Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 27 433 | 13 767 | 50 702 | 28 662 | 93 783 | 94 233 | 203 565 | 1 404 068 |
Current Assets | | | 2 665 639 | 3 080 565 | 3 561 847 | 4 419 115 | 4 831 411 | 5 865 809 |
Debtors | 1 844 903 | 2 121 174 | 2 614 937 | 3 051 903 | 3 468 064 | 4 324 882 | 4 627 846 | 4 461 741 |
Net Assets Liabilities | | | 701 399 | 945 459 | 1 239 860 | 1 421 598 | 1 662 335 | 2 066 092 |
Other Debtors | 119 169 | 135 636 | 57 021 | 25 031 | 29 586 | 1 131 561 | 933 673 | 56 914 |
Property Plant Equipment | 224 240 | 156 938 | 200 338 | 532 312 | 478 121 | 451 926 | 382 383 | 447 911 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 23 625 | 28 858 | 15 335 | 17 771 | 22 836 | 23 430 |
Other Non-audit Services Fees | | | | | 2 500 | 2 500 | | |
Accrued Liabilities Deferred Income | 248 993 | 269 403 | 194 221 | 368 502 | 437 188 | 617 038 | 996 030 | 1 156 441 |
Accumulated Amortisation Impairment Intangible Assets | 7 238 | | 7 238 | | 12 667 | 39 917 | 81 448 | 157 079 |
Accumulated Depreciation Impairment Property Plant Equipment | 334 265 | 470 938 | 541 920 | 467 016 | 589 129 | 742 136 | 968 493 | 1 159 988 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 52 213 | 75 213 | 129 770 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 69 369 | | 471 387 | | 215 423 | 156 814 | 287 660 |
Administrative Expenses | 1 655 620 | 2 118 907 | 2 355 697 | 2 535 560 | 3 027 245 | 3 288 740 | 3 451 244 | 5 634 208 |
Amortisation Expense Intangible Assets | | | | | 5 429 | 27 250 | 41 531 | |
Amortisation Impairment Expense Intangible Assets | | | | | 5 429 | 27 250 | 41 531 | 75 631 |
Average Number Employees During Period | | | | | 955 | 981 | 879 | 997 |
Bank Borrowings Overdrafts | 11 722 | 11 877 | 125 | 5 981 | | | | |
Bank Overdrafts | 11 722 | 11 877 | 125 | 5 981 | | | | |
Bills Exchange Payable | 86 868 | | 283 184 | 32 341 | 101 508 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 46 078 | 22 237 | 15 087 | 274 578 | 149 964 | 97 111 | 62 537 | 27 962 |
Cash Cash Equivalents Cash Flow Value | | | | 22 681 | 93 783 | 94 233 | 203 565 | 1 404 068 |
Comprehensive Income Expense | 107 607 | 198 067 | | | | | | |
Corporation Tax Payable | 44 579 | 79 352 | 60 564 | 38 019 | 101 430 | 159 211 | 130 889 | 111 756 |
Cost Sales | 6 789 393 | 8 002 794 | 9 879 468 | 11 095 752 | 13 760 017 | 13 670 918 | 13 808 248 | 16 787 526 |
Creditors | 1 718 247 | 1 750 046 | 2 144 064 | 122 374 | 71 121 | 2 874 | 3 621 248 | 4 381 486 |
Current Tax For Period | 44 579 | 79 352 | 60 564 | 38 019 | 101 430 | 57 781 | 73 108 | 112 669 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -13 337 | -14 769 | 1 904 | 41 073 | -9 684 | -8 027 | -15 211 | -9 930 |
Depreciation Expense Property Plant Equipment | 104 652 | 123 680 | 83 900 | 108 134 | 37 831 | 35 270 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 180 591 | 205 269 | 226 357 | 212 490 |
Dividends Paid | | | 35 000 | | | | | |
Dividends Paid Classified As Financing Activities | | | -35 000 | | | | | |
Finance Lease Liabilities Present Value Total | 29 677 | 9 883 | 5 498 | 122 374 | 71 121 | 2 874 | 2 874 | |
Finance Lease Payments Owing Minimum Gross | 44 808 | 28 488 | 5 498 | 173 146 | 122 183 | 62 975 | 2 874 | |
