Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 | 2024-05-31 |
Currency |
| | | | | | | | | |
Net Worth | 1 000 | 351 728 | 896 613 | 1 002 383 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 435 326 | 406 190 | 380 343 | 666 693 | 479 865 | 744 227 |
Current Assets | 1 000 | 1 526 834 | 1 727 548 | 1 758 131 | 3 833 132 | 6 385 607 | 7 415 026 | 7 698 938 | 8 095 591 | 8 724 523 |
Debtors | 1 000 | 118 562 | 239 675 | 174 834 | 459 196 | 704 831 | 3 930 491 | 2 954 954 | 4 212 974 | 5 338 816 |
Net Assets Liabilities | | | | | 2 486 052 | 3 235 259 | 5 131 684 | 6 256 734 | 6 680 416 | 7 275 834 |
Other Debtors | | | | | 300 044 | 2 637 277 | 3 086 240 | 2 494 648 | 3 784 752 | 4 258 153 |
Property Plant Equipment | | | | | 341 350 | 709 165 | 558 109 | 417 495 | 356 872 | 830 613 |
Total Inventories | | | | | 2 638 566 | 2 637 309 | 3 104 192 | 4 077 291 | | |
Cash Bank In Hand | | 29 301 | 127 684 | 285 851 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 000 | 351 728 | 896 613 | 1 002 383 | | | | | | |
Stocks Inventory | | 1 378 971 | 1 360 189 | 1 297 446 | | | | | | |
Tangible Fixed Assets | | 99 620 | 78 781 | 44 426 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | | 350 728 | 895 613 | 1 001 383 | | | | | | |
Shareholder Funds | 1 000 | 351 728 | 896 613 | 1 002 383 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 9 500 | 9 500 | 12 000 | |
Taxation Compliance Services Fees | | | | | | | 975 | 975 | 900 | |
Accrued Liabilities Deferred Income | | | | | 163 906 | 1 894 029 | 675 989 | 321 541 | 394 616 | 372 234 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 344 501 | 532 684 | 713 768 | 905 889 | 968 211 | 1 152 886 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 565 798 | 108 524 | 74 189 | 363 105 | 658 416 |
Administrative Expenses | | | | | 1 474 443 | 1 731 972 | 1 972 605 | 1 954 346 | 2 835 784 | 2 900 984 |
Average Number Employees During Period | | | | | 110 | 121 | 139 | 148 | 148 | 147 |
Cash Cash Equivalents Cash Flow Value | | | | | 435 326 | 406 190 | 380 343 | 666 693 | 479 865 | 744 227 |
Comprehensive Income Expense | | | | | | 749 207 | 1 896 425 | 1 125 050 | 423 682 | 595 418 |
Corporation Tax Payable | | | | | 68 658 | 273 011 | 373 342 | 152 005 | 16 000 | |
Corporation Tax Recoverable | | | | | | | | | | 64 529 |
Cost Sales | | | | | 10 731 998 | 13 799 964 | 19 844 993 | 18 203 247 | 17 239 601 | 18 114 612 |
Creditors | | | | | 1 150 | 3 803 313 | 2 741 451 | 1 778 699 | 1 671 047 | 2 078 302 |
Current Tax For Period | | | | | 41 903 | 175 740 | 435 000 | 300 272 | 106 000 | 80 579 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 68 100 | | 43 800 | -19 000 | 20 000 | 100 000 |
Depreciation Expense Property Plant Equipment | | | | | 95 575 | 191 449 | 254 856 | 214 803 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 95 575 | 191 449 | 254 856 | 214 803 | 165 575 | 184 675 |
Finance Lease Liabilities Present Value Total | | | | | 1 150 | 999 | | | | |
Finance Lease Payments Owing Minimum Gross | | | | | 4 486 | 999 | | | | |
Finished Goods Goods For Resale | | | | | 2 635 084 | 2 628 141 | 3 104 192 | 4 077 291 | 3 402 752 | 2 641 480 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 920 | | 190 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 93 163 | | 43 800 | -19 000 | -8 431 | 300 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 965 000 | 901 250 | 875 000 | 2 500 000 | 2 509 500 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -23 242 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -506 989 | -1 970 217 | 1 161 194 | 741 415 | -28 353 | -423 255 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -377 064 | 2 582 868 | 588 383 | -975 537 | 1 258 020 | 1 061 313 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 573 217 | -1 257 | 466 883 | 973 099 | -674 539 | -761 272 |
Gain Loss On Disposals Property Plant Equipment | | | | | 4 407 | 1 767 | 40 709 | | | |
Government Grant Income | | | | | | | 33 640 | | | |
Gross Profit Loss | | | | | 1 563 402 | 2 656 919 | 4 083 656 | 3 360 782 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -153 000 | 28 613 | -103 972 | -521 609 | -235 683 | -161 108 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -20 942 | 29 136 | | -286 350 | 186 828 | -264 362 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -230 697 | | -6 322 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 191 449 | 254 856 | 214 803 | 165 575 | 184 675 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 325 | | 163 | | | |
Interest Income On Bank Deposits | | | | | | | | | 11 | 30 512 |
Interest Paid Classified As Operating Activities | | | | | | | | -920 | | -190 |
