Profit & Loss |
Date of Accounts |
2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 592 625 | 1 543 691 | 2 089 767 | 1 564 260 |
Current Assets | 18 696 870 | 14 662 849 | 14 891 717 | 18 930 847 |
Debtors | 17 902 454 | 12 914 566 | 12 150 081 | 17 057 145 |
Net Assets Liabilities | 8 975 273 | 5 336 944 | 9 232 451 | 9 483 923 |
Other Debtors | | | 408 166 | 3 548 589 |
Property Plant Equipment | 13 863 106 | 13 846 122 | 14 886 547 | 17 943 683 |
Total Inventories | 201 791 | 204 592 | 243 703 | 309 442 |
|
Other Financial Data |
Audit Fees Expenses | 8 500 | 8 500 | 8 500 | 9 500 |
Accrued Liabilities Deferred Income | 317 017 | 329 371 | 421 692 | 121 229 |
Accumulated Amortisation Impairment Intangible Assets | 2 502 481 | 2 696 540 | 3 290 877 | 3 357 364 |
Accumulated Depreciation Impairment Property Plant Equipment | 14 160 762 | 15 146 044 | 17 171 205 | 18 340 498 |
Additional Provisions Increase From New Provisions Recognised | | 13 102 | 111 081 | |
Additions Other Than Through Business Combinations Intangible Assets | | 33 035 | 58 539 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 968 298 | 1 378 958 | 6 183 077 |
Administration Support Average Number Employees | 42 | 42 | 41 | |
Administrative Expenses | 9 152 056 | 8 109 663 | 8 707 738 | 11 178 385 |
Amortisation Expense Intangible Assets | 189 486 | 194 059 | 199 913 | 66 488 |
Amortisation Government Grants | | | -23 416 | -8 826 |
Amounts Owed By Associates Joint Ventures Participating Interests | 14 173 178 | 8 746 612 | 6 812 525 | 204 500 |
Amounts Owed By Group Undertakings | 3 604 239 | 4 055 296 | 5 225 065 | 12 920 522 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | 339 697 |
Amounts Owed To Group Undertakings | | | | 272 171 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 856 | 848 | 895 | 859 |
Bank Borrowings Overdrafts | 1 468 128 | 866 664 | 866 664 | 800 000 |
Cash Cash Equivalents Cash Flow Value | | | 2 089 767 | 1 564 260 |
Comprehensive Income Expense | 1 263 581 | 2 027 634 | 3 995 508 | 251 472 |
Corporation Tax Payable | 188 916 | 557 532 | 958 039 | 865 823 |
Cost Sales | 24 201 559 | 22 105 845 | 31 157 740 | 34 631 277 |
Creditors | 4 599 453 | 4 329 817 | 5 718 989 | 8 733 443 |
Current Tax For Period | 5 880 | 368 616 | 530 414 | 143 504 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 115 250 | 13 102 | 111 081 | |
Deferred Tax Liabilities | 507 721 | 520 823 | 639 388 | 639 388 |
Depreciation Expense Property Plant Equipment | 1 000 036 | 985 283 | 1 030 574 | 1 169 293 |
Depreciation Rate Used For Property Plant Equipment | | 12 | 12 | 13 |
Description Amortisation Method For Intangible Assets | | | | 10 |
Disposals Property Plant Equipment | | | | 1 956 648 |
Distribution Average Number Employees | 814 | 806 | 854 | |
Distribution Costs | | 1 531 013 | | |
Dividends Paid | 260 000 | 3 100 000 | 100 000 | |
Dividends Paid Classified As Financing Activities | | | 100 000 | |
Dividends Paid On Shares | 260 000 | 3 100 000 | 100 000 | |
Dividends Received Classified As Investing Activities | | | 1 009 200 | |
Finance Lease Liabilities Present Value Total | 421 341 | 423 954 | 1 423 524 | 970 170 |
Finance Lease Payments Owing Minimum Gross | 1 181 838 | 1 300 617 | 1 423 524 | 970 170 |
Finished Goods | | | 228 644 | 309 442 |
Fixed Assets | 14 723 832 | 14 545 824 | 15 503 087 | 18 493 736 |
Further Item Operating Income Component Total Other Operating Income | | | 24 000 | 274 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 718 131 | 1 693 856 | 9 728 686 | 10 170 899 |
Gain Loss In Cash Flows From Change In Accrued Items | | | 421 692 | -300 463 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 2 611 077 | 3 270 091 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -12 150 081 | -4 907 064 |
Gain Loss In Cash Flows From Change In Inventories | | | -243 703 | -65 739 |
Gain Loss On Disposals Property Plant Equipment | | | | 92 915 |
Government Grant Income | | 2 440 104 | 23 416 | 8 826 |
Gross Profit Loss | 11 010 842 | 8 585 523 | 12 732 186 | 11 459 977 |
Income Expense Recognised Directly In Equity | -260 000 | -5 665 963 | -100 000 | |
Income From Shares In Group Undertakings | | | 1 009 200 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -427 625 | 235 720 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 546 076 | -525 507 |
Increase Decrease In Net Debt From Cash Flows | | | | 4 834 564 |
Increase Decrease In Provisions Through Transfers Reclassifications | | | 7 484 | |
