Profit & Loss |
Date of Accounts |
2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 | 2023-11-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 026 748 | 1 383 579 | 927 521 | 1 323 896 | 2 194 277 | 2 360 658 | 2 521 320 | 2 632 877 |
Current Assets | 3 524 400 | 4 807 708 | 4 294 251 | 4 444 466 | 4 963 387 | 5 796 352 | 6 038 654 | 5 885 804 |
Debtors | 2 491 735 | 3 339 701 | 3 315 386 | 3 088 270 | 2 730 151 | 3 393 087 | 3 475 321 | 3 249 911 |
Net Assets Liabilities | 1 395 616 | 1 632 631 | 1 956 663 | 2 258 502 | 2 326 653 | 2 794 626 | 3 464 564 | 4 003 708 |
Other Debtors | 82 910 | 82 910 | 92 368 | 83 827 | 10 122 | | | |
Property Plant Equipment | 2 403 061 | 2 371 249 | 2 805 497 | 2 003 437 | 2 328 063 | 2 749 962 | 3 894 828 | 4 195 150 |
Total Inventories | 5 917 | 84 428 | 51 344 | 32 300 | 38 959 | 42 607 | 42 013 | 3 016 |
|
Other Financial Data |
Audit Fees Expenses | 7 225 | 7 123 | 9 448 | 8 743 | 9 250 | 9 250 | 9 478 | 7 285 |
Amount Specific Advance Or Credit Directors | | | 78 258 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 78 258 | | | | | |
Company Contributions To Money Purchase Plans Directors | | | 93 | 120 | 269 | 173 | 173 | 173 |
Director Remuneration | 22 404 | 22 312 | 21 200 | 62 402 | 100 565 | 52 922 | 50 565 | 63 582 |
Dividend Recommended By Directors | | 190 000 | 300 000 | 280 000 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 2 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities | 181 478 | 312 049 | 654 210 | 882 251 | | | | |
Accrued Liabilities Deferred Income | | | | 394 511 | 566 227 | 629 854 | 630 448 | 564 048 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 345 265 | 2 738 616 | 3 369 919 | 3 723 153 | 4 373 301 | 4 283 874 | 4 205 097 | 4 026 849 |
Additional Provisions Increase From New Provisions Recognised | | | | | 95 710 | 239 026 | 325 106 | 108 831 |
Administrative Expenses | 1 471 225 | 1 785 243 | 1 829 277 | 1 753 260 | 1 918 240 | 1 626 373 | 1 570 164 | 1 752 142 |
Amounts Owed By Associates | | | | 16 257 | 16 257 | 920 000 | 850 000 | 780 000 |
Amounts Recoverable On Contracts | | 402 402 | 205 726 | 190 781 | 63 636 | 130 249 | 13 371 | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 23 |
Average Number Employees During Period | 66 | 79 | 73 | 67 | 70 | 68 | 71 | 64 |
Bank Borrowings | 55 356 | | | | | 49 564 | 52 933 | 61 170 |
Bank Borrowings Overdrafts | 29 356 | | | | | 288 111 | 235 178 | 178 127 |
Capital Commitments | 85 750 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | 1 026 748 | | | 1 323 896 | 2 194 277 | 2 360 658 | 2 521 320 | |
Cash Receipts From Government Grants | -12 000 | | | | | | | |
Comprehensive Income Expense | 434 166 | 427 015 | 624 032 | 334 078 | 188 151 | 825 973 | 1 032 938 | 1 123 144 |
Corporation Tax Payable | 143 374 | 148 972 | 123 656 | 233 374 | 88 083 | 51 694 | | 252 117 |
Cost Sales | 11 758 416 | 14 994 408 | 12 412 371 | 9 212 513 | 8 868 126 | 10 162 944 | 11 769 051 | 11 452 893 |
Creditors | 608 077 | 551 731 | 820 141 | 536 942 | 619 761 | 1 193 013 | 1 637 766 | 1 313 979 |
Current Tax For Period | 147 760 | 148 972 | 123 656 | 106 997 | -47 271 | 51 694 | | 252 117 |
Depreciation Amortisation Expense | 633 049 | 728 207 | 810 885 | 779 767 | 680 421 | 827 944 | 806 159 | 880 115 |
Depreciation Expense Property Plant Equipment | 293 277 | 290 708 | 448 147 | 329 991 | 236 250 | 177 722 | 170 403 | 204 902 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 334 857 | 179 582 | 426 533 | 30 274 | 917 372 | 884 934 | 105 500 |
Disposals Property Plant Equipment | | 409 422 | 181 066 | 504 883 | 31 054 | 952 828 | 920 186 | 1 124 358 |
Dividend Per Share Interim | | 1 900 | 3 000 | 2 800 | | | | |
Dividends Paid | 240 000 | 190 000 | 300 000 | 280 000 | 120 000 | 358 000 | 363 000 | 584 000 |
Dividends Paid Classified As Financing Activities | -240 000 | -190 000 | -300 000 | -280 000 | -120 000 | -358 000 | -363 000 | -584 000 |
