Profit & Loss |
Date of Accounts |
2013-11-30 | 2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | | |
Net Worth | 439 427 | 504 084 | 819 412 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 159 535 | 94 | 101 334 | | | | | | | |
Cash Bank On Hand | | | | 208 934 | 895 | 128 168 | 991 | 677 200 | 2 057 664 | 1 069 833 |
Current Assets | 1 444 341 | 1 584 114 | 2 066 057 | 1 863 578 | 2 349 812 | 2 431 525 | 2 817 701 | 4 597 675 | 6 958 775 | 7 155 446 |
Debtors | 1 258 694 | 1 548 689 | 1 910 881 | 1 523 455 | 2 186 130 | 2 126 341 | 2 640 609 | 3 697 497 | 4 624 477 | 5 720 309 |
Net Assets Liabilities | | | | 1 008 342 | 1 267 184 | 1 509 948 | 1 412 459 | 2 561 255 | 3 427 761 | 4 208 893 |
Net Assets Liabilities Including Pension Asset Liability | 439 427 | 504 084 | 819 412 | | | | | | | |
Other Debtors | | | | 286 525 | 457 556 | 518 977 | 585 929 | 278 866 | 275 857 | |
Property Plant Equipment | | | | 984 719 | 970 706 | 909 045 | 896 101 | 896 944 | 741 613 | 602 751 |
Stocks Inventory | 26 112 | 35 331 | 53 842 | | | | | | | |
Tangible Fixed Assets | 638 532 | 708 388 | 794 268 | | | | | | | |
Total Inventories | | | | 131 189 | 162 787 | 177 016 | 176 101 | 222 978 | 276 634 | 365 304 |
|
Capital & Reserves |
Called Up Share Capital | 125 | 125 | 125 | | | | | | | |
Profit Loss Account Reserve | 439 302 | 503 959 | 819 287 | | | | | | | |
Shareholder Funds | 439 427 | 504 084 | 819 412 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 74 970 | 66 431 | 67 106 | 152 175 | 10 000 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 75 970 | 1 461 | 675 | 416 | 10 000 | 87 151 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 1 000 | 10 000 | | 103 500 | 2 000 | 10 000 | |
Audit Fees Expenses | | | | | | | | | 14 250 | 16 600 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 21 902 | 661 |
Director Remuneration | | | | | | | | 145 812 | 106 806 | 90 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 1 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 387 656 | 604 671 | 748 128 | 904 169 | 965 688 | 954 191 | 897 578 |
Amounts Owed By Group Undertakings | | | | 146 255 | 266 255 | 386 255 | | | 1 719 364 | 2 267 769 |
Amounts Owed To Group Undertakings | | | | | | | 1 335 | 1 335 | | |
Average Number Employees During Period | | | | 88 | 80 | 97 | 110 | 117 | 100 | 110 |
Bank Borrowings | | | | 415 021 | 391 400 | 367 604 | 55 560 | 143 191 | | |
Bank Borrowings Overdrafts | | | | 402 128 | 367 000 | 341 904 | 15 260 | 143 191 | 1 200 000 | |
Bank Overdrafts | | | | | 66 700 | | 261 554 | | 1 200 000 | |
Creditors | | | | 633 957 | 562 659 | 504 374 | 175 069 | 178 026 | 85 595 | 10 688 |
Creditors Due After One Year | 497 385 | 533 492 | 542 334 | | | | | | | |
Creditors Due Within One Year | 1 113 161 | 1 216 426 | 1 432 779 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 11 606 | 40 009 | 12 146 | 106 752 | 138 273 | 177 275 |
Disposals Property Plant Equipment | | | | | 17 494 | 86 294 | 59 827 | 150 955 | 170 124 | 224 539 |
Dividends Paid | | | | | 35 000 | 15 000 | 116 500 | 46 000 | | |
Finance Lease Liabilities Present Value Total | | | | 231 829 | 195 659 | 162 470 | 159 809 | 172 323 | 122 131 | 73 943 |
Increase Decrease In Property Plant Equipment | | | | | 220 496 | 96 056 | 202 924 | 213 317 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 228 621 | 183 466 | 168 187 | 168 271 | 126 777 | 120 662 |
Merchandise | | | | 131 189 | 162 787 | 177 016 | 176 101 | 222 978 | 276 634 | 365 304 |
Net Current Assets Liabilities | 331 180 | 367 688 | 633 278 | 758 380 | 956 037 | 1 188 697 | 775 319 | 1 930 807 | 2 902 725 | 3 690 703 |
Number Shares Allotted | | 25 | 25 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 25 | 25 | 25 | 25 | 25 | 25 |
Other Creditors | | | | 117 293 | 86 687 | 89 258 | 46 446 | 16 204 | 12 698 | 14 263 |
Other Taxation Social Security Payable | | | | 292 410 | 291 312 | 282 833 | 312 303 | 114 535 | 158 134 | 105 614 |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Loss | | | | | 293 842 | 257 764 | 19 011 | 1 194 796 | 866 506 | 781 132 |
Property Plant Equipment Gross Cost | | | | 1 372 375 | 1 575 377 | 1 657 173 | 1 800 270 | 1 862 632 | 1 695 805 | 1 500 329 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 100 800 | 96 900 | 83 420 | 83 892 | 88 470 | 130 982 | 73 873 |
Provisions For Liabilities Charges | 32 900 | 38 500 | 65 800 | | | | | | | |
Secured Debts | 449 979 | 523 528 | 424 313 | | | | | | | |
Share Capital Allotted Called Up Paid | 25 | 25 | 25 | | | | | | | |
Tangible Fixed Assets Additions | | 189 790 | 242 333 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 959 380 | 1 126 948 | 1 202 629 | | | | | | | |
Tangible Fixed Assets Depreciation | 320 848 | 418 560 | 408 361 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 113 952 | 108 872 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 16 240 | 119 071 | | | | | | | |