Increase From Amortisation Charge For Year Intangible Assets | | 194 059 | 199 913 | 66 487 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 985 282 | 1 030 573 | 1 169 293 |
Intangible Assets | 860 526 | 699 502 | 616 341 | 549 853 |
Intangible Assets Gross Cost | 3 363 007 | 3 396 042 | 3 907 217 | 3 907 217 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 390 679 | 284 971 |
Interest Expense On Debentures Other Similar Loans | 538 233 | 526 814 | 390 679 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 44 311 | 47 315 | 86 564 | |
Interest Paid Classified As Operating Activities | | | 491 536 | 285 358 |
Interest Payable Similar Charges Finance Costs | 591 112 | 574 129 | 491 536 | 285 358 |
Investments | 200 | 200 | 200 | 200 |
Investments Fixed Assets | 200 | 200 | 200 | 200 |
Investments In Group Undertakings | 200 | 200 | 200 | 200 |
Issue Bonus Shares Decrease Increase In Equity | | 2 565 963 | | |
Net Cash Flows From Used In Financing Activities | | | 16 047 411 | 4 317 883 |
Net Cash Flows From Used In Investing Activities | | | -428 297 | -4 133 514 |
Net Cash Flows From Used In Operating Activities | | | -15 073 038 | -709 876 |
Net Cash Generated From Operations | | | -15 009 127 | -188 798 |
Net Current Assets Liabilities | 14 097 417 | 10 333 032 | 9 172 728 | 10 197 404 |
Net Debt Funds | | | 14 034 228 | 18 868 792 |
Net Deferred Tax Liability Asset | 507 721 | 520 823 | 639 388 | 639 388 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | |
Operating Profit Loss | 1 948 823 | 2 923 481 | 4 095 339 | 680 334 |
Other Creditors | 420 333 | 402 493 | 240 472 | 242 658 |
Other Departments Average Number Employees | | | 7 | 7 |
Other Finance Costs | 8 568 | | 14 293 | 387 |
Other Finance Income | 27 000 | 60 000 | 24 000 | |
Other Interest Receivable Similar Income Finance Income | 27 000 | 60 000 | 1 033 200 | |
Other Operating Income Format1 | 90 037 | 2 447 621 | 94 888 | 398 742 |
Other Remaining Operating Income | 90 037 | 7 517 | 47 472 | 115 916 |
Other Taxation Social Security Payable | 547 598 | 350 775 | -257 649 | 587 117 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -1 423 524 | 453 354 |
Pension Costs Defined Contribution Plan | 129 114 | 137 882 | 147 803 | 167 537 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 129 114 | 137 882 | 147 803 | 167 537 |
Prepayments Accrued Income | 125 037 | 112 658 | 112 491 | 383 534 |
Proceeds From Borrowings Classified As Financing Activities | | | 14 700 471 | 4 150 543 |
Proceeds From Government Grants Classified As Financing Activities | | | 23 416 | 8 826 |
Proceeds From Repayment Loans Advances To Associates Joint Ventures Participating Interests Classified As Financing Activities | | | | 339 697 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | 272 171 |
Proceeds From Sales Property Plant Equipment | | | | 2 049 563 |
Profit Loss | 1 263 581 | 2 027 634 | 3 995 505 | 251 472 |
Profit Loss Attributable To Ordinary Equity Holders Parent Entity Basic | | | 3 995 505 | 251 472 |
Profit Loss On Ordinary Activities Before Tax | 1 384 711 | 2 409 352 | 4 637 003 | 394 976 |
Property Plant Equipment Gross Cost | 28 023 868 | 28 992 166 | 32 057 752 | 36 284 181 |
Provisions | 507 721 | 520 823 | 639 388 | 639 388 |
Provisions For Liabilities Balance Sheet Subtotal | | | 639 387 | 639 388 |
Purchase Intangible Assets | | | 58 539 | |
Purchase Property Plant Equipment | | | 1 378 958 | 6 183 077 |
Raw Materials | 201 791 | 204 592 | 15 059 | |
Revenue From Sale Goods | 35 212 401 | 32 222 381 | 43 889 927 | 46 091 254 |
Selling Average Number Employees | | | 687 | 852 |
Social Security Costs | 615 466 | 554 255 | 567 089 | 877 779 |
Staff Costs Employee Benefits Expense | 10 487 413 | 9 539 633 | 10 910 464 | 13 365 963 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 507 721 | 520 823 | 639 388 | |
Tax Expense Credit Applicable Tax Rate | 263 095 | 457 777 | 881 030 | 75 045 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 103 826 | 105 987 | -350 616 | 68 459 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 164 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 121 130 | 381 718 | 641 495 | 143 504 |
Total Assets Less Current Liabilities | 28 821 249 | 24 878 856 | 24 675 815 | 28 691 140 |
Total Operating Lease Payments | | | 280 373 | 343 136 |
Trade Creditors Trade Payables | 1 236 120 | 1 399 028 | 2 598 785 | 5 051 393 |
Turnover Revenue | 35 212 401 | 32 222 381 | 43 889 927 | 46 091 254 |
Wages Salaries | 9 742 833 | 8 847 496 | 10 195 572 | 12 320 647 |