Profit & Loss |
Date of Accounts |
2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 71 733 | 15 556 | 20 277 | 43 096 | 56 814 | 53 180 | 59 537 |
Current Assets | 201 211 | 657 078 | 815 639 | 1 537 782 | 2 128 952 | 2 603 373 | 106 866 |
Debtors | 129 478 | 641 522 | 795 362 | 1 494 686 | 2 072 138 | 2 550 193 | 47 329 |
Net Assets Liabilities | 1 360 301 | 2 044 179 | 2 409 869 | 2 966 084 | 3 484 771 | 3 699 478 | 834 470 |
Other Debtors | 4 400 | 136 516 | 500 | 500 | 500 | 500 | |
Property Plant Equipment | 1 434 920 | 2 043 152 | 1 983 933 | 1 757 096 | 2 033 028 | 2 137 593 | |
|
Other Financial Data |
Audit Fees Expenses | 30 207 | 11 650 | 33 000 | 24 294 | 15 000 | 10 000 | 27 750 |
Amount Specific Advance Or Credit Directors | | | 9 000 | 9 000 | 9 000 | 14 787 | 14 787 |
Director Remuneration | 87 450 | 40 769 | 133 223 | 41 613 | 42 154 | 25 308 | 49 727 |
Dividend Recommended By Directors | | | | | | | 3 056 101 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 1 000 | | |
Accrued Liabilities | 6 000 | 16 000 | 17 641 | 16 365 | 158 076 | 22 500 | 48 000 |
Accumulated Amortisation Impairment Intangible Assets | 285 057 | 285 057 | 285 057 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 548 851 | 1 799 125 | 2 070 653 | 1 754 047 | 1 864 511 | 2 037 829 | 38 359 |
Additional Provisions Increase From New Provisions Recognised | | | | | 183 847 | 34 829 | -5 564 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 9 797 | | -586 | | | |
Administrative Expenses | | | | 795 120 | 769 774 | 412 657 | 1 101 953 |
Amounts Owed By Group Undertakings | 1 269 | 383 112 | 678 426 | 1 383 505 | | 2 502 622 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 113 | 118 | 154 | 157 | 6 | 7 | 8 |
Bank Borrowings | 25 392 | | | | | | |
Bank Borrowings Overdrafts | 6 233 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 43 096 | 56 814 | 53 180 | |
Comprehensive Income Expense | 898 238 | 814 678 | 376 890 | 576 215 | 518 687 | 214 717 | 250 416 |
Corporation Tax Payable | 217 297 | 182 809 | 78 318 | 135 794 | 8 360 | 41 204 | 99 007 |
Cost Sales | | | | 618 621 | 607 267 | 266 924 | 717 002 |
Creditors | 149 221 | 428 838 | 282 008 | 158 169 | 294 393 | 287 275 | 668 326 |
Current Tax For Period | 570 190 | 500 613 | 396 061 | 339 619 | 8 360 | 32 845 | 65 388 |
Depreciation Amortisation Expense | | | | 354 963 | 357 320 | 173 319 | 339 970 |
Depreciation Expense Property Plant Equipment | 139 745 | 163 495 | 164 763 | 174 617 | 195 459 | 100 944 | 222 043 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 141 172 | 129 388 | 671 569 | 246 855 | | 62 101 |
Disposals Investment Property Fair Value Model | | | | | | | 280 000 |
Disposals Property Plant Equipment | | 199 445 | 279 895 | 785 930 | 346 750 | | 71 350 |
Dividends Paid | 181 800 | 130 800 | 11 200 | 20 000 | | | 3 056 101 |
Dividends Paid Classified As Financing Activities | | | | -20 000 | | | -3 056 101 |
Dividends Paid On Shares | 181 800 | 130 800 | 11 200 | | | | |
Dividends Paid On Shares Final | 10 000 | 30 800 | 11 200 | 20 000 | | | |
Dividends Paid On Shares Interim | | | | | | | 3 056 101 |
Finance Lease Liabilities Present Value Total | 142 988 | 428 838 | 282 008 | 270 311 | 299 288 | 298 804 | 195 493 |
Fixed Assets | 2 059 920 | 2 668 152 | 2 608 933 | 2 382 096 | 2 688 028 | 2 417 593 | 2 022 787 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | -79 990 | 1 000 |
Further Item Interest Expense Component Total Interest Expense | | 303 | 2 527 | 7 462 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | -375 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 21 914 | 157 801 | -61 792 | 30 763 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 5 755 | 274 | 63 336 | 242 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -18 602 | -895 | | -55 331 |
Gain Loss On Disposals Property Plant Equipment | 11 277 | 29 818 | 2 659 | -18 602 | -895 | | -55 331 |
Gross Profit Loss | | | | 1 493 362 | 1 505 805 | 783 947 | 1 382 998 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -78 518 | -135 794 | 21 | -9 024 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 22 819 | 13 718 | -3 634 | 6 357 |
Increase Decrease In Property Plant Equipment | | 529 400 | 175 700 | 220 286 | 529 500 | 198 656 | 227 474 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 391 446 | 400 916 | 354 963 | 357 319 | 173 318 | 64 854 |
Intangible Assets Gross Cost | 285 057 | 285 057 | 285 057 | | | | |
Interest Expense On Bank Loans Similar Borrowings | 1 166 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 21 916 | 32 492 | 25 718 | 19 014 | 25 137 | 8 931 | 28 688 |
