Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | | | |
Net Worth | 160 842 | 240 718 | 285 446 | 343 160 | 814 901 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 62 410 | 365 007 | 400 750 | 14 702 | 18 357 | | | | | | |
Cash Bank On Hand | | | | | 18 357 | 80 | 975 | 8 338 | 654 | 1 352 684 | 1 026 309 |
Current Assets | 664 900 | 937 964 | 1 425 224 | 2 028 316 | 3 008 454 | 3 393 455 | 2 306 063 | 3 961 793 | 3 897 991 | 6 145 820 | 6 172 066 |
Debtors | 499 638 | 484 267 | 735 866 | 1 709 962 | 2 233 446 | 2 798 419 | 1 962 273 | 3 319 035 | 3 305 932 | 2 962 796 | 4 316 766 |
Net Assets Liabilities | | | | | 814 901 | 1 208 156 | 1 225 547 | 1 256 189 | 1 316 309 | 1 532 754 | 2 220 626 |
Net Assets Liabilities Including Pension Asset Liability | 160 842 | 240 718 | 285 446 | 343 160 | 814 901 | | | | | | |
Other Debtors | | | | | 340 149 | 435 504 | 623 911 | 23 931 | 22 848 | 54 632 | 1 158 890 |
Property Plant Equipment | | | | | 475 649 | 574 347 | 679 200 | 627 210 | 538 874 | 445 567 | 481 142 |
Stocks Inventory | 102 852 | 88 690 | 288 608 | 303 652 | 756 651 | | | | | | |
Tangible Fixed Assets | 205 988 | 187 053 | 240 561 | 327 948 | 475 649 | | | | | | |
Total Inventories | | | | | 756 651 | 594 956 | 342 815 | 634 420 | 591 405 | 1 830 340 | 828 991 |
|
Capital & Reserves |
Called Up Share Capital | 666 | 666 | 666 | 666 | 666 | | | | | | |
Profit Loss Account Reserve | 159 842 | 239 718 | 284 446 | 342 160 | 813 901 | | | | | | |
Shareholder Funds | 160 842 | 240 718 | 285 446 | 343 160 | 814 901 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 6 500 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 13 000 | 24 000 |
Director Remuneration | | | | | | | | | | 17 264 | 17 264 |
Dividend Recommended By Directors | | | | | | | | | | | 99 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 2 | 2 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 398 867 | 477 360 | 490 610 | 647 263 | 764 987 | 748 557 | 743 579 |
Average Number Employees During Period | | | | | 25 | 35 | 33 | 33 | 38 | 38 | 34 |
Bank Borrowings Overdrafts | | | | | | 133 597 | 74 935 | | 192 190 | | |
Capital Commitments | | | | | 33 195 | | | | | | |
Capital Redemption Reserve | 334 | 334 | 334 | 334 | 334 | | | | | | |
Creditors | | | | | 119 626 | 89 908 | 124 049 | 94 468 | 640 001 | 482 958 | 341 788 |
Creditors Due After One Year | 42 274 | 27 540 | 45 070 | 79 430 | 119 626 | | | | | | |
Creditors Due Within One Year | 649 763 | 838 604 | 1 316 784 | 1 893 425 | 2 489 197 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 52 106 | 99 807 | 2 081 | 25 852 | 131 398 | 115 622 |
Disposals Property Plant Equipment | | | | | | 99 879 | 227 197 | 3 542 | 48 984 | 161 788 | 143 988 |
Finance Lease Liabilities Present Value Total | | | | | 119 626 | 89 908 | 124 049 | 94 468 | 35 140 | 36 317 | 11 170 |
Fixed Assets | | | | | 475 649 | 574 647 | 679 500 | 627 210 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 130 599 | 113 057 | 158 734 | 143 576 | 114 968 | 110 644 |
Investments Fixed Assets | | | | | | 300 | 300 | | | | |
Investments In Group Undertakings | | | | | 300 | 300 | 300 | -300 | | | |
Net Current Assets Liabilities | 15 137 | 99 360 | 108 440 | 134 891 | 519 257 | 787 903 | 762 471 | 810 012 | 1 563 384 | 1 642 524 | 2 186 529 |
Number Shares Allotted | | 666 | 666 | 666 | 666 | | | | | | |
Number Shares Issued Fully Paid | | | | | | 666 | 666 | 666 | | | 666 |
Other Creditors | | | | | 412 386 | 489 950 | 322 225 | 1 146 700 | 604 861 | 465 833 | 4 259 |
Other Taxation Social Security Payable | | | | | 221 860 | 239 175 | 23 897 | 84 130 | 256 441 | 55 488 | 49 284 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | | 1 |
Property Plant Equipment Gross Cost | | | | | 874 516 | 1 051 707 | 1 169 810 | 1 274 473 | 1 303 861 | 1 194 124 | 1 224 721 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 60 379 | 64 486 | 92 375 | 86 565 | 145 948 | 72 379 | 105 257 |
Provisions For Liabilities Charges | 18 009 | 18 155 | 18 485 | 40 249 | 60 379 | | | | | | |
Secured Debts | 80 659 | 67 411 | 85 146 | 140 226 | 220 376 | | | | | | |
Share Capital Allotted Called Up Paid | 666 | 666 | 666 | 666 | 666 | | | | | | |
Tangible Fixed Assets Additions | | 41 475 | 162 065 | 172 509 | 309 557 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 472 577 | 497 219 | 570 922 | 724 176 | 874 516 | | | | | | |
Tangible Fixed Assets Depreciation | 266 589 | 310 166 | 330 361 | 396 228 | 398 867 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 53 521 | 59 129 | 71 296 | 108 736 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 9 944 | 38 934 | 5 429 | 106 097 | | | | | | |
