Profit & Loss |
Date of Accounts |
2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 143 123 | 3 234 112 | 271 347 | 246 808 | 1 126 934 | 512 469 |
Current Assets | 8 606 112 | 7 955 505 | 5 664 006 | 5 606 607 | 9 789 868 | 12 481 188 |
Debtors | 6 462 989 | 4 721 393 | 5 392 659 | 5 359 799 | 8 662 934 | 11 968 719 |
Net Assets Liabilities | 3 541 144 | 4 135 490 | 3 921 568 | 3 621 853 | 3 105 089 | 9 487 902 |
Other Debtors | 490 984 | 572 978 | 268 961 | 268 961 | 651 408 | 1 005 458 |
Property Plant Equipment | 33 256 | 23 538 | 12 023 | 9 018 | 14 996 | 10 934 |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 6 000 | 6 000 | | | |
Other Non-audit Services Fees | 5 000 | 4 850 | 39 316 | | | |
Accrued Liabilities Deferred Income | 1 414 986 | 2 062 302 | 696 291 | 24 916 | 921 496 | 1 786 510 |
Accumulated Depreciation Impairment Property Plant Equipment | 33 332 | 44 597 | 30 826 | 33 831 | 38 830 | 42 892 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 547 | 2 060 | | 10 977 | |
Administrative Expenses | 506 101 | 469 124 | 453 407 | 502 716 | 680 560 | 1 351 549 |
Amounts Recoverable On Contracts | | | | 383 594 | 2 469 927 | 5 858 999 |
Average Number Employees During Period | | 4 | 4 | 5 | 7 | 6 |
Bank Borrowings Overdrafts | | | 406 000 | 189 386 | | |
Cash Cash Equivalents | | | 271 350 | 246 911 | 1 127 137 | 517 818 |
Cash Cash Equivalents Cash Flow Value | 2 143 123 | 3 234 112 | 271 347 | | | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | -1 | | | |
Cash Receipts From Sales Interests In Joint Ventures | | | -50 | | | |
Comprehensive Income Expense | | | | 76 487 | 145 083 | |
Corporation Tax Payable | 701 863 | 194 917 | 192 567 | 23 321 | 43 620 | |
Corporation Tax Recoverable | | | | | | 6 068 |
Cost Sales | 21 870 987 | 14 314 576 | 824 394 | 2 456 887 | 12 427 026 | 20 648 440 |
Creditors | 573 489 | 643 352 | 674 961 | 1 836 691 | 6 042 839 | 2 663 976 |
Current Tax For Period | 259 117 | 194 917 | 83 662 | 23 321 | 20 300 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 572 | -1 846 | -2 188 | -571 | 1 136 | -116 |
Depreciation Expense Property Plant Equipment | 9 918 | 11 265 | 3 321 | | | |
Depreciation Impairment Expense Property Plant Equipment | | 11 265 | 3 321 | | | |
Dividend Income | | | | | 54 619 | 94 357 |
Dividends Paid | 165 000 | 225 000 | 515 000 | | | |
Dividends Paid Classified As Financing Activities | -165 000 | -225 000 | -515 000 | -332 000 | -550 000 | -237 708 |
Dividends Paid On Shares Interim | | 225 000 | 515 000 | | | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -332 000 | -550 000 | -237 708 |
Dividends Received Classified As Investing Activities | | | | | -54 619 | -94 357 |
Equity Securities Held | | | 300 000 | 300 000 | 258 829 | 157 892 |
Finance Lease Liabilities Present Value Total | 12 131 | 12 131 | | | | |
Finance Lease Payments Owing Minimum Gross | 18 633 | 55 631 | | | | |
Fixed Assets | 336 183 | 326 465 | 314 902 | 311 998 | 276 905 | 171 907 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | -444 072 |
Further Item Tax Increase Decrease Component Adjusting Items | 1 917 | 2 141 | 631 | -571 | 1 135 | -116 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 43 500 | 34 695 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 739 376 | 2 478 472 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -1 741 596 | 671 266 | | | |
Gain Loss On Disposals Property Plant Equipment | | | 5 495 | | | |
Government Grant Income | | | | 29 890 | 63 565 | |
Gross Profit Loss | 1 740 067 | 1 323 674 | 583 434 | 316 655 | 674 412 | |
Income Taxes Paid Refund Classified As Operating Activities | | -701 864 | -86 011 | -192 567 | | -49 688 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 090 989 | 2 962 765 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 11 265 | 3 321 | 3 005 | 4 999 | 4 062 |
Intangible Assets | 2 875 | 2 875 | 2 875 | 2 875 | 2 875 | 2 875 |
Intangible Assets Gross Cost | 2 875 | 2 875 | 2 875 | 2 875 | 2 875 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 409 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 756 | 875 | 122 | | | |
Interest Income On Bank Deposits | 7 077 | 864 | 4 083 | 512 | 8 051 | 2 079 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 864 | 4 083 | | | |
Interest Paid Classified As Operating Activities | | | | -87 102 | -112 208 | -14 107 |
