Profit & Loss |
Date of Accounts |
2012-11-30 | 2013-11-30 | 2014-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | | | |
Net Worth | 1 616 792 | 1 857 924 | 3 048 754 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 298 | 710 624 | 805 718 | | | | | | |
Cash Bank On Hand | | | | 5 899 650 | 7 124 040 | 7 517 692 | 10 283 077 | 3 475 352 | 5 194 842 |
Current Assets | 2 166 194 | 2 121 905 | 3 503 548 | 10 666 644 | 12 574 366 | 14 183 156 | 15 339 164 | 8 002 451 | 11 695 424 |
Debtors | 2 164 896 | 1 197 847 | 2 397 830 | 3 113 662 | 3 730 750 | 4 871 648 | 5 056 087 | 4 527 099 | 6 500 582 |
Net Assets Liabilities | | | | 10 724 584 | 12 631 784 | 14 293 842 | 15 577 858 | 8 395 670 | 9 582 613 |
Net Assets Liabilities Including Pension Asset Liability | 1 616 792 | 2 071 358 | 3 048 754 | | | | | | |
Property Plant Equipment | | | | 1 831 695 | 1 862 768 | 2 019 567 | 1 881 283 | 2 128 330 | 942 373 |
Tangible Fixed Assets | 1 807 724 | 1 695 267 | 1 703 664 | | | | | | |
Other Debtors | | | | | | | 490 207 | 583 744 | 474 115 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 1 616 692 | 1 857 824 | 3 048 654 | | | | | | |
Shareholder Funds | 1 616 792 | 1 857 924 | 3 048 754 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 9 000 | 9 001 | 9 000 | 9 000 | 9 000 | 11 000 |
Company Contributions To Money Purchase Plans Directors | | | | 116 787 | 80 390 | 275 283 | 214 535 | 160 000 | 80 000 |
Director Remuneration | | | | 78 890 | 116 491 | 82 199 | 74 880 | 141 446 | 40 849 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 4 | 4 | 4 | 4 | 4 | 2 |
Amount Specific Advance Or Credit Directors | | | | | | 539 000 | 539 000 | 213 201 | 278 201 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 215 000 | 45 000 | 80 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 4 000 | 539 000 | 15 000 |
Accrued Liabilities | | | | 15 166 | 18 283 | 61 602 | 45 382 | 202 599 | 581 017 |
Accrued Liabilities Deferred Income | | | | 196 540 | 35 023 | 33 896 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 867 369 | 770 177 | 845 346 | 951 552 | 835 465 | 767 908 |
Additional Provisions Increase From New Provisions Recognised | | | | | 727 | 72 046 | | | |
Administrative Expenses | | | | 726 636 | 895 912 | 949 000 | 1 169 207 | 1 028 832 | 958 443 |
Amounts Recoverable On Contracts | | | | 186 592 | 233 679 | 1 438 767 | 1 112 210 | 503 606 | 987 714 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 22 | 19 | 21 | 23 | 24 | 27 |
Comprehensive Income Expense | | | | 2 668 186 | 2 186 360 | 1 899 408 | 1 618 320 | 1 531 779 | 2 809 693 |
Corporation Tax Payable | | | | 273 654 | 269 635 | -108 078 | 208 322 | | 346 893 |
Corporation Tax Recoverable | | | | | 261 333 | 339 008 | 355 258 | 466 684 | 394 940 |
Cost Sales | | | | 7 738 643 | 7 192 580 | 7 751 657 | 7 839 936 | 11 033 558 | 15 665 347 |
Creditors | | | | 80 540 | 38 161 | 12 200 | 45 275 | 119 922 | 185 973 |
Creditors Due After One Year | 580 069 | 498 906 | 373 104 | | | | | | |
Creditors Due Within One Year | 1 677 550 | 1 131 340 | 1 661 060 | | | | | | |
Current Asset Investments | | | 300 000 | 1 653 332 | 1 719 576 | 1 793 816 | | | |
Current Tax Expense Credit Recognised In Equity | | | | | | -249 158 | | | |
Current Tax For Period | | | | 635 804 | 352 302 | 22 464 | 471 997 | 312 241 | 576 046 |
Deferred Tax Expense Credit Recognised In Equity | | | | | 727 | 72 045 | | | |
Deferred Tax Liabilities | | | | 78 340 | 78 340 | 79 068 | 100 472 | 169 583 | 235 593 |
Depreciation Amortisation Expense | | | | 141 440 | 114 100 | 153 809 | 150 133 | 133 840 | |
Depreciation Expense Property Plant Equipment | | | | 141 440 | 114 100 | 153 809 | 150 132 | 133 840 | 99 440 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 211 292 | 78 640 | 43 926 | 249 927 | 252 516 |
Disposals Property Plant Equipment | | | | | 375 152 | 103 350 | 122 437 | 312 398 | 1 845 919 |
Dividends Paid | | | | 340 701 | 279 160 | 237 350 | 334 304 | 232 900 | 1 622 750 |