Interest Payable Similar Charges Finance Costs | | | | | 325 | | 163 | 920 | | 190 |
Interest Received Classified As Investing Activities | | | | | | | | -806 | -144 | -36 810 |
Net Cash Flows From Used In Financing Activities | | | | | 3 162 | 3 487 | | | | |
Net Cash Flows From Used In Investing Activities | | | | | 313 534 | 557 497 | | | | |
Net Cash Flows From Used In Operating Activities | | | | | -337 638 | -531 848 | -38 243 | -359 733 | | |
Net Cash Generated From Operations | | | | | -490 963 | -503 235 | -142 378 | -882 262 | -375 176 | -1 047 266 |
Net Current Assets Liabilities | 1 000 | 253 737 | 818 587 | 957 957 | 2 202 052 | 2 582 294 | 4 673 575 | 5 920 239 | 6 424 544 | 6 646 221 |
Net Finance Income Costs | | | | | | | | 806 | 144 | 36 810 |
Net Interest Paid Received Classified As Operating Activities | | | | | -325 | | -163 | -920 | | |
Operating Profit Loss | | | | | 88 959 | 924 947 | 2 144 691 | 1 406 436 | | |
Other Creditors | | | | | 446 520 | 159 170 | 173 018 | 72 047 | 99 086 | 106 086 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 3 266 | 73 772 | 22 682 | 103 253 | |
Other Disposals Property Plant Equipment | | | | | | 9 800 | 78 496 | 22 682 | 361 406 | |
Other Interest Income | | | | | | | | 806 | 133 | 6 298 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 806 | 144 | 36 810 |
Other Operating Income Format1 | | | | | | | 33 640 | | | |
Other Taxation Social Security Payable | | | | | 167 411 | 712 104 | 482 267 | 456 863 | 440 003 | 397 779 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -3 162 | -3 487 | -999 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 49 277 | 59 227 | 71 783 | 78 553 | 90 940 | 90 866 |
Prepayments Accrued Income | | | | | 429 176 | 688 299 | 806 519 | 353 846 | 387 942 | 952 169 |
Proceeds From Sales Property Plant Equipment | | | | | -6 000 | -8 301 | -45 433 | | -36 640 | |
Profit Loss | | | | | -21 369 | 749 207 | 1 896 425 | 1 125 050 | 423 682 | 595 418 |
Profit Loss On Ordinary Activities Before Tax | | | | | 88 634 | 924 947 | 2 144 528 | 1 406 322 | 543 360 | 775 997 |
Property Plant Equipment Gross Cost | | | | | 685 851 | 1 241 849 | 1 271 877 | 1 323 384 | 1 325 083 | 1 983 499 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 56 200 | 56 200 | 100 000 | 81 000 | 101 000 | 201 000 |
Purchase Property Plant Equipment | | | | | -319 534 | -565 798 | -108 524 | -74 189 | -363 105 | -658 416 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | 2 040 | 400 | | |
Social Security Costs | | | | | 141 962 | 181 193 | 248 433 | 256 283 | | |
Staff Costs Employee Benefits Expense | | | | | 2 748 814 | 3 731 364 | 4 752 218 | 4 697 207 | 4 797 719 | 5 622 935 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 56 200 | 56 200 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 16 840 | 175 740 | 407 460 | 267 201 | 108 672 | 193 999 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 203 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 110 003 | 175 740 | 248 103 | 281 272 | 119 678 | 180 579 |
Total Assets Less Current Liabilities | 1 000 | 353 357 | 897 368 | 1 002 383 | 2 543 402 | 3 291 459 | 5 231 684 | 6 337 734 | 6 781 416 | 7 476 834 |
Total Current Tax Expense Credit | | | | | | 175 740 | 204 303 | 300 272 | 99 678 | 80 579 |
Trade Creditors Trade Payables | | | | | 781 249 | 764 000 | 1 036 835 | 776 243 | 721 342 | 1 202 203 |
Trade Debtors Trade Receivables | | | | | 22 386 | 8 898 | 30 098 | 98 826 | 32 646 | 63 965 |
Turnover Revenue | | | | | 12 295 400 | 16 456 883 | 23 928 649 | 21 564 029 | | |
Wages Salaries | | | | | 2 557 575 | 3 490 944 | 4 432 002 | 4 362 371 | 4 412 897 | 5 226 894 |
Work In Progress | | | | | 3 482 | 9 168 | | | | |
Director Remuneration | | | | | | 2 016 | 136 477 | 41 639 | 113 639 | 21 989 |
Creditors Due Within One Year | | 1 273 097 | 908 961 | 800 174 | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | | |
Provisions For Liabilities Charges | | 1 629 | 755 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Tangible Fixed Assets Additions | | 139 937 | 29 092 | 26 491 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 139 937 | 164 529 | 191 020 | | | | | | |
Tangible Fixed Assets Depreciation | | 40 317 | 85 748 | 146 594 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 40 317 | 49 931 | 60 846 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 4 500 | | | | | | | |
Tangible Fixed Assets Disposals | | | 4 500 | | | | | | | |
Advances Credits Directors | | 232 | 21 021 | 50 100 | | | | | | |
Advances Credits Made In Period Directors | | 1 020 | 21 039 | | | | | | | |
Advances Credits Repaid In Period Directors | | 788 | 250 | | | | | | | |