Profit & Loss |
Date of Accounts |
2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 203 841 | 2 216 152 | 1 502 063 |
Current Assets | 2 203 841 | 2 241 152 | 2 614 106 |
Debtors | 5 777 490 | 25 000 | 1 112 043 |
Net Assets Liabilities | 6 747 153 | 7 450 723 | 8 187 024 |
Other Debtors | 622 619 | 25 000 | 572 414 |
Total Inventories | 226 396 | 284 911 | 271 602 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 000 | 9 500 |
Audit-related Assurance Services Entity Subsidiaries Fees | 1 000 | 1 000 | 1 000 |
Accrued Liabilities Deferred Income | 207 132 | 134 525 | 125 950 |
Accumulated Amortisation Impairment Intangible Assets | | 30 000 | 30 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 266 585 | 76 236 | 360 068 |
Additional Provisions Increase From New Provisions Recognised | | -22 661 | 99 627 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 22 915 | 38 923 |
Administration Support Average Number Employees | 10 | 10 | 10 |
Administrative Expenses | 1 292 480 | 1 398 264 | 1 326 090 |
Amortisation Rate Used For Intangible Assets | | 20 | 20 |
Amounts Owed By Associates Joint Ventures Participating Interests | 695 813 | 887 813 | 887 813 |
Amounts Owed By Directors | 2 032 338 | 2 490 818 | 500 000 |
Amounts Owed By Group Undertakings | | | 39 629 |
Amounts Owed To Group Undertakings | 531 | 82 360 | |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 63 | 65 | 53 |
Bank Borrowings Overdrafts | 705 553 | 668 561 | 465 553 |
Cash Cash Equivalents Cash Flow Value | 2 679 260 | 2 679 030 | 1 525 256 |
Comprehensive Income Expense | 1 787 562 | 196 951 | 699 925 |
Corporation Tax Payable | 179 | 36 | 475 |
Cost Sales | 4 983 149 | 4 734 736 | 4 841 395 |
Creditors | 150 710 | 187 870 | 58 799 |
Current Tax For Period | 272 156 | 293 397 | 135 951 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 32 045 | -22 661 | 99 627 |
Deferred Tax Liabilities | 108 189 | 85 528 | 185 155 |
Depreciation Expense Property Plant Equipment | 445 877 | 448 716 | 330 886 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | -13 100 | 13 100 | -13 100 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 26 500 | 13 624 |
Disposals Property Plant Equipment | | 26 500 | 26 157 |
Dividend Income | | 54 727 | 51 150 |
Dividends Paid | 186 800 | 196 800 | 197 900 |
Dividends Paid Classified As Financing Activities | 186 800 | 196 800 | 197 900 |
Dividends Paid On Shares | 56 800 | 66 800 | 67 900 |
Finance Lease Liabilities Present Value Total | 428 694 | 156 461 | 450 725 |
Finance Lease Payments Owing Minimum Gross | 428 694 | 156 461 | 440 716 |
Financial Assets | 4 423 433 | 4 157 426 | |
Financial Liabilities | 2 598 826 | 2 089 204 | |
Gain Loss In Cash Flows From Change In Accrued Items | 104 363 | -72 607 | -8 575 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 920 905 | -835 696 | -262 490 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -995 290 | 391 761 | -1 190 443 |
Gain Loss In Cash Flows From Change In Inventories | 4 308 | -58 515 | 13 309 |
Gain Loss On Disposals Property Plant Equipment | 138 270 | 75 000 | -2 284 |
Gross Profit Loss | 2 962 719 | 2 557 373 | 2 483 626 |
Income Expense Recognised Directly In Equity | -186 800 | -196 800 | -197 900 |
Income Taxes Paid Refund Classified As Operating Activities | 211 484 | 272 156 | 293 482 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 292 965 | -230 | -1 153 774 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 85 |
Increase Decrease In Net Debt From Cash Flows | | -361 273 | 1 221 369 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 372 133 | 2 934 |
