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 | 1 197 565 | 950 105 | 1 295 339 | 1 596 848 | 3 067 269 | 4 446 357 | 2 438 074 | 7 251 037 |
Current Assets | 10 789 243 | 12 644 574 | 14 677 738 | 16 575 905 | 17 455 287 | 19 786 691 | 31 610 283 | 34 551 159 |
Debtors | 6 590 179 | 7 806 663 | 9 015 371 | 10 204 921 | 9 679 162 | 11 205 112 | 18 523 337 | 14 371 621 |
Net Assets Liabilities | 5 500 723 | 6 428 457 | 7 639 517 | 9 056 363 | 10 557 665 | 12 305 680 | 19 637 728 | 24 662 566 |
Other Debtors | 3 558 | 42 874 | 141 745 | 585 098 | 7 326 | 591 123 | 1 125 706 | 1 120 797 |
Property Plant Equipment | 2 654 796 | 2 713 389 | 2 656 454 | 2 727 700 | 2 784 677 | 2 760 732 | 3 447 925 | 3 931 758 |
Total Inventories | 3 001 499 | 3 887 806 | 4 367 028 | 4 774 136 | 4 708 856 | 4 135 222 | 10 648 872 | 12 928 501 |
|
Other Financial Data |
Audit Fees Expenses | 6 700 | 13 600 | 14 533 | 12 000 | 12 300 | 12 268 | 12 800 | 22 275 |
Internal Audit Services Fees | | 2 264 | | | | | | |
Other Non-audit Services Fees | | 11 896 | 6 005 | 3 745 | 3 725 | 3 053 | 3 700 | 3 300 |
Other Taxation Advisory Services Fees | | 2 264 | 1 290 | 1 290 | 1 550 | 2 095 | 675 | 1 640 |
Taxation Compliance Services Fees | | 1 175 | 1 000 | 1 000 | 900 | 6 545 | 13 700 | 8 650 |
Company Contributions To Money Purchase Plans Directors | 85 882 | 105 794 | 85 279 | 85 887 | 80 803 | 109 304 | 83 262 | 87 087 |
Director Remuneration | 295 072 | 332 911 | 297 585 | 384 504 | 444 713 | 403 718 | 797 401 | 647 570 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
Accrued Liabilities | 788 909 | 952 902 | 776 273 | 956 171 | 1 008 301 | 715 432 | 1 876 346 | 1 248 768 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 096 879 | 1 186 496 | 1 292 241 | 1 457 995 | 1 540 427 | 1 742 658 | 2 008 739 | 2 273 147 |
Additional Provisions Increase From New Provisions Recognised | | 15 818 | | | 23 994 | 16 586 | | 18 671 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 524 | 8 094 | 15 088 | | 139 399 | -4 229 |
Administrative Expenses | 3 034 777 | 3 154 569 | 2 774 045 | 3 087 419 | 3 266 381 | 3 399 902 | 4 990 111 | 4 865 966 |
Amounts Owed To Group Undertakings | 2 214 743 | 2 628 086 | 2 561 806 | 2 517 900 | 2 407 308 | 2 437 656 | 2 940 182 | 2 746 335 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 47 | 50 | 54 | 57 | 58 | 59 | 65 | 72 |
Bank Borrowings | 262 390 | 155 309 | 46 090 | | | | | |
Bank Borrowings Overdrafts | 151 084 | 44 003 | 46 090 | | | | | |
Capital Commitments | | 42 666 | | 110 939 | | 559 187 | 919 007 | 6 297 098 |
Cash Cash Equivalents Cash Flow Value | 1 197 565 | | | | | | | |
Cash Receipts From Government Grants | -3 000 | | | | | | | |
Comprehensive Income Expense | 516 957 | 927 734 | 1 211 060 | 1 416 846 | 1 501 302 | 1 748 015 | 7 332 048 | 5 024 838 |
Corporation Tax Payable | 146 859 | 230 833 | 186 211 | 131 772 | 162 083 | 248 420 | 720 511 | 469 325 |
Cost Sales | 22 157 336 | 24 354 821 | 27 797 829 | 32 886 860 | 33 036 848 | 30 564 555 | 50 198 803 | 59 387 167 |
Creditors | 329 173 | 257 325 | 184 231 | 165 051 | 263 070 | 220 657 | 195 719 | 102 660 |
Current Tax For Period | 146 859 | 230 833 | 306 211 | 339 772 | 343 583 | 407 420 | 1 663 511 | 1 169 325 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -3 860 | -15 861 | 8 094 | 39 082 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 15 817 | | | 23 994 | 16 586 | | |
Deferred Tax Liabilities | -15 994 | -15 458 | -13 595 | -13 595 | -15 194 | -15 044 | 263 775 | 259 546 |
Depreciation Amortisation Expense | 185 699 | 204 522 | | | | | | |
Depreciation Expense Property Plant Equipment | 119 046 | 115 192 | 115 099 | 146 824 | 150 726 | 164 546 | 212 661 | 226 076 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 114 905 | 98 326 | 55 189 | 184 368 | 66 577 | 39 232 | 25 942 |
Disposals Property Plant Equipment | | 133 762 | 108 663 | 66 483 | 195 056 | 70 550 | 47 694 | 26 082 |
