Profit & Loss |
Date of Accounts |
2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 962 | 784 016 | 899 | 429 599 | 639 | 60 896 | 25 200 |
Current Assets | | 7 188 319 | 8 938 942 | 11 413 593 | 9 920 483 | 7 944 121 | 9 249 269 | 10 043 008 |
Debtors | | 3 573 975 | 4 933 022 | 6 665 752 | 5 252 596 | 3 033 647 | 3 650 470 | 3 298 690 |
Net Assets Liabilities | 68 112 | 5 836 843 | 6 138 366 | 6 271 368 | 6 552 542 | 4 911 054 | 5 798 535 | 5 700 468 |
Other Debtors | | 3 617 | | 30 000 | | 1 628 | 140 511 | 79 592 |
Property Plant Equipment | | 3 637 956 | 238 309 | 237 917 | 402 515 | 285 834 | 240 998 | 200 817 |
Total Inventories | | 3 613 382 | 3 221 904 | 4 746 942 | 4 238 288 | 4 909 835 | 5 537 903 | 6 719 118 |
|
Other Financial Data |
Audit Fees Expenses | | 8 950 | 9 170 | 9 170 | 15 335 | 18 310 | 16 295 | 20 009 |
Fees For Non-audit Services | | 8 549 | 6 731 | 16 490 | 11 134 | 13 297 | | |
Amount Specific Advance Or Credit Directors | 7 322 | 3 089 | 475 937 | 3 177 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | 88 084 | 648 237 | 135 240 | 316 599 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 77 673 | 175 389 | 608 000 | 316 599 | | | |
Company Contributions To Money Purchase Plans Directors | | 4 043 | 4 215 | 4 499 | 4 840 | 6 329 | 6 467 | 6 507 |
Director Remuneration | | 116 657 | 179 915 | 196 455 | 136 363 | 212 331 | 183 671 | 247 605 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
Dividend Recommended By Directors | | | | | | | | 361 332 |
Accrued Liabilities Deferred Income | | 355 096 | 279 301 | 530 111 | 493 962 | 278 995 | 438 612 | 337 319 |
Accumulated Amortisation Impairment Intangible Assets | | 458 | 5 875 | 10 275 | 14 675 | 19 075 | 22 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 729 781 | 782 626 | 812 733 | 845 579 | 849 278 | 895 477 | 603 528 |
Additional Provisions Increase From New Provisions Recognised | | | | 52 | 33 048 | 31 231 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -39 083 | | | | | -12 505 |
Administrative Expenses | | 1 707 307 | 1 622 404 | 1 745 483 | 1 804 388 | 2 751 777 | 2 032 130 | 2 004 141 |
Amortisation Expense Intangible Assets | | 458 | 5 417 | 4 400 | 4 400 | 4 400 | | |
Amounts Owed By Group Undertakings | | | 264 114 | 735 542 | 744 539 | | 489 713 | 263 177 |
Amounts Owed To Group Undertakings | | | 959 | 24 | 252 | 170 | 179 | 184 |
Applicable Tax Rate | | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 74 | 69 | 65 | 61 | 56 | 45 | 44 |
Bank Borrowings Overdrafts | | 486 779 | | 104 189 | | 626 024 | 238 745 | 2 007 826 |
Bank Overdrafts | | 486 779 | | 104 189 | | 626 024 | 238 745 | 2 007 826 |
Cash Cash Equivalents Cash Flow Value | | -485 817 | 784 016 | -103 290 | | -625 385 | | |
Comprehensive Income Expense | | 372 570 | 494 524 | 260 045 | 490 536 | -1 260 915 | | |
Corporation Tax Payable | | 86 371 | 120 310 | 55 983 | 156 543 | | 190 826 | 31 899 |
Corporation Tax Recoverable | | | | | | 49 907 | | |
Cost Sales | | 18 812 012 | 17 562 198 | 17 452 922 | 16 147 427 | 13 941 134 | 13 326 498 | 12 402 589 |
Creditors | | 1 991 731 | 48 732 | 82 581 | 111 046 | 60 273 | 62 153 | 58 707 |
Current Tax For Period | | 86 371 | 120 310 | 55 983 | 156 543 | -49 907 | 190 826 | 31 899 |
Depreciation Amortisation Expense | | 167 725 | 149 025 | 162 106 | 295 152 | 212 364 | | |
Depreciation Expense Property Plant Equipment | | 124 705 | 73 506 | 59 936 | 161 943 | 114 364 | 63 421 | 48 047 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 90 763 | 127 599 | 257 907 | 204 265 | | 419 129 |
Disposals Property Plant Equipment | | | 3 458 752 | 157 113 | 272 907 | 275 741 | | 468 596 |
Dividends Paid | | 77 535 | 193 001 | 127 043 | 209 362 | 380 573 | 328 045 | 361 332 |