Dividends Paid On Shares Final | | | | 280 000 | 120 000 | 358 000 | 363 000 | 584 000 |
Dividends Paid On Shares Interim | 240 000 | 190 000 | 300 000 | 280 000 | | | | |
Finance Lease Liabilities Present Value Total | 578 721 | 551 731 | 820 141 | 536 942 | 678 358 | 664 827 | 818 267 | 1 135 852 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | 291 002 | -27 917 | | | | |
Further Item Interest Expense Component Total Interest Expense | 12 826 | 12 784 | 19 852 | 13 759 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 703 | 1 388 | 1 388 | 3 969 | 22 167 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -109 859 | 1 186 742 | -638 550 | 15 124 | 635 375 | -183 811 | -150 612 | -389 831 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -196 279 | -847 966 | 102 573 | 148 858 | 358 120 | -662 936 | -82 235 | 225 410 |
Gain Loss On Disposal Assets Income Statement Subtotal | 28 996 | 34 859 | 25 972 | 41 150 | 3 765 | 190 092 | 107 198 | 148 649 |
Gain Loss On Disposals Property Plant Equipment | 28 996 | 34 859 | 25 972 | 41 150 | 3 765 | 190 092 | 107 198 | 148 649 |
Government Grants Payable | 24 164 | 24 164 | 24 164 | | | | | |
Gross Profit Loss | 2 062 718 | 2 410 655 | 2 311 938 | 2 209 846 | 1 906 075 | 2 768 300 | 2 944 673 | 3 237 023 |
Income From Related Parties | 15 684 | 36 567 | 168 492 | 58 843 | 57 280 | 277 564 | 1 026 114 | 945 540 |
Income Taxes Paid Refund Classified As Operating Activities | -77 022 | -143 374 | -148 972 | -123 656 | -98 020 | -95 895 | -8 198 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | 162 041 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -131 650 | 356 831 | -456 058 | 396 375 | 870 381 | 166 381 | 160 662 | 111 557 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 7 812 | -43 496 | |
Increase Decrease In Property Plant Equipment | | 575 680 | 41 000 | 180 065 | 538 668 | 451 600 | 1 268 283 | 426 875 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -4 371 | 78 511 | -33 084 | -19 044 | 6 659 | 3 648 | -594 | -38 997 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 728 208 | 810 885 | 779 767 | 680 422 | 827 945 | 806 157 | 880 114 |
Interest Expense On Bank Loans Similar Borrowings | 3 086 | 1 954 | | | | | 5 062 | 15 175 |
Interest Expense On Bank Overdrafts | 10 613 | 8 139 | 3 979 | 7 727 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 44 193 | 68 117 | 45 597 | 57 385 | 53 994 | 47 315 | 54 701 | 100 253 |
Interest Paid Classified As Operating Activities | -26 525 | -22 877 | -23 831 | -7 727 | | | -5 062 | -15 175 |
Interest Payable Similar Charges Finance Costs | 70 718 | 90 994 | 69 428 | 65 112 | 53 994 | 47 315 | 59 763 | 115 428 |
Loans Owed By Related Parties | 7 842 | 31 837 | 189 661 | 16 257 | 16 257 | 1 149 739 | 1 151 295 | 1 145 032 |
Loans Owed To Related Parties | -63 720 | -33 806 | -193 914 | -19 951 | -6 650 | -6 650 | -13 301 | -6 650 |
Merchandise | 5 917 | 84 428 | 51 344 | 32 300 | | | | |
Net Cash Flows From Used In Financing Activities | 382 846 | 326 289 | 74 180 | 859 191 | 578 666 | 632 882 | 1 398 803 | 1 679 075 |
Net Cash Flows From Used In Investing Activities | 494 843 | 661 537 | 928 159 | -41 941 | 353 015 | 16 804 | 213 593 | 260 178 |
Net Cash Flows From Used In Operating Activities | -746 039 | -1 344 657 | -546 281 | -1 213 625 | -1 802 062 | -816 067 | -1 773 058 | -2 050 810 |
Net Cash Generated From Operations | -893 779 | -1 579 025 | -764 681 | -1 402 393 | -1 954 076 | -959 277 | -1 841 019 | -2 166 238 |
Net Current Assets Liabilities | -175 124 | -4 212 | 110 529 | 905 792 | 827 846 | 1 686 198 | 1 981 129 | 2 004 995 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -39 324 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 603 493 | 625 412 | 482 661 | 480 750 | 290 584 | 1 171 820 | 1 374 311 | 1 560 196 |
Other Comprehensive Income Expense Net Tax | | | 291 002 | | | | | |
Other Creditors | 26 660 | 28 150 | 67 615 | 90 193 | 93 487 | 134 479 | 106 008 | 91 192 |