Tangible Fixed Assets Disposals | | 22 222 | 166 652 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 220 496 | 168 090 | 202 924 | 213 317 | 3 297 | 29 064 |
Total Assets Less Current Liabilities | 969 712 | 1 076 076 | 1 427 546 | 1 743 099 | 1 926 743 | 2 097 742 | 1 671 420 | 2 827 751 | 3 644 338 | 4 293 454 |
Total Borrowings | | | | 12 893 | 91 100 | 367 604 | 317 114 | 143 191 | 1 200 000 | |
Trade Creditors Trade Payables | | | | 494 572 | 713 450 | 670 563 | 1 210 345 | 1 311 499 | 1 679 288 | 2 540 999 |
Trade Debtors Trade Receivables | | | | 1 090 675 | 1 462 319 | 1 221 109 | 2 054 680 | 2 208 387 | 2 028 296 | 2 651 279 |
Accrued Liabilities Deferred Income | | | | | | | | 63 976 | 235 205 | 116 098 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | 2 512 | -17 109 |
Administrative Expenses | | | | | | | | 3 213 156 | 2 888 293 | 3 832 182 |
Amounts Recoverable On Contracts | | | | | | | | | | 272 645 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 677 200 | 857 664 | |
Comprehensive Income Expense | | | | | | | | 1 194 796 | 866 506 | |
Corporation Tax Payable | | | | | | | | 243 883 | 181 261 | 146 467 |
Corporation Tax Recoverable | | | | | | | | 223 272 | 88 408 | 71 402 |
Cost Sales | | | | | | | | 8 339 539 | 7 568 695 | 10 142 959 |
Current Tax For Period | | | | | | | | 243 883 | 170 324 | 146 467 |
Depreciation Amortisation Expense | | | | | | | | 168 271 | 126 777 | |
Depreciation Expense Property Plant Equipment | | | | | | | | 75 180 | 37 214 | 36 475 |
Dividends Paid Classified As Financing Activities | | | | | | | | -46 000 | | |
Dividends Paid On Shares Interim | | | | | | | | 46 000 | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | 151 871 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 14 722 | 11 785 | 11 097 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 4 271 | 6 071 | 196 106 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 597 463 | 485 186 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -674 530 | -312 027 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -4 318 | 24 971 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -4 318 | 24 971 | 55 930 |
Gross Profit Loss | | | | | | | | 4 234 779 | 3 675 813 | 4 412 990 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -60 421 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 937 763 | 180 464 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 46 877 | 53 656 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 41 694 | 55 | |
Interest Paid Classified As Operating Activities | | | | | | | | -56 416 | -11 840 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 56 416 | 11 840 | 11 097 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 168 415 | 1 035 631 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | 173 172 | -53 702 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | -1 279 350 | -1 162 393 | |
Net Cash Generated From Operations | | | | | | | | -1 396 187 | -1 022 362 | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -260 | -177 | |
Operating Profit Loss | | | | | | | | 1 347 542 | 801 053 | 714 950 |
Other Deferred Tax Expense Credit | | | | | | | | 4 578 | 2 512 | -17 109 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 260 | 177 | |
Other Operating Income Format1 | | | | | | | | 325 919 | 13 533 | 134 142 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 20 441 | -142 623 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 66 206 | 71 393 | 66 815 |
Prepayments | | | | | | | | 536 789 | 512 552 | 457 214 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -143 191 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -39 885 | -56 822 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 291 386 | 789 390 | 703 853 |
Provisions | | | | | | | | 88 470 | 130 982 | 73 873 |
Purchase Property Plant Equipment | | | | | | | | -213 317 | -3 297 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -55 560 | -143 191 | |
Social Security Costs | | | | | | | | 333 504 | 283 499 | 390 064 |
Staff Costs Employee Benefits Expense | | | | | | | | 3 728 902 | 2 891 624 | 3 871 325 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 4 744 | 10 627 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 245 363 | 149 984 | 133 732 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -4 062 | 25 029 | 23 244 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 2 582 | 55 | 118 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 96 590 | -77 116 | -77 279 |
Total Current Tax Expense Credit | | | | | | | | 92 012 | -79 628 | -60 170 |
Total Operating Lease Payments | | | | | | | | 36 809 | 33 030 | 31 915 |
Turnover Revenue | | | | | | | | 12 574 318 | 11 244 508 | 14 555 949 |
Wages Salaries | | | | | | | | 3 329 192 | 2 536 732 | 3 414 446 |