Distribution Costs | 1 568 438 | 1 714 766 | 1 778 316 | 1 989 611 | 2 119 128 | 2 015 916 | 2 671 768 | 2 844 559 |
Finance Lease Liabilities Present Value Total | 178 089 | 213 322 | 184 231 | 165 051 | 263 070 | 113 426 | 106 851 | 90 958 |
Finance Lease Payments Owing Minimum Gross | 78 194 | 335 661 | 308 610 | 269 327 | 278 859 | 124 294 | 116 133 | 96 269 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -3 000 | | | | | | | |
Further Item Interest Expense Component Total Interest Expense | 1 313 | 1 313 | 500 | 2 097 | | | 253 | 733 |
Further Operating Expense Item Component Total Operating Expenses | -3 000 | -18 502 | 53 161 | 105 751 | 67 583 | 13 723 | -2 859 | 150 000 |
Future Finance Charges On Finance Leases | 9 893 | 24 270 | 19 952 | 16 525 | 28 782 | 10 868 | 9 282 | 5 311 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 199 497 | 215 877 | 209 459 | 224 477 | 287 660 | 267 270 | 285 092 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 23 184 | 1 691 | 27 073 | 69 964 | 15 362 | 57 163 | 101 424 | 40 624 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 97 767 | 555 000 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -92 741 | -1 157 666 | | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 322 | -11 797 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | 322 | -11 797 | -6 437 | -543 | 3 612 | 1 832 | 102 983 | 2 703 |
Gross Profit Loss | 5 083 872 | 5 927 947 | 5 835 049 | 6 590 657 | 7 162 897 | 7 259 941 | 16 575 057 | 13 848 152 |
Income Taxes Paid Refund Classified As Operating Activities | -142 177 | -146 859 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 750 318 | -254 738 | | | | | | |
Increase Decrease In Property Plant Equipment | | 157 360 | 87 898 | 83 500 | 261 889 | 86 790 | 95 165 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -238 270 | 886 307 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 204 522 | 204 071 | 220 943 | 266 800 | 268 808 | 305 313 | 290 350 |
Interest Expense On Bank Loans Similar Borrowings | 6 394 | 4 443 | 1 598 | 235 | | | | |
Interest Expense On Bank Overdrafts | 87 | 75 | 132 | 278 | 65 | | | 120 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 10 322 | 12 361 | 12 172 | 11 287 | 13 710 | 14 553 | 11 821 | 8 461 |
Interest Paid Classified As Operating Activities | -7 804 | -5 572 | | | | | | |
Interest Payable Similar Charges Finance Costs | 18 134 | 18 195 | 14 402 | 13 897 | 13 775 | 14 553 | 12 074 | 9 314 |
Key Management Personnel Compensation Total | | | 379 863 | 468 308 | 525 516 | | | |
Loans Owed To Related Parties | -36 266 | -2 628 086 | | | | | | -30 |
Merchandise | 3 001 499 | 3 887 806 | 4 367 028 | 4 774 136 | 4 708 856 | 4 135 222 | 10 648 872 | 12 928 501 |
Net Cash Flows From Used In Financing Activities | -288 828 | -195 723 | | | | | | |
Net Cash Flows From Used In Investing Activities | 456 229 | 175 954 | | | | | | |
Net Cash Flows From Used In Operating Activities | -917 719 | 274 507 | | | | | | |
Net Cash Generated From Operations | -1 078 022 | 109 715 | | | | | | |
Net Current Assets Liabilities | 3 290 344 | 4 099 594 | 5 278 635 | 6 613 149 | 8 194 575 | 8 370 176 | 16 038 486 | 20 552 459 |
Net Interest Received Paid Classified As Investing Activities | -6 | | | | | | | |
Number Shares Issued Fully Paid | | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 | 1 002 |
Operating Profit Loss | 674 337 | 1 188 719 | 1 515 813 | 1 777 665 | 1 888 276 | 2 184 292 | 9 135 641 | 6 218 628 |
Other Creditors | 8 | | | | | 235 757 | 449 929 | 587 840 |
Other Deferred Tax Expense Credit | -7 605 | 15 817 | 524 | 8 094 | 23 994 | 16 586 | 128 893 | 14 442 |
Other Interest Receivable Similar Income Finance Income | 8 | | | 944 | 9 466 | 2 282 | 11 391 | -709 |
Other Operating Income Format1 | 193 680 | 130 107 | 233 125 | 264 038 | 110 888 | 340 169 | 222 463 | 81 001 |
Other Taxation Social Security Payable | 27 824 | 27 695 | 31 641 | 35 006 | 38 584 | 40 549 | 46 668 | 51 894 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -64 893 | -76 623 | | | | | | |