Dividends Paid Classified As Financing Activities | | -77 535 | -193 001 | -127 043 | -209 362 | -380 573 | | |
Dividends Paid On Shares Interim | | 77 535 | 193 001 | 127 043 | 209 362 | 380 573 | 328 045 | 361 332 |
Finance Lease Liabilities Present Value Total | | 63 615 | 48 732 | 82 581 | 111 046 | 60 273 | 61 916 | 82 812 |
Finished Goods | | 3 016 653 | 2 626 787 | 4 201 261 | 3 692 034 | 4 320 917 | 5 000 399 | 6 164 288 |
Fixed Assets | | 3 648 498 | 254 434 | 249 642 | 409 840 | 288 759 | 240 998 | 200 817 |
Further Item Interest Expense Component Total Interest Expense | | 49 226 | 13 686 | | | | | |
Further Item Operating Income Component Total Other Operating Income | | 13 524 | 10 143 | 4 508 | | | | |
Further Operating Expense Item Component Total Operating Expenses | | 16 198 938 | 15 189 557 | 18 901 | 13 729 908 | 11 401 344 | -80 076 | -100 526 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -18 841 | -758 | 3 216 | 45 861 | -15 476 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -963 921 | 643 473 | 2 317 988 | -1 662 739 | -958 337 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 272 462 | -686 199 | -2 205 490 | 1 409 979 | 2 268 856 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | 11 351 | 63 428 | 62 511 | 34 782 | 12 064 | | |
Gain Loss On Disposals Property Plant Equipment | | 11 351 | 63 428 | 62 511 | 34 782 | 12 064 | 35 958 | 200 440 |
Gross Profit Loss | | 2 205 107 | 2 247 894 | 2 035 578 | 2 417 027 | 1 414 691 | 2 891 455 | 2 250 854 |
Income Taxes Paid Refund Classified As Operating Activities | | -221 620 | -86 371 | -120 310 | -55 828 | -156 324 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -939 999 | 1 269 833 | -887 306 | 532 889 | -1 054 984 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -1 994 | | | -155 | -219 | -662 | |
Increase Decrease In Property Plant Equipment | | | 9 450 | 15 969 | 15 038 | 63 945 | | 97 074 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 366 467 | -391 478 | 1 525 038 | -508 654 | 671 547 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 5 417 | 4 400 | 4 400 | 4 400 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 143 608 | 157 706 | 290 753 | 207 964 | | 127 180 |
Intangible Assets | | 10 542 | 16 125 | 11 725 | 7 325 | 2 925 | | |
Intangible Assets Gross Cost | | 11 000 | 22 000 | 22 000 | 22 000 | | 22 000 | |
Interest Expense On Bank Overdrafts | | 44 197 | 25 957 | 21 502 | 26 155 | 23 694 | 962 | 52 782 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 6 798 | 6 284 | 5 424 | 9 243 | 9 576 | 4 750 | 9 036 |
Interest Paid Classified As Operating Activities | | -18 027 | -57 279 | -20 657 | -28 744 | -23 694 | | |
Interest Payable Similar Charges Finance Costs | | 44 205 | 45 927 | 26 926 | 35 398 | 33 270 | 5 712 | 61 818 |
Loans Owed By Related Parties | | | 1 756 824 | 1 795 002 | 1 840 344 | 1 777 683 | 1 756 824 | 483 186 |
Net Cash Flows From Used In Financing Activities | | -10 808 | 2 792 992 | -189 332 | 338 938 | 420 228 | | |
Net Cash Flows From Used In Investing Activities | | 316 380 | -3 181 860 | -41 957 | 265 890 | 17 274 | | |
Net Cash Flows From Used In Operating Activities | | 634 427 | -880 965 | 1 118 595 | -1 137 717 | 617 482 | | |
Net Cash Generated From Operations | | 387 982 | -1 030 899 | 972 204 | -1 231 532 | 427 888 | | |
Net Current Assets Liabilities | | 4 279 546 | 5 974 016 | 6 150 087 | 6 332 474 | 4 771 905 | 5 674 035 | 5 595 790 |
Net Interest Received Paid Classified As Investing Activities | | -24 | | | | | | |
Number Shares Issued Fully Paid | | | 17 000 | 17 000 | 17 000 | 17 000 | | 17 000 |
Operating Profit Loss | | 511 324 | 635 633 | 340 689 | 715 370 | -1 298 391 | 1 093 810 | 352 574 |
Other Creditors | | 83 602 | 74 462 | 65 645 | 62 858 | 57 698 | 79 591 | 103 243 |