Interest Payable Similar Charges Finance Costs | 5 450 | 30 639 | 12 142 | 87 102 | 112 208 | 14 107 |
Interest Received Classified As Investing Activities | | -864 | -4 083 | -512 | -8 051 | -2 079 |
Investments | | 300 052 | 300 004 | 300 105 | 259 034 | 158 098 |
Investments Fixed Assets | 300 052 | 300 052 | 300 004 | 300 105 | 259 034 | 158 098 |
Investments In Joint Ventures | | 50 | 1 | 2 | 2 | 3 |
Investments In Subsidiaries | | 2 | 3 | 103 | 203 | 203 |
Issue Equity Instruments | | | | | | 6 950 447 |
Key Management Personnel Compensation Total | | 8 337 | 8 560 | | | |
Net Assets Liabilities Subsidiaries | | | 1 | | | |
Net Cash Flows From Used In Financing Activities | | 231 502 | 121 131 | | | |
Net Cash Flows From Used In Investing Activities | | 683 | -17 820 | | | |
Net Cash Flows From Used In Operating Activities | | -1 323 174 | 2 859 454 | | | |
Net Cash Generated From Operations | | -2 055 677 | 2 761 301 | -254 688 | -1 308 869 | 6 750 498 |
Net Current Assets Liabilities | 3 784 769 | 4 456 849 | 4 283 912 | 3 769 916 | | |
Net Finance Income Costs | | 864 | 4 083 | 512 | 62 670 | 96 436 |
Net Interest Paid Received Classified As Operating Activities | | -30 639 | -12 142 | | | |
Operating Profit Loss | 1 470 723 | 1 042 192 | 390 611 | 139 796 | 144 743 | |
Other Creditors | 430 915 | 23 534 | 11 471 | 4 526 | 1 706 429 | 2 613 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 17 092 | | | |
Other Disposals Property Plant Equipment | | | 27 346 | | | |
Other Interest Expense | | 29 355 | 10 000 | | | |
Other Interest Receivable Similar Income Finance Income | 7 077 | 864 | 4 083 | 512 | 62 670 | 96 436 |
Other Operating Income Format1 | 236 757 | 187 642 | 260 584 | | | |
Other Remaining Borrowings | | | 406 000 | 692 000 | 761 387 | |
Other Taxation Social Security Payable | 579 | 16 159 | 4 749 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -6 502 | -12 131 | | | |
Payments Received On Account | 1 515 785 | 223 445 | | | | |
Payments To Acquire Interests In Joint Ventures Classified As Investing Activities | | | -1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 215 | 291 | 1 008 | 1 012 | 3 196 | 72 103 |
Percentage Class Share Held In Joint Venture | | | 50 | 1 | 1 | |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | |
Prepayments Accrued Income | 4 124 272 | 370 485 | 64 225 | 123 867 | 1 477 235 | 3 454 961 |
Proceeds From Borrowings Classified As Financing Activities | | | -406 000 | | | |
Proceeds From Sales Property Plant Equipment | | | -15 749 | | | |
Profit Loss | 1 212 661 | 819 346 | 301 078 | 32 285 | 33 236 | 329 926 |
Profit Loss On Ordinary Activities Before Tax | 1 472 350 | 1 012 417 | 382 552 | 99 237 | 166 519 | |
Property Plant Equipment Gross Cost | 66 588 | 68 135 | 42 849 | 42 849 | 53 826 | |
Provisions For Liabilities Balance Sheet Subtotal | 6 319 | 4 472 | 2 285 | | | |
Purchase Property Plant Equipment | -14 442 | -1 547 | -2 060 | | | |
Revenue From Commissions | | 2 612 | 4 560 | | | |
Social Security Costs | 3 020 | 2 612 | 18 504 | 18 539 | 33 074 | |
Staff Costs Employee Benefits Expense | 50 362 | 52 392 | 191 167 | 191 020 | 327 431 | 886 517 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 6 319 | 4 472 | 2 285 | 1 714 | 2 849 | 2 733 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 25 789 | | 1 044 | | | |
Tax Expense Credit Applicable Tax Rate | | 192 359 | 72 685 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 792 | -294 | 2 601 | | 950 | 772 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 176 | 711 | 8 789 | 3 895 | 640 | 544 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 51 623 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 259 689 | 193 071 | 81 474 | 22 750 | 21 436 | -116 |
Total Assets Less Current Liabilities | 4 120 952 | 4 783 314 | 4 598 814 | 4 081 914 | | |
Total Borrowings | | | 406 000 | 502 614 | 339 255 | |
Total Operating Lease Payments | 21 097 | 17 167 | 18 638 | | | |
Trade Creditors Trade Payables | 561 358 | 643 352 | 268 961 | 268 961 | 493 864 | 498 484 |
Trade Debtors Trade Receivables | 638 601 | 1 953 243 | 1 791 283 | 2 730 273 | 528 096 | 371 852 |
Turnover Revenue | 23 611 054 | 15 638 250 | 1 407 828 | 2 773 542 | 13 101 438 | |
Wages Salaries | 47 127 | 49 489 | 171 655 | 171 469 | 291 161 | 719 376 |