Payments To Related Parties | 1 050 000 | 1 050 000 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 143 062 | 197 431 | 187 627 | 208 019 | 203 005 | 233 774 | 250 129 | 256 096 |
Prepayments | 713 743 | 923 072 | 1 434 007 | 1 839 990 | 1 737 970 | 1 367 553 | 3 201 588 | 668 139 |
Proceeds From Borrowings Classified As Financing Activities | -459 290 | -413 343 | | | | | | |
Proceeds From Sales Property Plant Equipment | -5 250 | -7 060 | | | | | | |
Profit Loss | 516 957 | 927 734 | 1 211 060 | 1 416 846 | 1 501 302 | 1 748 015 | 7 332 048 | 5 024 838 |
Profit Loss On Ordinary Activities Before Tax | 656 211 | 1 170 524 | 1 501 411 | 1 764 712 | 1 883 967 | 2 172 021 | 9 134 958 | 6 208 605 |
Property Plant Equipment Gross Cost | 3 751 675 | 3 899 885 | 3 948 695 | 4 185 695 | 4 325 104 | 4 503 390 | 5 456 664 | 6 204 905 |
Provisions | 115 244 | 127 201 | 111 341 | 119 435 | 158 517 | 175 103 | 314 502 | 328 944 |
Provisions For Liabilities Balance Sheet Subtotal | 115 244 | 127 201 | 111 341 | 119 435 | 158 517 | 175 103 | 314 502 | 328 944 |
Purchase Property Plant Equipment | -461 485 | -183 014 | | | | | | |
Repayments Borrowings Classified As Financing Activities | -104 909 | -107 081 | | | | | | |
Social Security Costs | 159 324 | 180 911 | 183 432 | 216 282 | 234 250 | 222 872 | 339 875 | 340 312 |
Staff Costs Employee Benefits Expense | 1 780 171 | 2 047 756 | 2 065 342 | 2 401 052 | 2 556 668 | 2 502 628 | 3 578 457 | 3 599 875 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -1 | | | | | 15 331 | -2 143 | -9 237 |
Tax Expense Credit Applicable Tax Rate | 133 395 | 234 105 | 290 268 | 335 295 | 357 954 | 412 684 | 1 735 642 | 1 179 635 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -1 385 | 7 080 | -2 287 | -16 250 | 6 778 | -94 679 | -795 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 23 807 | -1 887 | 8 864 | 6 764 | 1 879 | 3 442 | 35 449 | -18 752 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 139 254 | 242 790 | 290 351 | 347 866 | 382 665 | 424 006 | 1 802 910 | 1 183 767 |
Total Additions Including From Business Combinations Property Plant Equipment | | 281 972 | 157 473 | 303 483 | 334 465 | 248 836 | 1 000 968 | 774 323 |
Total Assets Less Current Liabilities | 5 945 140 | 6 812 983 | 7 935 089 | 9 340 849 | 10 979 252 | 12 701 440 | 20 147 949 | 25 094 170 |
Total Borrowings | 508 780 | 466 700 | 334 748 | 252 802 | | | | |
Total Deferred Tax Expense Credit | -7 605 | 11 957 | -15 860 | 8 094 | 39 082 | 16 586 | 139 399 | 14 442 |
Total Operating Lease Payments | 245 716 | 272 187 | 277 287 | 304 232 | 339 645 | 385 485 | 386 323 | 517 664 |
Trade Creditors Trade Payables | 3 567 319 | 3 910 092 | 5 125 983 | 5 549 721 | 4 789 996 | 6 188 692 | 8 361 727 | 7 622 648 |
Trade Debtors Trade Receivables | 5 872 878 | 6 822 215 | 7 439 619 | 7 779 833 | 7 933 866 | 9 246 436 | 14 196 043 | 12 582 685 |
Turnover Revenue | 27 241 208 | 30 282 768 | 33 632 878 | 39 477 517 | 40 199 745 | 37 824 496 | 66 773 860 | 73 235 319 |
Unused Provision Reversed | | 3 861 | 16 384 | | | | | |
Wages Salaries | 1 477 785 | 1 669 414 | 1 694 283 | 1 976 751 | 2 119 413 | 2 045 982 | 2 988 453 | 3 003 467 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 146 | 291 |
Amortisation Expense Intangible Assets | | | | | | | 146 | 145 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | 16 586 | 139 399 | 14 442 |
Fixed Assets | | | | | 2 784 677 | 4 331 264 | 4 109 463 | 4 541 711 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 146 | 145 |
Intangible Assets | | | | | | | 2 769 | 2 624 |
Intangible Assets Gross Cost | | | | | | | 2 915 | |
Investments Fixed Assets | | | | | | 1 570 532 | 658 769 | 607 329 |
Other Investments Other Than Loans | | | | | | 80 688 | -11 304 | -48 616 |
Payments Received On Account | | | | | | 16 556 | 51 931 | 14 488 |
Tax Decrease From Utilisation Tax Losses | | | | | | 153 | 15 044 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 2 915 | |