Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 315 560 | 379 131 | 397 855 | 957 036 | 1 230 411 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 50 | | | 60 584 | 379 928 | | | | | | | |
Cash Bank On Hand | | | | | | | 320 010 | | 425 047 | 193 239 | 387 | 4 020 365 |
Current Assets | 672 467 | 511 944 | 823 838 | 1 019 713 | 1 441 378 | 1 237 572 | 1 860 211 | 2 527 509 | 3 179 101 | 1 902 889 | 1 742 683 | 8 135 629 |
Debtors | 672 417 | 511 944 | 823 838 | 959 129 | 1 044 596 | 1 231 775 | 1 532 452 | 2 524 799 | 2 748 643 | 1 704 650 | 1 720 894 | 4 018 661 |
Net Assets Liabilities | | | | | | 1 360 910 | 1 673 198 | 2 692 220 | 3 391 650 | 7 172 079 | 7 356 265 | 4 521 100 |
Net Assets Liabilities Including Pension Asset Liability | 315 560 | 379 131 | 397 855 | 957 036 | 1 230 411 | | | | | | | |
Other Debtors | | | | | | 700 | 5 892 | 2 665 | 176 458 | 377 | 4 004 | 37 812 |
Property Plant Equipment | | | | | | 8 484 903 | 9 089 092 | 10 121 739 | 9 479 152 | 9 087 265 | 8 982 978 | 24 085 970 |
Stocks Inventory | | | | | 16 854 | | | | | | | |
Tangible Fixed Assets | 465 810 | 656 296 | 422 559 | 2 769 323 | 8 040 391 | | | | | | | |
Total Inventories | | | | | | 5 797 | 7 749 | 2 710 | 5 411 | 5 000 | 21 402 | 96 603 |
|
Capital & Reserves |
Called Up Share Capital | 1 003 | 1 003 | 1 003 | 1 003 | 1 003 | | | | | | | |
Profit Loss Account Reserve | 314 557 | 378 128 | 396 852 | 956 033 | 1 229 408 | | | | | | | |
Shareholder Funds | 315 560 | 379 131 | 397 855 | 957 036 | 1 230 411 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 4 500 | 15 000 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 31 200 | 81 119 | 105 661 | 99 333 | 89 441 | | |
Director Remuneration | | | | | | 86 724 | 67 691 | 261 676 | 328 400 | 427 122 | 440 440 | 438 218 |
Fees For Non-audit Services | | | | | | | | | | 6 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 2 | 2 | 2 | 2 | | | |
Accrued Liabilities Deferred Income | | | | | | 284 809 | 125 479 | 116 295 | 46 379 | 124 213 | 82 161 | 248 955 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 31 250 | 62 500 | 93 750 | 130 730 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 2 177 710 | 2 851 019 | 3 405 997 | 3 801 750 | 4 881 405 | 5 754 505 | 12 026 159 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 126 800 | | | | 49 272 | 1 489 735 |
Amortisation Expense Intangible Assets | | | | | | | 31 250 | 31 250 | 31 250 | 36 980 | | |
Applicable Tax Rate | | | | | | 20 | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | | | | | | 70 | 87 | 95 | 99 | 142 | 76 | 91 |
Bank Borrowings | | | | | | 2 948 387 | 2 819 878 | 4 389 820 | 185 799 | 295 250 | 716 139 | 800 000 |
Bank Borrowings Overdrafts | | | | | | 2 830 383 | 2 691 345 | 4 182 890 | 4 015 306 | 6 996 568 | 6 071 778 | 15 200 000 |
Bank Overdrafts | | | | | | 187 354 | 1 662 149 | 1 689 239 | 2 150 928 | | 352 668 | |
Comprehensive Income Expense | | | | | | | 662 288 | 1 030 849 | 699 430 | 780 429 | 184 186 | -2 835 165 |
Corporation Tax Payable | | | | | | | 29 606 | 11 368 | 97 462 | 138 369 | | |
Corporation Tax Recoverable | | | | | | 16 110 | 16 110 | 16 110 | 16 110 | | 59 855 | 71 776 |
Creditors | | | | | | 5 447 555 | 4 777 963 | 6 151 596 | 5 314 044 | 8 482 382 | 7 208 518 | 16 841 523 |
Creditors Due After One Year | | 336 823 | 70 961 | 302 612 | 5 487 758 | | | | | | | |
Creditors Due Within One Year | 800 509 | 447 241 | 777 581 | 2 459 415 | 2 584 040 | | | | | | | |
Current Tax For Period | | | | | | 343 | 56 347 | 35 003 | 119 634 | 293 347 | 3 934 | |
Depreciation Expense Property Plant Equipment | | | | | | 388 586 | 449 374 | 564 839 | 588 523 | 759 255 | 644 467 | 1 093 085 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 346 936 | 589 814 | | | |
Disposals Property Plant Equipment | | | | | | | | 374 086 | 589 814 | | | |
Dividends Paid | | | | | | | 350 000 | 11 827 | | | | |
Dividends Paid On Shares Final | | | | | | | 350 000 | 11 827 | | | | |
Finance Lease Liabilities Present Value Total | | | | | | 1 376 707 | 913 814 | 863 563 | 261 256 | 324 361 | 278 385 | 599 774 |
Fixed Assets | | | | | | 9 566 283 | 10 170 472 | 11 203 119 | 10 560 532 | 17 605 645 | 17 501 358 | 32 098 022 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 31 214 | 28 627 | 21 268 | 38 677 | 41 539 | 10 002 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -9 250 | | 43 375 | | |
Government Grants Payable | | | | | | 1 240 465 | 1 172 804 | 1 105 143 | 1 037 482 | 964 181 | 828 859 | 1 167 552 |
