Profit & Loss |
Date of Accounts |
2012-11-30 | 2013-11-30 | 2014-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | | | | |
Net Worth | 2 | 190 542 | 686 793 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | 179 194 | 723 613 | | | | | | | |
Cash Bank On Hand | | | | 908 979 | 3 058 502 | 145 988 | 369 982 | 934 417 | 606 326 | 311 725 |
Current Assets | | 207 440 | 723 613 | 1 638 653 | 3 434 572 | 3 052 145 | 3 084 201 | 2 934 917 | 3 370 821 | 2 651 835 |
Debtors | | 28 246 | | 729 674 | 376 070 | 2 906 157 | 2 714 219 | 2 000 498 | 2 764 495 | 2 340 110 |
Net Assets Liabilities | | | | | 3 475 876 | 3 077 897 | 3 116 745 | 2 927 977 | 3 649 931 | 4 342 308 |
Net Assets Liabilities Including Pension Asset Liability | 2 | 190 542 | 686 793 | | | | | | | |
Other Debtors | | | | 146 798 | 146 798 | 51 098 | 52 758 | 52 760 | 470 595 | 128 410 |
Property Plant Equipment | | | | 81 988 | 63 342 | 50 137 | 42 897 | 24 554 | 555 521 | 2 800 021 |
Tangible Fixed Assets | | 179 321 | 139 673 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | | 190 540 | 686 791 | | | | | | | |
Shareholder Funds | 2 | 190 542 | 686 793 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 8 358 | 9 465 | 9 880 | 10 235 | 10 385 | | |
Company Contributions To Money Purchase Plans Directors | | | | 30 000 | 30 028 | 15 075 | 15 117 | 40 129 | | |
Director Remuneration | | | | 24 316 | 21 000 | 14 000 | 11 950 | 10 688 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | 2 | 1 | 1 | | |
Accounting Period Subsidiary | 2 012 | 2 013 | 2 014 | | | | | | | |
Accrued Liabilities Deferred Income | | | | 4 135 | 5 180 | 5 440 | 5 710 | 5 845 | 7 795 | 483 966 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -697 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 37 | | 5 325 | 47 558 | 22 785 |
Amounts Owed By Group Undertakings | | | | 770 | 29 966 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 2 211 700 |
Applicable Tax Rate | | | | 20 | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | | | | 69 | 82 | 85 | 82 | 96 | 132 | 136 |
Comprehensive Income Expense | | | | 219 987 | 2 038 334 | -242 978 | 63 848 | 81 233 | 750 774 | 832 369 |
Corporation Tax Payable | | | | 18 418 | 10 003 | 11 994 | 1 660 | 15 403 | | |
Creditors | | | | 33 101 | 22 040 | 24 350 | 10 355 | 26 831 | 647 395 | 1 457 747 |
Creditors Due Within One Year | | 191 726 | 175 174 | | | | | | | |
Current Tax For Period | | | | 453 663 | 422 077 | 378 501 | | 147 365 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -11 935 | -9 137 | -22 479 | -697 | | | |
Deferred Tax Liabilities | | | | | | 37 | | 4 665 | 52 223 | 75 008 |
Depreciation Expense Property Plant Equipment | | | | 86 862 | 127 731 | 150 865 | 180 858 | 284 107 | | |
Dividends Paid | | | | 100 000 | 250 000 | 155 000 | 25 000 | 270 001 | 28 820 | 139 992 |
Dividends Paid On Shares Interim | | | | 100 000 | 250 000 | 155 000 | 25 000 | 270 001 | | |
Fixed Asset Investments Additions | 2 | | | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 2 | | | | | | | | | |
Fixed Assets | 2 | 179 323 | 139 675 | 81 990 | 63 344 | 50 139 | 42 899 | 24 556 | 978 728 | 3 223 228 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -3 505 000 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 4 687 | 450 | 163 | 5 140 | | |
Gain Loss On Disposals Property Plant Equipment | | | | -8 049 | 203 | 23 836 | 806 | 90 630 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 13 708 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 30 682 | 28 379 | 29 552 | 48 683 | 51 326 | | |
Interest Payable Similar Charges Finance Costs | | | | 30 682 | 33 066 | 30 412 | 48 846 | 56 466 | | |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 423 207 | 423 207 |
