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 | 2021-11-30 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 85 759 | 78 634 | 102 853 | 115 222 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 59 629 | 78 742 | 53 072 | 43 231 | 320 097 | 142 043 | 181 362 |
Current Assets | 249 871 | 262 557 | 252 714 | 281 783 | 337 453 | 325 434 | 338 189 | 609 770 | | |
Debtors | 80 374 | 86 206 | 99 814 | 89 164 | 102 753 | 111 571 | 118 811 | 120 846 | 140 158 | 160 136 |
Net Assets Liabilities | | | | 115 222 | 92 072 | 100 019 | 91 460 | 137 101 | 129 342 | 202 719 |
Other Debtors | 5 929 | 911 | | 934 | 1 890 | 1 344 | 1 400 | 5 990 | 1 442 | 1 441 |
Property Plant Equipment | | | | 267 215 | 255 434 | 250 522 | 247 442 | 244 899 | 244 676 | 250 027 |
Total Inventories | | | | 132 990 | 155 958 | 160 791 | 176 147 | 168 827 | 149 580 | 170 400 |
Cash Bank In Hand | 69 619 | 71 862 | 48 150 | 59 629 | | | | | | |
Intangible Fixed Assets | 21 996 | 19 552 | 17 108 | 14 664 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 85 759 | 78 634 | 102 853 | 115 222 | | | | | | |
Stocks Inventory | 99 878 | 104 489 | 104 750 | 132 990 | | | | | | |
Tangible Fixed Assets | 25 268 | 126 310 | 208 984 | 373 750 | | | | | | |
Trade Debtors | 74 445 | 85 295 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 85 659 | 78 534 | 102 753 | 115 122 | | | | | | |
Shareholder Funds | 85 759 | 78 634 | 102 853 | 115 222 | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | 35 336 | 40 224 | 45 112 | 50 000 | 50 000 | 50 000 | 50 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 88 409 | 100 714 | 106 641 | 118 119 | 129 055 | 141 717 | 153 808 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 524 | 6 615 | 8 398 | 8 393 | | |
Average Number Employees During Period | | | | 13 | 13 | 12 | 13 | 15 | 16 | 15 |
Bank Borrowings | | | | 77 218 | 66 724 | 56 516 | 112 713 | 229 652 | | |
Bank Borrowings Overdrafts | | 95 793 | | | | | | 229 652 | 156 979 | 109 548 |
Cash On Hand | | | | | | | | 320 097 | 142 043 | 181 362 |
Corporation Tax Payable | | | | | | | | 25 079 | 12 222 | 29 874 |
Creditors | | | | 318 155 | 333 479 | 286 586 | 290 188 | 424 899 | 156 979 | 119 457 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -5 200 | | | | -1 679 |
Disposals Property Plant Equipment | | | | | | -5 600 | | | | -2 696 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 9 909 |
Financial Commitments Other Than Capital Commitments | | | | 3 432 | 3 432 | 3 432 | 5 847 | 6 589 | | |
Finished Goods | | | | 132 990 | 155 958 | 160 791 | 176 147 | 168 827 | | |
Fixed Assets | 47 264 | 145 862 | 226 092 | 388 414 | 371 745 | 361 945 | 353 977 | 351 434 | | |
Further Item Creditors Component Total Creditors | | | | 35 418 | 23 375 | 12 193 | 20 889 | 21 734 | | |
Government Grant Income | | | | | | | | 85 759 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 4 888 | 4 888 | 4 888 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 12 305 | 11 127 | 11 478 | 10 936 | 12 662 | 13 770 |
Intangible Assets | | | | 14 664 | 9 776 | 4 888 | | | | |
Intangible Assets Gross Cost | | | | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 |
Investment Property | | | | 106 535 | 106 535 | 106 535 | 106 535 | 106 535 | 106 535 | 106 535 |
Investment Property Fair Value Model | | | | 106 535 | 106 535 | 106 535 | 106 535 | | | |
Net Current Assets Liabilities | 40 664 | 30 568 | 23 521 | 50 576 | 57 972 | 28 740 | 32 523 | 215 836 | | |
Other Creditors | | | | 96 261 | 118 274 | 130 363 | 125 676 | 133 213 | 250 869 | 243 343 |
Other Provisions Balance Sheet Subtotal | | | | | | | | 5 270 | 5 208 | 10 592 |
Other Remaining Borrowings | | | | 240 937 | 266 755 | 230 070 | 177 475 | 195 247 | | |