Intangible Assets Gross Cost | | 30 000 | 30 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 19 429 | 15 662 | 11 815 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 28 314 | 27 255 | 29 507 |
Interest Income On Cash Cash Equivalents | 1 360 | 187 | 2 500 |
Interest Paid Classified As Operating Activities | 47 743 | 42 917 | 41 322 |
Interest Payable Similar Charges Finance Costs | 47 743 | 42 917 | 41 322 |
Interest Received Classified As Operating Activities | 53 915 | 54 914 | 53 650 |
Investments | 90 | 90 | 90 |
Investments Fixed Assets | 90 | 90 | 90 |
Investments In Group Undertakings | 90 | 90 | 90 |
Net Cash Flows From Used In Financing Activities | -142 237 | -558 303 | -130 305 |
Net Cash Flows From Used In Investing Activities | -371 618 | -139 536 | -784 822 |
Net Cash Flows From Used In Operating Activities | 1 806 820 | 697 609 | -238 647 |
Net Cash Generated From Operations | 2 012 132 | 957 768 | 42 507 |
Net Current Assets Liabilities | 2 053 131 | 2 053 282 | 2 555 307 |
Net Debt Funds | -1 157 101 | -1 518 374 | -297 005 |
Net Deferred Tax Liability Asset | 108 189 | 85 528 | 185 155 |
Number Shares Issued Fully Paid | 10 | 10 | 10 |
Operating Profit Loss | 1 670 239 | 1 159 109 | 1 157 536 |
Other Creditors | 150 000 | 105 474 | 58 324 |
Other Interest Income | 52 555 | 54 727 | |
Other Interest Receivable Similar Income Finance Income | 53 915 | 54 914 | 53 650 |
Other Taxation Social Security Payable | 664 894 | 24 511 | 22 929 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 349 000 | 324 511 | -284 255 |
Pension Costs Defined Contribution Plan | 88 281 | 82 104 | 64 217 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 88 281 | 82 104 | 64 217 |
Prepayments Accrued Income | 658 243 | 340 490 | 169 591 |
Proceeds From Borrowings Classified As Financing Activities | 426 789 | | |
Proceeds From Sales Property Plant Equipment | 181 333 | 75 000 | 10 249 |
Production Average Number Employees | 53 | 55 | 43 |
Profit Loss | 1 787 562 | 196 951 | 699 925 |
Profit Loss On Ordinary Activities Before Tax | 1 676 411 | 1 171 106 | 1 169 864 |
Property Plant Equipment Gross Cost | 5 094 542 | 1 577 107 | 1 616 030 |
Provisions | 108 189 | 85 528 | 185 155 |
Purchase Property Plant Equipment | 552 951 | 214 536 | 795 071 |
Raw Materials | 226 396 | 284 911 | 271 602 |
Repayments Borrowings Classified As Financing Activities | 33 226 | 36 992 | 216 660 |
Revenue From Sale Goods | 7 945 868 | 7 292 109 | 7 325 021 |
Staff Costs Employee Benefits Expense | 2 154 330 | 2 110 038 | 2 060 684 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 108 189 | 85 528 | 185 155 |
Tax Expense Credit Applicable Tax Rate | 318 518 | 222 511 | 222 274 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -18 826 | 58 930 | -95 232 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 509 | 11 956 | 8 909 |
Tax Increase Decrease From Other Short-term Timing Differences | | -22 661 | 99 627 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 304 201 | 270 736 | 235 663 |
Total Assets Less Current Liabilities | 2 053 221 | 2 053 372 | 2 555 397 |
Total Current Tax Expense Credit | | 293 397 | 136 036 |
Trade Creditors Trade Payables | 824 338 | 561 931 | 305 168 |
Trade Debtors Trade Receivables | 1 768 477 | 940 467 | 1 374 125 |
Turnover Revenue | 7 945 868 | 7 292 109 | 7 325 021 |
Wages Salaries | 2 066 049 | 2 027 934 | 1 996 467 |
Company Contributions To Money Purchase Plans Directors | 65 260 | 57 200 | 31 200 |
Director Remuneration | 23 400 | 23 400 | 23 100 |
Director Remuneration Benefits Excluding Payments To Third Parties | 88 660 | 80 600 | 54 300 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 |