831 | 6 167 | | | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | | | | 1 393 | 1 723 | 2 436 | 1 099 | 998 | 2 051 | 1 230 |
Prepayments Accrued Income Current Asset Due Within One Year | 1 926 | 4 690 | | | | | | | | | | | |
Profit Loss For Period | 16 436 | 9 950 | | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 22 362 | 13 066 | | | | | | | | | | | |
Property Plant Equipment Gross Cost | | | | | | | 164 204 | 170 038 | 211 438 | 262 442 | 303 985 | 313 146 | 196 324 |
Provisions Additional Amounts Provided | | 3 037 | | | | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 7 464 | 4 129 | 3 339 | 4 091 | 8 193 | 8 193 | 18 074 |
Provisions For Liabilities Charges | 1 954 | 4 991 | 5 636 | 7 472 | 13 518 | 11 224 | 7 464 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 2 | 2 | 2 | 2 | 2 | | | | | | |
Stocks Raw Materials Consumables | 14 920 | 16 033 | | | | | | | | | | | |
Tangible Fixed Assets Additions | | 25 546 | 16 783 | 27 849 | 58 589 | 17 758 | 7 681 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 14 767 | 40 313 | 57 096 | 80 176 | 138 765 | 156 523 | 164 204 | | | | | | |
Tangible Fixed Assets Depreciation | 5 461 | 15 356 | 28 916 | 42 814 | 71 175 | 100 402 | 126 884 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 895 | 13 560 | 17 713 | 28 361 | 29 227 | 26 482 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 3 815 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 4 769 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 5 926 | 3 116 | | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 5 834 | 41 400 | 51 004 | 41 543 | 9 161 | 5 092 |
Total Assets Less Current Liabilities | 40 064 | 49 256 | 64 827 | 100 786 | 220 660 | 237 959 | 186 104 | 196 870 | 251 694 | 221 800 | 396 354 | 395 839 | 366 817 |
Total U K Foreign Current Tax After Adjustments Relief | 5 208 | 79 | | | | | | | | | | | |
Trade Creditors Trade Payables | | | | | | | 36 097 | 42 750 | 52 873 | 34 890 | 94 214 | 57 192 | 26 034 |
Trade Creditors Within One Year | 13 911 | 17 878 | | | | | | | | | | | |
Trade Debtors Trade Receivables | | | | | | | 8 705 | 10 934 | 19 782 | 14 705 | 27 101 | 37 138 | 31 359 |
Trade Debtors Within One Year | 7 606 | 2 145 | | | | | | | | | | | |
Turnover Gross Operating Revenue | 243 932 | 216 357 | | | | | | | | | | | |
U K Current Corporation Tax | 5 176 | 79 | | | | | | | | | | | |
U K Deferred Tax | 718 | 3 037 | | | | | | | | | | | |
Advances Credits Directors | | | | 1 668 | 9 545 | 23 738 | 5 009 | | | | | | |
Advances Credits Made In Period Directors | | | | | | 33 283 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 7 877 | | | | | | | | |
Director Remuneration | | 10 000 | | | | | | | | | | | |