Dividends Paid Classified As Financing Activities | | | | -340 701 | -279 160 | -237 350 | -334 304 | -232 900 | |
Finance Lease Liabilities Present Value Total | | | | 80 540 | 38 161 | 12 200 | 35 209 | 86 855 | 146 273 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 362 199 | 46 965 | 4 479 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | 110 760 | -75 000 | 100 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | 8 722 | 4 891 | 2 959 | 4 042 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -2 944 814 | 91 724 | 422 768 | -864 458 | 424 373 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 479 503 | 495 433 | -833 122 | 96 163 | -191 328 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -14 911 | -11 193 | 102 019 | 3 447 | -40 269 | |
Gain Loss On Disposals Property Plant Equipment | | | | -14 911 | -11 193 | 102 019 | 3 447 | -40 269 | 87 014 |
Gross Profit Loss | | | | 3 976 402 | 2 779 269 | 2 509 613 | 3 201 407 | 2 815 480 | 4 385 790 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -1 288 687 | 1 077 | -579 412 | -375 000 | -613 247 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -1 342 782 | 1 224 390 | 393 652 | 2 765 385 | -6 807 725 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -618 731 | -260 639 | -38 145 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 114 100 | 153 809 | 150 132 | 133 840 | 184 959 |
Interest Expense | | | | | | 1 588 | 4 042 | | |
Interest Paid Classified As Operating Activities | | | | -8 722 | -4 891 | -4 547 | -6 577 | | |
Interest Payable Similar Charges Finance Costs | | | | 8 722 | 4 891 | 4 547 | 6 577 | 5 138 | 11 451 |
Net Cash Flows From Used In Financing Activities | | | | 957 682 | 1 187 185 | 481 020 | 581 830 | 8 093 607 | |
Net Cash Flows From Used In Investing Activities | | | | -51 416 | 114 174 | 31 377 | -1 678 882 | 309 977 | |
Net Cash Flows From Used In Operating Activities | | | | 436 516 | -2 525 749 | -906 049 | -1 668 333 | -1 595 859 | |
Net Cash Generated From Operations | | | | -860 893 | -2 529 563 | -1 127 809 | -1 484 212 | -2 209 765 | |
Net Current Assets Liabilities | 488 644 | 777 131 | 1 842 488 | 9 051 769 | 10 886 244 | 12 437 588 | 13 842 322 | 6 556 845 | 9 061 806 |
Net Interest Received Paid Classified As Investing Activities | | | | -32 166 | -42 192 | -66 452 | -42 438 | -11 179 | |
Number Shares Allotted | | 16 | 16 | | | | | | |
Number Shares Issued Fully Paid | | | | | 11 | 11 | 11 | 16 | 16 |
Operating Profit Loss | | | | 3 249 766 | 1 883 357 | 1 560 613 | 2 078 815 | 1 807 090 | 3 433 988 |
Other Comprehensive Income Expense Net Tax | | | | | | 110 760 | -75 000 | 100 000 | |
Other Current Asset Investments Balance Sheet Subtotal | | | | 1 653 332 | 1 719 576 | 1 793 816 | | | |
Other Deferred Tax Expense Credit | | | | -30 780 | 727 | 72 045 | -50 641 | 69 111 | 66 010 |
Other Interest Receivable Similar Income Finance Income | | | | 32 166 | 42 192 | 66 452 | 42 438 | 11 179 | 29 212 |
Other Taxation Social Security Payable | | | | 27 457 | 23 124 | 38 703 | 38 081 | 39 318 | 43 355 |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -142 576 | -100 925 | -12 570 | -53 536 | -41 207 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 137 109 | 99 303 | 297 019 | 239 877 | 186 490 | 122 134 |
Prepayments Accrued Income | | | | 927 893 | 673 345 | 227 137 | 87 734 | | |
Proceeds From Sales Property Plant Equipment | | | | -36 384 | -152 667 | -126 729 | -81 958 | -22 202 | |
Profit Loss | | | | 2 668 186 | 2 186 360 | 1 788 648 | 1 693 320 | 1 431 779 | 2 809 693 |
Profit Loss On Ordinary Activities Before Tax | | | | 3 273 210 | 1 920 658 | 1 622 518 | 2 114 676 | 1 813 131 | 3 451 749 |
Property Plant Equipment Gross Cost | | | | 2 699 064 | 2 632 945 | 2 864 913 | 2 832 835 | 2 963 795 | 1 710 281 |
Provisions | | | | 78 340 | 79 067 | 151 113 | 100 472 | 169 583 | 235 593 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 78 340 | 79 067 | 151 113 | 100 472 | 169 583 | 235 593 |