Interest Payable Similar Charges Finance Costs | 23 082 | 32 895 | 28 245 | 19 014 | 25 137 | 8 931 | 28 688 |
Investment Property | 250 000 | 250 000 | 250 000 | 250 000 | 280 000 | 280 000 | |
Investment Property Fair Value Model | | | | | | 280 000 | |
Investments Fixed Assets | 375 000 | 375 000 | 375 000 | 375 000 | 375 000 | | |
Investments In Group Undertakings | 375 000 | 375 000 | 375 000 | 375 000 | | | |
Issue Equity Instruments | 1 000 | | | | | -10 | -1 000 |
Net Assets Liabilities Subsidiaries | -3 558 652 | -4 827 840 | -5 389 959 | -6 198 064 | | | |
Net Cash Flows From Used In Financing Activities | | | | 864 791 | 413 527 | 96 602 | 3 165 408 |
Net Cash Flows From Used In Investing Activities | | | | 146 728 | 634 145 | 444 275 | -2 502 126 |
Net Cash Flows From Used In Operating Activities | | | | -1 034 338 | -1 061 390 | -537 243 | -669 639 |
Net Cash Generated From Operations | | | | -1 131 870 | -1 222 321 | -546 153 | -707 351 |
Net Current Assets Liabilities | -392 106 | -27 046 | 301 782 | 960 409 | 1 493 235 | 2 006 088 | -561 460 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 45 |
Operating Profit Loss | | | | 730 636 | 736 031 | 371 290 | 281 045 |
Other Comprehensive Income Expense Net Tax | | | | | | -79 990 | 1 000 |
Other Creditors | 30 247 | | | | 3 456 | 92 457 | 92 456 |
Other Deferred Tax Expense Credit | 8 804 | 7 186 | 45 425 | -587 | 183 847 | 34 829 | -5 564 |
Other Taxation Social Security Payable | 8 767 | 12 194 | 11 665 | 5 068 | 6 353 | 7 379 | 16 807 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -139 713 | 165 201 | -7 602 | -109 307 |
Payments To Redeem Own Shares | | | | | | -80 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 31 852 | 33 721 | 78 315 | 4 495 | 4 251 | 2 356 | 7 794 |
Percentage Class Share Held In Subsidiary | | 60 | 60 | 47 | | | |
Prepayments | 70 189 | 65 539 | 61 449 | 57 061 | 87 372 | 39 636 | 47 329 |
Proceeds From Sales Investment Properties | | | | | | | -208 259 |
Proceeds From Sales Property Plant Equipment | | | | -95 759 | -99 000 | | -35 310 |
Profit Loss | 1 533 023 | 814 678 | 1 412 381 | 576 215 | 518 687 | 294 707 | 191 093 |
Profit Loss On Ordinary Activities Before Tax | 2 112 017 | 2 581 817 | 2 026 843 | 2 195 900 | 710 894 | 362 359 | 252 357 |
Profit Loss Subsidiaries | 634 785 | 1 252 910 | 1 035 491 | 1 235 587 | | | |
Property Plant Equipment Gross Cost | 2 983 771 | 3 842 277 | 4 054 586 | 3 511 143 | 3 897 539 | 4 175 422 | 3 305 794 |
Provisions | 158 292 | 168 089 | 218 838 | 218 252 | 402 099 | 436 928 | 431 364 |
Provisions For Liabilities Balance Sheet Subtotal | 158 292 | 168 089 | 218 838 | 218 252 | 402 099 | 436 928 | 431 364 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | 541 392 | -2 502 622 |
Purchase Property Plant Equipment | | | | -242 487 | -733 145 | -277 883 | -244 065 |
Social Security Costs | 397 364 | 437 399 | 471 962 | 496 328 | 36 624 | 20 095 | 40 545 |
Staff Costs Employee Benefits Expense | 4 844 010 | 5 010 812 | 5 718 778 | 5 403 070 | 368 373 | 196 839 | 392 932 |
Tax Expense Credit Applicable Tax Rate | 401 283 | 490 545 | 385 100 | 135 208 | 135 070 | 68 848 | 50 471 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 14 917 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 20 073 | 25 374 | 29 037 | 3 978 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 578 994 | 514 230 | 614 462 | 135 407 | 192 207 | 67 652 | 61 264 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 057 951 | 492 204 | 242 487 | 733 145 | 277 883 | 244 065 |
Total Assets Less Current Liabilities | 1 667 814 | 2 641 106 | 2 910 715 | 3 342 505 | 4 181 263 | 4 423 681 | 1 461 327 |
Total Current Tax Expense Credit | 570 190 | 507 044 | 569 037 | 339 619 | 8 360 | 32 823 | 66 828 |
Trade Creditors Trade Payables | 75 818 | 46 571 | 29 138 | 54 531 | 100 988 | 67 208 | 79 784 |
Trade Debtors Trade Receivables | | 2 735 | 1 366 | | 23 035 | 7 435 | |
Turnover Revenue | | | | 2 111 983 | 2 113 072 | 1 050 871 | 2 100 000 |
Wages Salaries | 4 414 794 | 4 539 692 | 5 168 501 | 4 807 140 | 327 498 | 174 388 | 344 593 |
Investments In Joint Ventures | | | | 375 000 | 375 000 | | |
Net Assets Liabilities Associates | | | | -5 355 537 | -6 051 845 | | |
Other Operating Income Format1 | | | | 32 394 | | | |
Percentage Class Share Held In Associate | | | | | 47 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | 705 078 | 577 728 | | |
Profit Loss From Continuing Operations Associates | | | | 1 040 316 | 1 080 030 | | |
Total Operating Lease Payments | | | | 10 000 | | | |