Other Deferred Tax Expense Credit | | 10 196 | -19 035 | 4 376 | 33 048 | -20 620 | 13 477 | -4 408 |
Other Interest Receivable Similar Income Finance Income | | 24 | 6 093 | 6 641 | | | | |
Other Operating Income Format1 | | 13 524 | 10 143 | 50 594 | 102 731 | 38 695 | 234 485 | 105 861 |
Other Remaining Borrowings | | 2 094 388 | | | | | | |
Other Taxation Social Security Payable | | 35 043 | 32 047 | 31 763 | 35 359 | 32 005 | 28 327 | 28 738 |
Par Value Share | | | 1 | 1 | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -28 577 | -72 234 | -97 573 | -101 649 | -119 302 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 19 523 | 20 532 | 20 013 | 27 246 | 30 909 | 34 801 | 28 643 |
Prepayments Accrued Income | | 159 731 | 146 507 | 258 586 | 253 530 | 254 555 | 138 379 | 207 959 |
Proceeds From Borrowings Classified As Financing Activities | | -500 000 | | | | | | |
Proceeds From Sales Property Plant Equipment | | -16 001 | -3 231 417 | -92 025 | -49 782 | -22 917 | | |
Profit Loss | | 372 570 | 494 524 | 260 045 | 490 536 | -1 260 915 | 884 457 | 263 265 |
Profit Loss On Ordinary Activities Before Tax | | 467 143 | 595 799 | 320 404 | 679 972 | -1 331 661 | 1 088 098 | 290 756 |
Property Plant Equipment Gross Cost | | 4 367 737 | 1 020 935 | 1 050 650 | 1 248 094 | 1 135 112 | 1 136 475 | 804 345 |
Provisions | | 54 310 | 41 352 | 45 780 | 78 726 | 89 337 | 54 345 | 37 432 |
Provisions For Liabilities Balance Sheet Subtotal | 17 028 | 99 470 | 41 352 | 45 780 | 78 726 | 89 337 | 54 345 | 37 432 |
Purchase Intangible Assets | | -11 000 | -11 000 | | | | | |
Purchase Property Plant Equipment | | -321 405 | -38 557 | -50 068 | -315 672 | -40 191 | | |
Raw Materials | | 596 729 | 595 117 | 545 681 | 546 254 | 588 918 | 537 504 | 554 830 |
Repayments Borrowings Classified As Financing Activities | | -205 611 | -2 094 388 | | | | | |
Social Security Costs | | 144 999 | 135 832 | 141 646 | 142 997 | 154 711 | 124 213 | 141 190 |
Staff Costs Employee Benefits Expense | | 1 695 125 | 1 589 540 | 1 605 935 | 1 590 876 | 1 629 375 | 1 359 397 | 1 423 432 |
Tax Decrease From Utilisation Tax Losses | | | | | | -11 036 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 12 686 | 11 877 | | | | |
Tax Expense Credit Applicable Tax Rate | | 93 429 | 119 160 | 60 877 | 129 195 | -253 016 | 206 739 | 55 244 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 18 892 | 11 420 | 5 280 | 23 949 | 26 661 | -3 078 | -30 382 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 072 | 409 | 743 | 3 399 | 165 403 | 642 | 2 641 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 94 573 | 101 275 | 60 359 | 189 436 | -70 746 | 203 641 | 27 491 |
Total Additions Including From Business Combinations Intangible Assets | | | 11 000 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 111 950 | 186 828 | 470 351 | 162 759 | | 136 466 |
Total Assets Less Current Liabilities | 85 140 | 7 928 044 | 6 228 450 | 6 399 729 | 6 742 314 | 5 060 664 | 5 915 033 | 5 796 607 |
Total Borrowings | | 2 703 402 | 123 394 | 266 770 | 215 611 | 784 278 | 362 814 | 2 149 345 |
Total Current Tax Expense Credit | | 84 377 | 120 310 | 55 983 | 156 388 | -50 126 | 190 164 | 31 899 |
Total Operating Lease Payments | | 29 073 | 18 246 | 8 399 | 8 199 | 9 410 | 12 612 | 12 447 |
Trade Creditors Trade Payables | | 1 432 833 | 1 170 230 | 2 019 353 | 1 441 844 | 1 899 691 | 2 178 314 | 1 724 015 |
Trade Debtors Trade Receivables | | 1 650 714 | 1 438 111 | 1 828 016 | 1 401 313 | 948 611 | 1 125 043 | 991 138 |
Turnover Revenue | | 21 017 119 | 19 810 092 | 19 488 500 | 18 564 454 | 15 355 825 | 16 217 953 | 14 653 443 |
Wages Salaries | | 1 530 603 | 1 433 176 | 1 444 276 | 1 420 633 | 1 443 755 | 1 200 383 | 1 253 599 |
Dividend Per Share Interim | | | | | | | | 21 |
Government Grant Income | | | | | | | 72 655 | |