Provisions For Liabilities Charges | 99 507 | 115 568 | 124 294 | | | | | | |
Purchase Property Plant Equipment | | | | -17 134 | -309 033 | -224 558 | -165 359 | -343 358 | |
Recoverable Value-added Tax | | | | 132 207 | | 203 486 | 45 576 | 386 606 | 560 747 |
Secured Debts | 1 020 637 | 699 551 | 540 720 | | | | | | |
Share Capital Allotted Called Up Paid | 16 | 16 | 16 | | | | | | |
Social Security Costs | | | | 79 056 | 83 299 | 97 771 | 115 471 | 128 680 | 153 242 |
Staff Costs Employee Benefits Expense | | | | 972 800 | 934 818 | 1 274 959 | 1 457 883 | 1 434 979 | 1 529 733 |
Tangible Fixed Assets Additions | | 224 761 | 275 442 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 550 416 | 2 467 338 | 2 590 604 | | | | | | |
Tangible Fixed Assets Depreciation | 742 692 | 772 071 | 886 940 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 201 989 | 159 177 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 172 610 | 44 308 | | | | | | |
Tangible Fixed Assets Disposals | | 307 839 | 152 176 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 12 586 | 33 489 | -55 840 | | |
Tax Expense Credit Applicable Tax Rate | | | | 621 910 | 364 925 | 308 278 | 401 788 | 344 495 | 655 832 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 26 657 | -716 | -4 637 | | -14 031 | -31 604 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | -12 763 | 679 | 1 470 | 1 873 | 10 188 | 1 986 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 605 024 | -265 702 | -166 130 | 421 356 | 381 352 | 642 056 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 309 033 | 224 558 | 165 359 | 343 358 | 592 405 |
Total Assets Less Current Liabilities | 2 296 368 | 2 685 832 | 3 546 152 | 10 883 464 | 12 749 012 | 14 457 155 | 16 042 538 | 8 685 175 | 10 004 179 |
Total Current Tax Expense Credit | | | | 635 804 | -266 429 | -238 175 | 471 997 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 110 760 | -75 000 | 100 000 | |
Trade Creditors Trade Payables | | | | 780 660 | 830 669 | 1 044 359 | 823 456 | 1 096 891 | 1 495 735 |
Trade Debtors Trade Receivables | | | | 1 249 917 | 1 401 415 | 1 369 587 | 1 669 901 | 1 910 960 | 2 528 569 |
Turnover Revenue | | | | 11 715 045 | 9 971 849 | 10 261 270 | 11 041 343 | 13 849 038 | 20 051 137 |
Wages Salaries | | | | 756 635 | 752 216 | 880 169 | 1 102 535 | 1 119 809 | 1 254 357 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -50 641 | 69 111 | 66 010 |
Advances Credits Directors | 26 220 | 19 115 | 1 208 | | | | | | |
Advances Credits Made In Period Directors | 26 220 | 20 000 | | | | | | | |
Advances Credits Repaid In Period Directors | | 885 | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | 762 042 |
Cash Cash Equivalents Cash Flow Value | | | | | | 7 517 692 | 10 283 077 | | |
Cash Receipts From Government Grants | | | | | | | -46 965 | -4 479 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | 40 700 | 15 842 |
Dividends Paid On Shares | | | | | | | 334 304 | 232 900 | |
Dividends Paid On Shares Interim | | | | | | | 58 882 | 64 782 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | -46 965 | -4 479 | -920 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 6 756 | 12 574 |
Increase Decrease In Property Plant Equipment | | | | | | | | | 468 900 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 2 535 | 5 138 | 11 451 |
Loans Owed By Related Parties | | | | | | | 1 295 201 | 20 000 | 556 402 |
Loans Owed To Related Parties | | | | | | | -98 323 | -40 668 | |
Other Creditors | | | | | | | 15 960 | 19 943 | 20 345 |
Other Operating Income Format1 | | | | | | | 46 615 | 20 442 | 6 641 |
Payments To Redeem Own Shares | | | | | | | | -8 800 000 | |
Payments To Related Parties | | | | | | | 929 264 | 1 051 891 | 645 088 |
Prepayments | | | | | | | 87 734 | 193 298 | 236 053 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -67 010 | -167 500 | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | -1 719 845 | | |