Profit & Loss |
Date of Accounts |
2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Current Assets | 5 318 062 | 59 837 209 | 7 856 950 | 10 738 101 | 8 290 874 | 17 200 605 | 16 548 598 |
Debtors | 137 868 | 144 422 | 112 987 | 110 808 | 99 030 | 79 090 | 59 072 |
Net Assets Liabilities | 1 536 457 | 1 816 543 | 2 131 069 | 1 826 435 | 2 058 477 | 1 182 577 | 1 237 977 |
Other Debtors | 69 441 | 75 340 | 36 094 | 53 586 | | | |
Property Plant Equipment | 37 326 | 14 255 | 36 216 | 39 155 | 25 589 | 12 327 | 1 427 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 6 600 | 8 100 | 9 000 |
Other Assurance Services Fees | | | | | | 4 500 | 5 400 |
Accrued Liabilities Deferred Income | | | | | 131 630 | 153 930 | 179 727 |
Accumulated Depreciation Impairment Property Plant Equipment | 83 561 | 42 291 | 52 559 | 17 834 | 31 966 | 45 228 | 56 128 |
Administration Support Average Number Employees | | | | | 2 | 2 | |
Administrative Expenses | | | | | 846 821 | 917 117 | 971 587 |
Amount Net Reversal Deferred Tax Assets Liabilities Expected To Occur In Year Beginning After Reporting Period | | | | | | 2 300 | |
Amounts Owed By Group Undertakings | | | | | 19 158 | 19 158 | 19 158 |
Amounts Owed By Related Parties | 47 348 | 46 898 | 40 303 | 19 158 | | | |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | 430 309 | 6 304 | 23 059 |
Amounts Owed To Group Undertakings | 67 734 | 161 914 | 260 501 | 377 380 | 204 924 | 42 894 | 3 841 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | | | | | 2 | 3 | 3 |
Average Number Employees During Period | | | | | 10 | 10 | 11 |
Balances Amounts Owed To Related Parties | | | | | 204 924 | 42 894 | 3 841 |
Cash Cash Equivalents Cash Flow Value | | | | 10 627 293 | 8 191 844 | 17 121 515 | |
Comprehensive Income Expense | | | 314 526 | 195 366 | 232 042 | 224 100 | 255 400 |
Corporation Tax Payable | | | | | 56 606 | 37 737 | 44 443 |
Creditors | 3 750 073 | 57 953 213 | 5 700 216 | 8 902 382 | 6 201 124 | 15 977 013 | 15 304 777 |
Current Tax For Period | | | | | 67 707 | 51 631 | 58 337 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | | | | | | | 34 000 |
Deferred Tax Asset Debtors | 13 000 | 15 010 | 10 450 | 7 790 | 9 880 | 12 750 | 1 750 |
Deferred Tax Assets | | | | | 9 880 | 12 750 | 1 750 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -2 577 | -2 520 | -2 071 |
Deferred Tax Liabilities | | | | | 4 862 | 2 342 | 271 |
Deferred Tax Liability Asset Related To Defined Benefit Plan | | | | | | -12 750 | -1 750 |
Deficit Surplus In Defined Benefit Plan | | | | | 52 000 | 51 000 | 7 000 |
Defined Benefit Liabilities From Plans That Are Wholly Or Partly Funded Present Value | | | | | | | 185 000 |
Depreciation Expense Property Plant Equipment | | | | | 14 132 | 13 262 | 10 900 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 14 132 | 13 262 | |
Discount Rate Used Defined Benefit Plan | | | | | 1 | 2 | 4 |
Dividends Paid | | | | 500 000 | | 1 100 000 | 200 000 |
Dividends Paid Classified As Financing Activities | | | | | | -1 100 000 | |
Dividends Paid On Shares Interim | | | | | | 1 100 000 | 200 000 |
Fair Value Assets Defined Benefit Plan | | | | | 148 000 | 165 000 | 178 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 90 428 | 6 101 | 4 578 | 2 981 | 1 313 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -2 202 | -11 368 | 5 766 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 2 718 051 | -9 794 758 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -13 868 | -22 810 | |
Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | | | | | 16 000 | 4 000 | 41 000 |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | | 34 000 | 11 000 | -16 000 | -4 000 | 41 000 |
Income From Related Parties | | | | | 60 000 | 100 000 | 100 068 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -50 914 | -70 500 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 3 800 | 2 660 | -2 090 | -2 870 | 11 000 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | | | -2 435 449 | 8 929 671 | |
Increase Decrease In Liabilities Defined Benefit Plan From Past Service Cost Gains Losses Arising From Settlements | | | | | | 13 000 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | | | | | -2 870 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | -2 520 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 651 | 10 268 | 12 543 | | 13 262 | 10 900 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | | | | | | 4 000 |