Fixed Assets | | | | | 517 930 | 516 698 | 480 837 | 600 504 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 754 |
Further Item Tax Increase Decrease Component Adjusting Items | -13 043 | -14 769 | -912 | -862 | -868 | -8 027 | -15 211 | -9 930 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 74 669 | 588 887 | 392 376 | 398 239 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -106 549 | -785 260 | -239 332 | -782 245 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 416 161 | 856 818 | 302 964 | -166 105 |
Gain Loss On Disposals Property Plant Equipment | -32 688 | | | | | | | |
Government Grant Income | | | | | | 2 153 723 | 983 330 | |
Gross Profit Loss | | | 2 644 360 | 2 864 801 | 3 421 961 | 1 375 225 | 2 773 019 | |
Income Taxes Paid Refund Classified As Operating Activities | | -38 148 | -79 352 | -60 564 | -38 019 | | -101 430 | -131 802 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -71 102 | -450 | -109 332 | -1 200 503 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -6 431 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 27 250 | 41 531 | 75 631 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 136 673 | | 123 431 | | 205 269 | 226 357 | 212 490 |
Intangible Assets | | | | | 39 809 | 64 772 | 98 454 | 152 593 |
Intangible Assets Gross Cost | 7 238 | | 7 238 | | 52 476 | 104 689 | 179 902 | 309 672 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 56 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 77 653 | 83 997 | 3 136 | 6 089 | 8 569 | 8 716 | 6 471 | |
Interest Income On Bank Deposits | | | | | | | | 1 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 1 |
Interest Paid Classified As Operating Activities | | | | | | -8 716 | -6 471 | -1 104 |
Interest Payable Similar Charges Finance Costs | 7 545 | 5 035 | 3 136 | 6 089 | 8 569 | 8 716 | 6 471 | 1 104 |
Interest Received Classified As Investing Activities | | | | | | | | -1 |
Net Cash Flows From Used In Financing Activities | | | | | -18 204 | 160 716 | | |
Net Cash Flows From Used In Investing Activities | | | | | 171 638 | 231 287 | | |
Net Cash Flows From Used In Operating Activities | -594 098 | -158 736 | | | -224 536 | -392 453 | | |
Net Cash Generated From Operations | -601 643 | -201 919 | | | -271 124 | -401 169 | -509 361 | -1 744 070 |
Net Current Assets Liabilities | | | 521 575 | 597 108 | 844 954 | 951 650 | 1 210 163 | 1 484 323 |
Net Finance Income Costs | | | | | | | | 1 |
Net Interest Paid Received Classified As Operating Activities | -7 545 | -5 035 | -3 136 | -6 089 | -8 569 | -8 716 | | |
Number Shares Issued Fully Paid | | 1 000 | | 1 000 | | | | |
Operating Profit Loss | 146 394 | 261 254 | 288 663 | 329 241 | 394 716 | 240 208 | 305 105 | |
Other Creditors | 420 688 | 518 867 | 659 205 | 832 776 | 965 322 | 917 201 | 1 021 260 | 1 286 254 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 198 335 | | 52 262 | | 20 995 |
Other Disposals Property Plant Equipment | | | | 214 317 | | 88 611 | | 30 637 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 1 |
Other Operating Income Format1 | | | | | | 2 153 723 | 983 330 | |
Other Taxation Social Security Payable | 430 714 | 506 757 | 634 298 | 786 458 | 734 209 | 1 353 247 | 1 035 967 | 1 259 071 |