Other Deferred Tax Expense Credit | -49 151 | -41 569 | -43 453 | -25 437 | 95 710 | 239 026 | 325 106 | 108 831 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 39 324 |
Other Operating Income Format1 | 12 000 | | | 24 164 | 335 909 | 29 893 | -198 | 75 315 |
Other Taxation Social Security Payable | 27 876 | 46 634 | 42 179 | 34 719 | 44 671 | 43 218 | 55 565 | 49 120 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -606 380 | -621 172 | -541 840 | -648 543 | -415 064 | -771 338 | -979 106 | -993 075 |
Payments To Related Parties | 275 552 | 470 865 | 416 888 | 66 504 | 66 504 | 66 504 | 67 204 | 66 500 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 11 110 | 14 568 | 23 886 | 31 316 | 33 429 | 47 462 | 34 840 | 36 236 |
Prepayments Accrued Income | 117 126 | 162 866 | 217 270 | 208 072 | 202 011 | 195 210 | 220 197 | 269 507 |
Proceeds From Sales Property Plant Equipment | -29 000 | -109 424 | -27 456 | -119 500 | -4 545 | -225 548 | -142 450 | -214 645 |
Profit Loss | 434 166 | 427 015 | 333 030 | 334 078 | 188 151 | 825 973 | 1 032 938 | 1 123 144 |
Profit Loss On Ordinary Activities Before Tax | 532 775 | 534 418 | 413 233 | 415 638 | 236 590 | 1 124 505 | 1 314 548 | 1 484 092 |
Property Plant Equipment Gross Cost | 4 748 326 | 5 109 865 | 6 175 416 | 5 726 590 | 6 701 364 | 7 033 836 | 8 099 925 | 8 221 999 |
Provisions | 224 244 | 182 675 | 139 222 | 113 785 | 209 495 | 448 521 | 773 627 | 882 458 |
Provisions For Liabilities Balance Sheet Subtotal | 224 244 | 182 675 | 139 222 | 113 785 | 209 495 | 448 521 | 773 627 | 882 458 |
Purchase Property Plant Equipment | -523 843 | -770 961 | -955 615 | -77 559 | -357 560 | -242 352 | -356 043 | -514 147 |
Raw Materials | | | | 32 300 | 38 959 | 42 607 | 42 013 | 3 016 |
Recoverable Value-added Tax | | | | | | | 7 817 | |
Repayments Borrowings Classified As Financing Activities | -25 933 | -55 355 | | | | -12 325 | -49 564 | -52 933 |
Social Security Costs | 166 097 | 210 774 | 193 442 | 181 921 | 174 801 | 182 008 | 187 536 | 218 010 |
Staff Costs Employee Benefits Expense | 2 000 055 | 2 925 346 | 2 605 347 | 2 086 456 | 2 094 525 | 2 088 136 | 2 368 802 | 2 417 367 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 8 838 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 36 118 | 20 368 | 34 206 |
Tax Expense Credit Applicable Tax Rate | 106 555 | 101 539 | 78 514 | 78 971 | 44 952 | 213 656 | 249 764 | 341 504 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 37 494 | 41 569 | 43 453 | 25 437 | -94 994 | -131 441 | -238 378 | -48 400 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 711 | 3 309 | 1 689 | 2 589 | 2 771 | 5 597 | 1 684 | 2 057 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 98 609 | 107 403 | 80 203 | 81 560 | 48 439 | 298 532 | 281 610 | 360 948 |
Total Additions Including From Business Combinations Property Plant Equipment | | 770 961 | 955 615 | 347 059 | 1 005 828 | 1 285 300 | 1 986 275 | 1 246 432 |
Total Assets Less Current Liabilities | 2 227 937 | 2 367 037 | 2 916 026 | 2 909 229 | 3 155 909 | 4 436 160 | 5 875 957 | 6 200 145 |
Total Borrowings | 1 081 085 | 1 118 897 | 1 468 122 | 1 064 915 | | | | |
Total Current Tax Expense Credit | | | | | -47 271 | 59 506 | -43 496 | 252 117 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 291 002 | | | | | |
Total Operating Lease Payments | | | | 66 504 | 66 504 | 66 504 | 67 204 | 67 204 |
Trade Creditors Trade Payables | 2 110 083 | 3 244 597 | 2 313 718 | 1 665 371 | 2 266 456 | 2 004 644 | 1 853 676 | 1 571 409 |
Trade Debtors Trade Receivables | 2 291 699 | 2 673 802 | 2 533 671 | 2 589 333 | 2 438 125 | 1 917 889 | 2 082 641 | 1 835 372 |
Turnover Revenue | 13 821 134 | 17 405 063 | 14 724 309 | 11 422 359 | 10 741 041 | 12 931 244 | 14 713 724 | 14 689 916 |
Wages Salaries | 1 822 848 | 2 700 004 | 2 388 019 | 1 873 219 | 1 886 295 | 1 858 666 | 2 146 426 | 2 163 121 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -350 000 | | |