Other Taxation Payable | | | | | | | | 40 170 | 28 463 | 29 484 |
Property Plant Equipment Gross Cost | | | | 355 624 | 356 148 | 357 163 | 365 561 | 373 954 | 386 393 | 403 835 |
Provisions | | | | | | | | 5 270 | 5 208 | 10 592 |
Taxation Social Security Payable | | | | 8 794 | 13 533 | 16 650 | 20 597 | 40 170 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 12 439 | 20 138 |
Total Assets Less Current Liabilities | 87 928 | 176 430 | 249 613 | 438 990 | 429 717 | 390 685 | 386 500 | 567 270 | | |
Total Borrowings | | | | 318 155 | 333 479 | 286 586 | 290 188 | 424 899 | | |
Trade Creditors Trade Payables | | | | 106 066 | 127 120 | 126 715 | 125 617 | 154 391 | 163 115 | 188 747 |
Trade Debtors Trade Receivables | | | | 88 230 | 100 863 | 110 227 | 117 411 | 114 856 | 138 716 | 158 695 |
Useful Life Intangible Assets Years | | | | | | | | | 10 | 10 |
Useful Life Property Plant Equipment Years | | | | | | | | | 4 | 4 |
Director Remuneration | 17 145 | 17 059 | | | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | | | | | | | | |
Administrative Expenses | 103 039 | | | | | | | | | |
Amortisation Intangible Assets Expense | 2 444 | | | | | | | | | |
Amount Due From To Related Party | | -80 757 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | 9 571 | 1 318 | | | | | | | | |
Corporation Tax Due Within One Year | 7 009 | 9 453 | | | | | | | | |
Cost Sales | 601 773 | | | | | | | | | |
Creditors Due After One Year | | 95 793 | 145 311 | 318 155 | | | | | | |
Creditors Due Within One Year | 209 207 | 231 989 | 229 193 | 231 207 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 8 645 | | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 2 169 | 2 003 | | | | | | | | |
Final Payment | | 11 455 | | | | | | | | |
Gross Profit Loss | 136 792 | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | 1 070 | | | | | | | | | |
Instalment Debts Due After5 Years | | 57 092 | 46 449 | 35 418 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 28 004 | 30 448 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 444 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 50 000 | 50 000 | | | | | | | | |
Interim Payment | 19 493 | 26 667 | | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | | |
Operating Leases Expiring After Five Years | 498 | | | | | | | | | |
Operating Leases Expiring Between Two Five Years | 1 318 | 1 318 | | | | | | | | |
Operating Leases Expiring Within One Year | 7 755 | | | | | | | | | |
Operating Profit Loss | 33 753 | | | | | | | | | |
Other Creditors Due Within One Year | 100 862 | 115 854 | | | | | | | | |
Other Taxation Social Security Within One Year | 6 207 | 14 541 | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | | |
Pension Costs Defined Contribution Scheme | 1 860 | | | | | | | | | |
Profit Loss For Period | 25 674 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 33 753 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -166 | | | | | | | | |
Provisions For Liabilities Charges | 2 169 | 2 003 | 1 449 | 5 613 | | | | | | |
Tangible Fixed Assets Additions | | 1 500 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 123 278 | 231 973 | | | | | | | | |
Tangible Fixed Assets Depreciation | 98 010 | 105 663 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 700 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 8 079 | | | | | | | | | |
Total Dividend Payment | 19 493 | 38 122 | | | | | | | | |
Trade Creditors Within One Year | 95 129 | 83 434 | | | | | | | | |
Turnover Gross Operating Revenue | 738 565 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 7 009 | | | | | | | | | |
Value Shares Allotted | 100 | 100 | 100 | 100 | | | | | | |