Par Value Share | | 10 | | 10 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -36 840 | -16 320 | -22 990 | 167 648 | -50 963 | -59 208 | -60 101 | -2 874 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 39 942 | 46 051 | 70 358 | 125 561 | 241 077 | 421 574 | 332 324 | 513 489 |
Prepayments Accrued Income | 59 031 | 77 003 | 121 631 | 130 382 | 126 106 | 266 402 | 113 377 | 115 704 |
Proceeds From Sales Property Plant Equipment | -15 390 | | | -15 982 | -18 764 | -36 349 | | -9 642 |
Profit Loss | 107 607 | 198 067 | 223 059 | 244 060 | 294 401 | 181 738 | 240 737 | 403 757 |
Profit Loss On Ordinary Activities Before Tax | 138 849 | 256 219 | 285 527 | 323 152 | 386 147 | 231 492 | 298 634 | 506 496 |
Property Plant Equipment Gross Cost | 558 507 | 627 876 | 742 258 | 999 328 | 1 067 250 | 1 194 062 | 1 350 876 | 1 607 899 |
Provisions For Liabilities Balance Sheet Subtotal | | | 20 514 | 61 587 | | | | |
Purchase Intangible Assets | | | | | -45 238 | -52 213 | -75 213 | -129 770 |
Purchase Property Plant Equipment | -83 856 | -69 369 | -134 451 | -471 387 | -145 164 | -215 423 | -156 814 | -287 660 |
Repayments Borrowings Classified As Financing Activities | -485 035 | -86 868 | | | 69 167 | -101 508 | | |
Social Security Costs | 264 908 | 347 651 | 437 482 | 530 712 | 704 735 | 738 476 | 737 957 | |
Staff Costs Employee Benefits Expense | 5 660 991 | 6 915 928 | 8 446 636 | 9 955 828 | 12 594 939 | 13 432 010 | 13 158 574 | 17 150 876 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 33 379 | 18 610 | 20 514 | 61 587 | 51 903 | 43 876 | 28 665 | 18 735 |
Tax Expense Credit Applicable Tax Rate | | | | | 73 368 | 43 983 | 56 740 | 96 234 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -11 901 | -7 500 | -2 135 | -1 324 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 7 944 | 7 944 | -460 | -40 212 | 10 551 | 1 121 | 9 136 | -39 835 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | 1 038 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 13 934 | 22 219 | 8 782 | 19 018 | 18 379 | 12 677 | 7 232 | 56 270 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 31 242 | 58 152 | 62 468 | 79 092 | 91 746 | 49 754 | 57 897 | 102 739 |
Total Assets Less Current Liabilities | | | 721 913 | 1 129 420 | 1 362 884 | 1 468 348 | 1 691 000 | 2 084 827 |
Total Borrowings | | | 283 309 | 38 322 | 101 508 | | | |
Total Current Tax Expense Credit | 44 579 | 72 921 | | | | | | |
Total Operating Lease Payments | | | 94 427 | 99 558 | 99 558 | 99 753 | 170 281 | |
Trade Creditors Trade Payables | 459 552 | 345 185 | 306 969 | 368 608 | 326 174 | 360 667 | 434 228 | 567 964 |
Trade Debtors Trade Receivables | 1 666 703 | 1 908 535 | 2 436 285 | 2 896 490 | 3 312 372 | 2 926 919 | 3 580 796 | 4 289 123 |
Turnover Revenue | 8 591 407 | 10 382 955 | 12 523 828 | 13 960 553 | 17 181 978 | 15 046 143 | 16 581 267 | |
Wages Salaries | 5 356 141 | 6 522 226 | 7 938 796 | 9 299 555 | 11 649 127 | 12 271 960 | 12 088 293 | 15 542 456 |
Company Contributions To Defined Benefit Plans Directors | | | 13 183 | 18 944 | | 162 031 | 20 000 | |
Director Remuneration | | | | | | 501 436 | 571 244 | 507 922 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 663 467 | 591 244 | 682 238 |
Further Item Director Remuneration Benefits Component Total Director Remuneration Benefits Excluding Payments To Third Parties | | | 25 000 | | | | | |