Profit & Loss |
Date of Accounts |
2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 6 888 413 | 3 995 476 | 5 858 522 |
Current Assets | 13 293 886 | 13 467 824 | 16 045 781 |
Debtors | 6 254 127 | 9 290 096 | 10 070 994 |
Net Assets Liabilities | 10 491 310 | 11 834 272 | 12 938 693 |
Other Debtors | 1 912 144 | 6 957 175 | 6 897 675 |
Property Plant Equipment | 290 325 | 317 382 | 147 777 |
Total Inventories | 151 346 | 182 252 | |
|
Other Financial Data |
Audit Fees Expenses | 5 600 | 10 000 | 11 000 |
Accrued Liabilities Deferred Income | 53 600 | 253 426 | 337 279 |
Accumulated Depreciation Impairment Property Plant Equipment | 293 424 | 365 012 | 390 208 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 98 645 | 11 761 |
Administrative Expenses | 675 194 | 786 358 | 935 406 |
Amounts Recoverable On Contracts | 3 229 171 | 1 679 201 | 2 048 682 |
Average Number Employees During Period | 11 | 12 | 14 |
Balances Amounts Owed By Related Parties | | 4 925 889 | 5 026 349 |
Cash Cash Equivalents Cash Flow Value | 6 888 413 | 3 995 476 | 5 858 522 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | 1 704 752 | -479 802 |
Cash Receipts From Sales Interests In Associates | | 1 704 752 | |
Comprehensive Income Expense | 2 875 200 | 1 439 962 | 1 284 421 |
Corporation Tax Payable | 672 746 | 69 688 | 500 803 |
Corporation Tax Recoverable | 126 596 | | 399 081 |
Cost Sales | 11 713 941 | 14 368 186 | 12 566 597 |
Creditors | 3 067 510 | 1 916 032 | 3 218 992 |
Current Tax For Period | 672 746 | 240 694 | 217 812 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 677 | 9 511 | 971 |
Depreciation Expense Property Plant Equipment | 58 102 | 71 588 | |
Depreciation Impairment Expense Property Plant Equipment | 58 102 | 71 588 | 56 133 |
Dividends Paid | 196 566 | 97 000 | 180 000 |
Dividends Paid Classified As Financing Activities | -196 566 | -97 000 | -180 000 |
Dividends Paid On Shares Interim | 196 566 | 97 000 | 180 000 |
Further Item Creditors Component Total Creditors | | | 553 875 |
Further Item Interest Expense Component Total Interest Expense | 490 | 4 419 | 23 629 |
Further Item Tax Increase Decrease Component Adjusting Items | -5 677 | 9 511 | 6 532 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 162 000 | 87 000 | 24 375 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 085 385 | 548 420 | -871 845 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 584 802 | 1 457 813 | 861 619 |
Gain Loss In Cash Flows From Change In Inventories | 83 949 | 30 906 | -65 987 |
Government Grant Income | 53 462 | 41 438 | |
Gross Profit Loss | 4 057 879 | 2 342 878 | |
Income Taxes Paid Refund Classified As Operating Activities | -458 292 | -646 467 | -154 641 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 253 633 | 2 892 937 | -1 863 046 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -94 582 | -70 689 | -31 137 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 71 588 | 56 133 |
Interest Income On Bank Deposits | 9 471 | 13 | 12 964 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 9 471 | 13 | 12 964 |
Interest Paid Classified As Operating Activities | -490 | -4 419 | -23 629 |
Interest Payable Similar Charges Finance Costs | 490 | 4 419 | 23 629 |
Interest Received Classified As Investing Activities | -9 612 | -23 945 | -42 539 |
Net Cash Generated From Operations | -2 913 301 | 365 599 | -1 601 238 |
Net Current Assets Liabilities | 10 226 376 | 11 551 792 | 12 826 789 |
Net Finance Income Costs | 9 612 | 23 945 | 42 539 |
Operating Profit Loss | 3 438 565 | 1 599 952 | |
Other Creditors | 20 652 | 15 235 | 32 455 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 30 937 |
Other Disposals Property Plant Equipment | | | 156 170 |
Other Interest Income | 141 | 23 932 | 29 575 |
Other Interest Receivable Similar Income Finance Income | 9 612 | 23 945 | 42 539 |
Other Operating Income Format1 | 55 880 | 43 432 | 15 780 |
Other Taxation Social Security Payable | 103 602 | 99 944 | 74 402 |
Payments To Related Parties | | 75 000 | 139 640 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 7 757 | 34 872 | 40 060 |
Prepayments Accrued Income | 36 398 | 36 068 | 41 207 |
Proceeds From Sales Property Plant Equipment | | | -109 498 |
Profit Loss | 2 875 200 | 1 439 962 | 1 284 421 |
Profit Loss On Ordinary Activities Before Tax | 3 447 687 | 1 619 478 | 1 472 067 |
Property Plant Equipment Gross Cost | 583 749 | 682 394 | 537 985 |
Purchase Property Plant Equipment | -13 932 | -98 645 | -11 761 |
Social Security Costs | 5 557 | | |
Staff Costs Employee Benefits Expense | 264 240 | 376 249 | 442 756 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 25 391 | 34 902 | 35 873 |
Tax Expense Credit Applicable Tax Rate | 655 061 | 307 701 | 279 693 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -70 000 | -80 000 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 7 890 | -6 053 | 11 587 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 572 487 | 179 516 | 187 646 |
Total Assets Less Current Liabilities | 10 516 701 | 11 869 174 | 12 974 566 |
Total Current Tax Expense Credit | 578 164 | 170 005 | 186 675 |
Trade Creditors Trade Payables | 2 216 910 | 1 477 739 | 1 720 178 |
Trade Debtors Trade Receivables | 949 818 | 617 652 | 684 349 |
Turnover Revenue | 15 771 820 | 16 711 064 | |
Wages Salaries | 250 926 | 328 438 | |
Work In Progress | 151 346 | 182 252 | |
Company Contributions To Defined Benefit Plans Directors | 6 691 | 33 127 | |
Director Remuneration | 54 000 | 54 000 | 54 000 |
Director Remuneration Benefits Including Payments To Third Parties | 60 691 | 87 127 | 89 582 |