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 | 2023-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 934 079 | 777 049 | 1 345 679 | 818 491 | 771 745 | 2 500 693 | 3 461 179 | 4 790 766 |
Current Assets | 2 470 572 | 2 829 164 | 4 422 239 | 4 371 172 | 4 375 872 | 7 195 474 | 7 586 335 | 10 927 360 |
Debtors | 1 532 493 | 2 048 115 | 3 072 560 | 3 548 681 | 3 594 127 | 4 690 781 | 4 121 156 | 6 129 594 |
Net Assets Liabilities | 983 386 | 1 014 349 | 1 073 834 | 1 095 056 | 1 142 415 | 1 917 278 | 2 243 396 | 2 523 022 |
Other Debtors | | | 449 709 | | 25 538 | 749 345 | 453 192 | 842 415 |
Property Plant Equipment | 57 344 | 104 381 | 130 940 | 121 071 | 194 134 | 156 748 | 195 012 | 545 986 |
Total Inventories | 4 000 | 4 000 | 4 000 | 4 000 | 10 000 | 4 000 | 4 000 | 7 000 |
|
Other Financial Data |
Audit Fees Expenses | | | 2 500 | 2 500 | 2 500 | 2 500 | 3 000 | 4 200 |
Fees For Non-audit Services | | | 6 405 | 5 042 | 6 224 | 6 489 | 5 780 | 8 555 |
Amount Specific Advance Or Credit Directors | | | 5 557 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 5 557 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 5 557 | | | | |
Company Contributions To Money Purchase Plans Directors | | | 28 800 | 42 000 | 36 000 | 37 250 | 64 331 | |
Director Remuneration | | | 63 452 | 113 232 | 49 834 | 96 239 | 145 090 | |
Dividend Recommended By Directors | | | | 230 000 | 220 000 | | 700 000 | 1 550 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 3 | 3 | 3 | 3 | 3 | |
Accrued Liabilities | | | 403 233 | 366 594 | 454 503 | 653 701 | 631 786 | 668 043 |
Accumulated Depreciation Impairment Property Plant Equipment | 24 838 | 42 664 | 67 650 | 95 497 | 126 730 | 164 334 | 191 324 | 222 757 |
Administrative Expenses | | | 718 489 | 944 283 | 926 566 | 1 071 044 | 1 169 623 | 2 226 066 |
Amounts Owed By Group Undertakings | | | 620 | | | | 24 412 | 39 415 |
Amounts Owed To Group Undertakings | | | 550 000 | 745 502 | 867 199 | 787 953 | 905 368 | 4 004 614 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 34 | 41 | 55 | 72 | 80 | 105 | 103 | 105 |
Bank Overdrafts | 18 | | | | | | | |
Comprehensive Income Expense | | | 509 485 | 251 222 | 267 359 | 774 863 | 1 026 118 | 1 829 626 |
Corporation Tax Payable | | | 128 097 | 45 925 | 40 415 | 8 757 | | 106 327 |
Cost Sales | | | 13 499 823 | 15 665 370 | 14 244 686 | 17 462 884 | 17 994 655 | 27 862 631 |
Creditors | 1 533 950 | 1 899 137 | 550 000 | 3 386 575 | 3 420 561 | 1 350 000 | 1 104 564 | 161 676 |
Current Tax For Period | | | 128 097 | 63 893 | 65 415 | 114 295 | -188 | 106 327 |
Depreciation Amortisation Expense | | | 32 258 | 38 227 | 47 983 | 47 864 | 60 153 | 91 372 |
Depreciation Expense Property Plant Equipment | | | 32 258 | 38 227 | 44 678 | 47 864 | 48 256 | 68 143 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 8 522 | 7 272 | 10 380 | 16 750 | 10 260 | 33 163 | 59 939 |
Disposals Property Plant Equipment | | 16 703 | 10 926 | 16 400 | 184 289 | 47 167 | 48 800 | 72 497 |
Dividends Paid | | | 450 000 | 230 000 | 220 000 | | 700 000 | 1 550 000 |
Dividends Paid Classified As Financing Activities | | | -450 000 | -230 000 | -220 000 | | -700 000 | -1 550 000 |
Dividends Paid On Shares Interim | | | 450 000 | 230 000 | 220 000 | | 700 000 | 1 550 000 |
Finance Lease Liabilities Present Value Total | | | | | 26 238 | | 18 655 | 125 362 |