Investments In Group Undertakings | | | | 2 | 2 | 2 | 2 | 2 | 423 207 | 423 207 |
Issue Equity Instruments | | | | | | -1 | | | | |
Net Assets Liabilities Subsidiaries | | | | -2 985 286 | -2 639 868 | -943 948 | -1 286 132 | -2 228 792 | -137 913 | -123 871 |
Net Current Assets Liabilities | | 15 714 | 548 439 | 1 605 552 | 3 412 532 | 3 027 795 | 3 073 846 | 2 908 086 | 2 723 426 | 1 194 088 |
Number Shares Allotted | 2 | 2 | 2 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 2 | 1 | 1 | 8 | 8 | 8 |
Other Deferred Tax Expense Credit | | | | -11 935 | -9 137 | -22 442 | 122 563 | 95 083 | | |
Other Taxation Social Security Payable | | | | 5 148 | 6 857 | 6 802 | 2 985 | 4 217 | | |
Par Value Share | 1 | 1 | 1 | | | | | | | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 47 561 | 54 463 | 53 454 | 81 156 | 118 139 | | |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Profit Loss | | | | 1 795 297 | 1 692 915 | 1 566 105 | 406 030 | 1 023 890 | 1 074 373 | 1 679 377 |
Profit Loss On Ordinary Activities Before Tax | | | | 2 237 025 | 2 105 855 | 1 922 164 | 519 390 | 1 266 338 | | |
Profit Loss Subsidiaries | | | | 1 750 309 | 1 654 582 | 1 534 082 | 342 183 | 942 660 | 137 813 | -14 042 |
Provisions | | | | | | 37 | -660 | 4 665 | 52 223 | 75 008 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 37 | | 4 665 | 52 223 | 75 008 |
Provisions For Liabilities Charges | | 4 495 | 1 321 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | | | | | | | |
Social Security Costs | | | | 245 515 | 330 812 | 341 358 | 338 870 | 351 657 | | |
Staff Costs Employee Benefits Expense | | | | 2 589 931 | 3 460 410 | 3 550 048 | 3 670 306 | 4 005 001 | | |
Tangible Fixed Assets Additions | | 191 276 | 12 933 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 191 276 | 197 784 | | | | | | | |
Tangible Fixed Assets Depreciation | | 11 955 | 58 111 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 11 955 | 46 558 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 402 | | | | | | | |
Tangible Fixed Assets Disposals | | | 6 425 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 447 405 | 407 104 | 365 211 | 98 684 | 240 604 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 5 421 | 9 909 | 10 687 | 701 | -95 084 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 837 | 5 064 | 2 640 | 964 | 2 233 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 441 728 | 412 940 | 356 059 | 113 360 | 242 448 | | |
Total Assets Less Current Liabilities | 2 | 195 037 | 688 114 | 1 687 542 | 3 475 876 | 3 077 934 | 3 116 745 | 2 932 642 | 3 702 154 | 4 417 316 |
Total Current Tax Expense Credit | | | | | | 378 501 | -9 203 | 147 365 | | |
Trade Creditors Trade Payables | | | | 5 400 | | 114 | | 1 336 | | |
Turnover Revenue | | | | 16 420 215 | 19 517 587 | 17 800 583 | 13 746 404 | 16 715 622 | | |
Wages Salaries | | | | 2 296 855 | 3 075 135 | 3 155 236 | 3 250 280 | 3 535 205 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 89 752 | 85 628 | 90 657 | 257 261 |
Amounts Owed To Group Undertakings | | | | | | | | | 639 474 | 591 227 |
Bank Borrowings | | | | | | | | | | 382 400 |
Bank Borrowings Overdrafts | | | | | | | | | | 382 400 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 19 129 | |
Disposals Property Plant Equipment | | | | | | | | | 36 277 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 10 704 | 24 158 | 166 604 |
Other Creditors | | | | | | | | 28 | 100 | 128 |
Prepayments Accrued Income | | | | | | | | 26 242 | 19 500 | |
Property Plant Equipment Gross Cost | | | | | | | 51 411 | 110 182 | 646 178 | 3 057 282 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 389 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 20 659 | 572 273 | 2 411 104 |