Increase In Assets Defined Benefit Plan From Interest Income | | | | | | 2 000 | 2 000 |
Increase In Assets Defined Benefit Plan From Return On Assets Net Interest Income | | | | | | 9 000 | |
Increase In Assets Defined Benefit Plan From Total Contributions | | | | | | 6 000 | |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | | | | | 3 000 | 3 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 371 | 432 | 9 468 |
Interest Expense On Liabilities Defined Benefit Plan | | | | | 1 000 | 1 000 | 1 000 |
Interest Income On Bank Deposits | | | | | 15 286 | 1 937 | 5 679 |
Interest Payable Similar Charges Finance Costs | | | | | 1 371 | 1 432 | 10 468 |
Interest Received Classified As Investing Activities | | | | | -15 286 | -1 937 | |
Liabilities Defined Benefit Plan Present Value | | | | | 200 000 | 216 000 | 185 000 |
Net Cash Flows From Used In Financing Activities | | | | | | 1 100 000 | |
Net Cash Flows From Used In Investing Activities | | | | | 14 720 | 1 937 | |
Net Cash Flows From Used In Operating Activities | | | | | 2 450 169 | -10 027 734 | |
Net Cash Generated From Operations | | | | | 2 398 884 | -10 098 666 | |
Net Current Assets Liabilities | 1 567 989 | 1 883 996 | 2 156 734 | 1 835 719 | 2 089 750 | 1 223 592 | 1 243 821 |
Net Deferred Tax Liability Asset | | | | | -5 018 | -10 408 | -1 479 |
Net Finance Income Costs | | | | | 15 286 | 1 937 | |
Net Interest Paid Received Classified As Operating Activities | | | | | -371 | -432 | |
Number Shares Issued Fully Paid | | 500 000 | 500 000 | | 500 000 | 500 000 | 500 000 |
Operating Profit Loss | | | | | 297 167 | 273 836 | 286 455 |
Other Creditors | 145 948 | 112 940 | 117 842 | 147 632 | 2 582 | 2 301 | |
Other Departments Average Number Employees | | | | | 8 | 8 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 51 921 | | 47 268 | | | |
Other Disposals Property Plant Equipment | | 67 323 | | 51 551 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 15 286 | 1 937 | 5 679 |
Other Taxation Social Security Payable | 61 410 | 52 279 | 49 292 | 54 629 | 15 134 | 16 033 | 16 378 |
Par Value Share | | 1 | 1 | | | 1 | 1 |
Payments To Related Parties | | | | | 92 887 | 120 731 | 116 580 |
Pension Costs Defined Benefit Plan | | | | | 1 000 | 1 000 | 1 000 |
Pension Costs Defined Contribution Plan | | | | | | 57 635 | 70 271 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 53 523 | 57 635 | 70 271 |
Prepayments Accrued Income | | | | | 31 033 | 22 661 | 28 647 |
Profit Loss | | | 284 326 | 187 026 | 245 952 | 225 230 | 225 400 |
Profit Loss On Ordinary Activities Before Tax | | | | | 311 082 | 274 341 | 281 666 |
Property Plant Equipment Gross Cost | 120 887 | 56 546 | 88 775 | 56 989 | 57 555 | 57 555 | |
Provisions | | | | | 56 862 | 53 342 | 7 271 |
Provisions For Liabilities Balance Sheet Subtotal | 68 858 | 81 708 | 61 881 | 48 439 | 56 862 | 53 342 | 7 271 |
Purchase Property Plant Equipment | | | | | -566 | | |
Retirement Benefit Obligations Surplus | | | | | 52 000 | 51 000 | 7 000 |
Social Security Costs | | | | | 61 719 | 65 092 | 71 993 |
Staff Costs Employee Benefits Expense | | | | | 599 096 | 621 868 | 695 478 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 4 862 | 2 342 | 271 |
Tax Expense Credit Applicable Tax Rate | | | | | 59 106 | 52 125 | 53 517 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 6 024 | -3 014 | 2 749 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 65 130 | 49 111 | 56 266 |
Total Additions Including From Business Combinations Property Plant Equipment | | 2 982 | 32 229 | 19 765 | | | |
Total Assets Less Current Liabilities | 1 605 315 | 1 898 251 | 2 192 950 | 1 874 874 | 2 115 339 | 1 235 919 | 1 245 248 |
Total Operating Lease Payments | | | | | | -4 209 | |
Trade Creditors Trade Payables | 3 474 981 | 57 626 080 | 5 272 581 | 8 322 741 | 5 359 939 | 15 717 814 | 15 037 329 |
Trade Debtors Trade Receivables | 21 079 | 22 184 | 26 140 | 30 274 | 38 959 | 24 521 | 9 517 |
Turnover Revenue | | | | | 1 143 988 | 1 190 953 | 1 258 042 |
Wages Salaries | | | | | 483 854 | 499 141 | 553 214 |