Tangible Fixed Assets Disposals | | 16 833 | 88 362 | 19 255 | 159 217 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 277 070 | 345 300 | 108 205 | 78 372 | 52 051 | 174 585 |
Total Assets Less Current Liabilities | 221 125 | 286 413 | 349 001 | 462 839 | 994 906 | 1 362 550 | 1 441 971 | 1 437 222 | 2 102 258 | 2 088 091 | 2 667 671 |
Trade Creditors Trade Payables | | | | | 1 754 201 | 1 625 071 | 996 927 | 1 804 825 | 698 276 | 3 276 699 | 1 378 394 |
Trade Debtors Trade Receivables | | | | | 1 893 297 | 2 362 915 | 1 338 362 | 2 691 749 | 2 067 784 | 2 028 750 | 2 467 721 |
Accrued Liabilities Deferred Income | | | | | | | | | | 740 186 | 1 708 735 |
Administrative Expenses | | | | | | | | | | 749 908 | 819 541 |
Advances Credits Directors | 32 534 | 5 810 | | | | | | | | | |
Advances Credits Made In Period Directors | 560 | | | | | | | | | | |
Advances Credits Repaid In Period Directors | 34 200 | | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 603 355 | 1 215 300 | 718 914 | 644 962 |
Bank Overdrafts | | | | | | | | | 192 190 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 352 684 | |
Corporation Tax Payable | | | | | | | | | | | 61 974 |
Corporation Tax Recoverable | | | | | | | | | | 27 241 | |
Cost Sales | | | | | | | | | | 16 443 046 | 20 406 241 |
Current Tax For Period | | | | | | | | | | -27 241 | 61 974 |
Depreciation Amortisation Expense | | | | | | | | | | 114 968 | 110 643 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 51 430 | 98 963 |
Dividend Per Share Final | | | | | | | | | | | 28 |
Dividend Per Share Interim | | | | | | | | | | | 119 |
Dividends Paid | | | | | | | | | | 84 200 | 99 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -84 200 | -79 200 |
Dividends Paid On Shares | | | | | | | | | | 84 200 | 99 000 |
Dividends Paid On Shares Final | | | | | | | | | | | 19 800 |
Dividends Paid On Shares Interim | | | | | | | | | | 84 200 | 79 200 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -500 000 | 11 047 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 2 337 411 | -560 103 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -126 009 | -1 455 163 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 22 632 | 24 601 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 22 632 | 24 601 |
Gross Profit Loss | | | | | | | | | | 942 603 | 1 696 675 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 27 241 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 544 220 | -326 375 |
Increase Decrease In Property Plant Equipment | | | | | | | | | 49 750 | 17 634 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 1 238 935 | -1 001 349 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 6 537 | 19 471 |
Interest Expense On Bank Overdrafts | | | | | | | | | | 58 | 137 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 5 696 | 2 333 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -6 595 | -19 608 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 12 291 | 21 941 |
Merchandise | | | | | | | | 634 420 | 591 405 | 1 830 340 | 828 991 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -278 611 | 185 847 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -1 108 | 121 264 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -1 264 501 | 19 264 |
Net Cash Generated From Operations | | | | | | | | | | -1 276 792 | 24 564 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -137 | -354 |
Operating Profit Loss | | | | | | | | | | 211 989 | 903 311 |
Other Deferred Tax Expense Credit | | | | | | | | | | -73 569 | 32 878 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 137 | 354 |
Other Operating Income Format1 | | | | | | | | | | 19 294 | 26 177 |
Other Remaining Borrowings | | | | | | | | | | 130 000 | 130 000 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -79 408 | -36 317 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 37 692 | 45 928 |
Prepayments Accrued Income | | | | | | | | | | 25 196 | 45 193 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -53 022 | -52 967 |
Profit Loss | | | | | | | | | | 300 645 | 786 872 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 199 835 | 881 724 |
Provisions | | | | | | | | | | 72 379 | 105 257 |
Purchase Property Plant Equipment | | | | | | | | | | -52 051 | -174 585 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -54 167 | -130 000 |
Social Security Costs | | | | | | | | | | 100 650 | 103 047 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 247 364 | 1 159 876 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | -100 810 | 94 852 |
Total Borrowings | | | | | | | | | | 649 275 | 482 958 |
Turnover Revenue | | | | | | | | | | 17 385 649 | 22 102 916 |
Wages Salaries | | | | | | | | | | 1 109 022 | 1 010 901 |