Finished Goods | | | 4 000 | 4 000 | 10 000 | 4 000 | 4 000 | 7 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -718 223 | 461 765 | -121 697 | 79 246 | -93 003 | -3 084 243 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 11 352 | 14 796 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 777 703 | 466 586 | -108 439 | 646 823 | 62 002 | 1 237 804 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -1 018 268 | -482 298 | -45 446 | -1 096 654 | 594 037 | -2 041 866 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -1 409 | 2 222 | -1 399 | 7 035 | 18 663 | 6 321 |
Gain Loss On Disposals Property Plant Equipment | | | -1 409 | 2 222 | -1 399 | 7 035 | 18 663 | 6 321 |
Gross Profit Loss | | | 1 328 502 | 1 223 311 | 1 192 935 | 1 934 163 | 2 207 596 | 4 232 358 |
Income From Related Parties | | | 1 464 233 | 1 438 648 | 1 475 438 | 2 363 956 | 4 080 443 | 857 686 |
Income Taxes Paid Refund Classified As Operating Activities | | | -59 234 | -146 065 | -70 925 | -145 953 | -8 569 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 568 630 | -527 188 | -46 746 | 1 728 948 | 960 486 | 1 329 587 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 2 197 | | | | | |
Increase Decrease In Property Plant Equipment | | | | | 37 925 | | 88 801 | 200 300 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 6 000 | -6 000 | | 3 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 26 348 | 32 258 | 38 227 | 47 983 | 47 864 | 60 153 | 91 372 |
Interest Expense | | | | | 63 | 264 | | |
Interest Expense On Bank Overdrafts | | | 46 | 339 | 671 | 1 404 | 657 | 386 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 411 | 273 | 468 | 2 978 |
Interest Paid Classified As Operating Activities | | | -46 | -339 | -734 | -1 668 | -26 722 | -21 975 |
Interest Payable Similar Charges Finance Costs | | | 46 | 339 | 1 145 | 1 941 | 27 190 | 24 953 |
Key Management Personnel Compensation Total | | | 85 291 | 168 467 | 227 901 | 145 557 | 220 585 | 434 798 |
Loans Owed By Related Parties | | | 448 124 | | 25 348 | 746 903 | 103 394 | 23 214 |
Loans Owed To Related Parties | | | -585 661 | -459 403 | -343 423 | -308 386 | | -73 835 |
Net Cash Flows From Used In Financing Activities | | | -262 666 | 686 208 | 105 365 | -1 394 516 | 763 798 | -157 702 |
Net Cash Flows From Used In Investing Activities | | | 60 226 | 26 126 | 88 667 | 2 883 | -1 611 | 158 609 |
Net Cash Flows From Used In Operating Activities | | | -366 190 | -185 146 | -147 286 | -337 315 | -1 722 673 | -1 330 494 |
Net Cash Generated From Operations | | | -425 470 | -331 550 | -219 356 | -485 209 | -1 758 432 | -1 307 016 |
Net Current Assets Liabilities | 936 622 | 930 027 | 1 507 693 | 984 597 | 955 311 | 3 115 232 | 3 166 778 | 2 257 719 |
Net Interest Received Paid Classified As Investing Activities | | | | -10 | -478 | -560 | -1 345 | -37 056 |
Number Shares Issued Fully Paid | | | | 1 | 1 | 1 | 1 | 1 |
Operating Profit Loss | | | 632 368 | 311 257 | 329 859 | 888 211 | 1 060 903 | 2 029 027 |
Other Creditors | | | | 79 084 | 44 960 | 97 439 | 96 460 | 143 493 |
Other Deferred Tax Expense Credit | | | -5 260 | -4 187 | -3 582 | -2 328 | 9 128 | 105 177 |
Other Interest Receivable Similar Income Finance Income | | | | 10 | 478 | 560 | 1 345 | 37 056 |
Other Operating Income Format1 | | | 22 355 | 32 229 | 63 490 | 25 092 | 22 930 | 22 735 |
Other Taxation Social Security Payable | | | 141 399 | 264 374 | 319 884 | 435 791 | 112 359 | 186 414 |
Par Value Share | | | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -7 062 | -26 238 | -6 801 | -26 541 |
Payments To Related Parties | | | 4 187 382 | 3 876 241 | 3 488 083 | 2 856 351 | 3 612 609 | 150 186 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 39 730 | 79 897 | 87 170 | 125 725 | 162 798 | 195 885 |
Prepayments Accrued Income | | | 1 593 566 | 265 746 | 212 479 | 250 000 | 250 000 | 300 000 |
Proceeds From Sales Property Plant Equipment | | | -2 245 | -8 242 | -166 140 | -43 942 | -34 300 | -18 879 |
Profit Loss | | | 509 485 | 251 222 | 267 359 | 774 863 | 1 026 118 | 1 829 626 |
Profit Loss On Ordinary Activities Before Tax | | | 632 322 | 310 928 | 329 192 | 886 830 | 1 035 058 | 2 041 130 |
Property Plant Equipment Gross Cost | 82 182 | 147 045 | 198 590 | 216 568 | 320 864 | 321 082 | 386 336 | 768 743 |
Provisions | | | 14 799 | 10 612 | 7 030 | 4 702 | 13 830 | 119 007 |
Provisions For Liabilities Balance Sheet Subtotal | 10 580 | 20 059 | 14 799 | 10 612 | 7 030 | 4 702 | 13 830 | 119 007 |
Purchase Property Plant Equipment | | | -62 471 | -34 378 | -255 285 | -47 385 | -34 034 | -214 544 |
Social Security Costs | | | 19 480 | 39 328 | 49 533 | 54 447 | 57 203 | 110 962 |
Staff Costs Employee Benefits Expense | | | 2 181 723 | 2 911 693 | 3 337 690 | 4 376 187 | 4 224 238 | 6 792 064 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 422 | 415 | | | |
Tax Expense Credit Applicable Tax Rate | | | 120 141 | 59 076 | 62 546 | 168 498 | 196 661 | 387 815 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -2 571 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 3 989 | 4 610 | 2 755 | 2 494 | -14 853 | -100 036 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 770 | 629 | 3 100 | 4 084 | 2 757 | 112 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | -4 187 | -3 582 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 122 837 | 59 706 | 61 833 | 111 967 | 8 940 | 211 504 |
Total Additions Including From Business Combinations Property Plant Equipment | | 81 566 | 62 471 | 34 378 | 288 585 | 47 385 | 114 054 | 454 904 |
Total Assets Less Current Liabilities | 993 966 | 1 034 408 | 1 638 633 | 1 105 668 | 1 149 445 | 3 271 980 | 3 361 790 | 2 803 705 |
Total Borrowings | 18 598 | | | | 26 238 | 1 500 000 | 1 423 219 | 287 038 |
Total Operating Lease Payments | | | 495 381 | 532 744 | 744 064 | 889 443 | 1 215 414 | 1 396 952 |
Trade Creditors Trade Payables | | | 1 583 930 | 1 885 096 | 1 667 362 | 1 946 601 | 2 354 929 | 3 435 388 |
Trade Debtors Trade Receivables | | | 1 023 108 | 305 089 | 90 319 | 386 893 | 836 329 | 2 023 923 |
Turnover Revenue | | | 14 828 325 | 16 888 681 | 15 437 621 | 19 397 047 | 20 202 251 | 32 094 989 |
Wages Salaries | | | 2 122 513 | 2 792 468 | 3 200 987 | 4 196 015 | 4 004 237 | 6 485 217 |
Bank Borrowings | | | | | | 150 000 | 300 000 | |
Bank Borrowings Overdrafts | | | | | | 1 350 000 | 1 050 000 | |
Cash Cash Equivalents Cash Flow Value | | | | | 771 745 | 2 500 693 | 3 461 179 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 48 431 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 26 065 | 21 589 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -1 500 000 | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -150 000 | -1 350 000 |