Increase Decrease In Property Plant Equipment | | | | | | | | 506 758 | | 522 016 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 31 250 | 31 250 | 31 250 | 36 980 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 673 309 | 901 914 | 985 567 | 1 079 655 | 873 100 | 1 414 411 |
Intangible Assets | | | | | | 312 502 | 281 252 | 250 002 | 218 752 | 256 261 | | |
Intangible Assets Gross Cost | | | | | | 312 502 | 312 502 | 312 502 | 312 502 | 386 991 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 99 831 | 76 062 | 110 329 | 106 534 | 229 339 | 139 801 | 294 129 |
Interest Expense On Bank Overdrafts | | | | | | 3 329 | 2 371 | 522 | | 30 046 | 355 | 1 617 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 65 059 | 52 886 | 56 446 | 50 052 | 172 541 | 20 475 | 21 526 |
Interest Payable Similar Charges Finance Costs | | | | | | 199 433 | 159 946 | 188 565 | 195 263 | 512 132 | 170 633 | 317 272 |
Investments Fixed Assets | | | | | | 1 081 380 | 1 081 380 | 1 081 380 | 1 081 380 | 8 518 380 | 8 518 380 | 8 012 052 |
Investments In Group Undertakings | | | | | | 1 081 380 | 1 081 380 | 1 081 380 | 1 081 380 | 8 518 380 | 8 518 380 | 8 012 052 |
Merchandise | | | | | | 5 797 | 7 749 | 2 710 | 5 411 | 5 000 | 21 402 | 96 603 |
Net Current Assets Liabilities | -128 042 | 64 703 | 46 257 | -1 439 702 | -1 142 662 | -2 504 718 | -3 339 411 | -1 925 148 | -1 364 868 | -1 483 635 | -2 487 415 | -8 728 843 |
Number Shares Allotted | | 2 | 2 | 2 | 2 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 2 | 2 | 2 | 2 | 1 133 | 1 133 |
Other Creditors | | | | | | 443 771 | 234 381 | 228 033 | 35 573 | 37 372 | 2 471 | 185 879 |
Other Deferred Tax Expense Credit | | | | | | 73 447 | 123 830 | 55 538 | 52 096 | 46 908 | 49 272 | 1 489 735 |
Other Remaining Borrowings | | | | | | 700 000 | 30 000 | | | | | |
Other Taxation Social Security Payable | | | | | | 38 144 | 68 641 | 78 205 | 70 943 | 87 115 | 127 201 | 209 161 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 66 948 | 144 073 | 211 078 | 226 491 | 249 021 | 164 345 | 160 348 |
Prepayments Accrued Income | | | | | | 144 951 | 278 117 | 247 734 | 64 319 | 293 168 | 303 310 | 606 940 |
Profit Loss | | | | | | 573 331 | 662 288 | 1 030 849 | 635 997 | 780 429 | 184 186 | -2 835 165 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 647 121 | 909 483 | 432 866 | 807 727 | 2 005 906 | 237 392 | -1 347 328 |
Property Plant Equipment Gross Cost | | | | | | 10 662 613 | 11 940 111 | 13 527 736 | 13 280 902 | 13 968 670 | 14 737 483 | 36 112 129 |
Provisions | | | | | | 253 100 | 379 900 | 434 155 | 489 970 | 467 549 | 516 821 | 2 006 556 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 253 100 | 379 900 | 434 155 | 489 970 | 467 549 | 516 821 | 2 006 556 |
Provisions For Liabilities Charges | 22 208 | 5 045 | | 69 973 | 179 560 | | | | | | | |
Provisions Used | | | | | | | | -54 255 | | | | |
Secured Debts | 290 634 | 411 550 | 247 777 | 503 828 | 2 500 000 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Social Security Costs | | | | | | 9 448 | 5 749 | 32 038 | 39 307 | 37 050 | 59 560 | 436 561 |
Staff Costs Employee Benefits Expense | | | | | | 1 972 544 | 2 734 302 | 3 448 648 | 3 612 608 | 5 386 968 | 3 243 112 | 4 931 260 |
Tangible Fixed Assets Additions | | 540 573 | 118 749 | 2 642 951 | 5 657 454 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 043 019 | 1 583 592 | 1 696 591 | 4 147 892 | 9 760 813 | | | | | | | |
Tangible Fixed Assets Depreciation | 577 209 | 927 296 | 1 274 032 | 1 378 569 | 1 720 422 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 350 087 | 346 736 | 281 754 | 386 386 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 177 217 | 44 533 | | | | | | | |
Tangible Fixed Assets Disposals | | | 5 750 | 191 650 | 44 533 | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | 53 777 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 26 157 | 12 856 | 12 856 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 129 424 | 175 803 | 82 245 | 153 468 | 381 122 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -129 081 | -50 423 | -41 229 | 25 180 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 651 | 207 | | 23 153 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 73 790 | 180 177 | 90 541 | 171 730 | 340 255 | 53 206 | 1 487 837 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 1 277 498 | 1 961 711 | 342 980 | 687 768 | 768 813 | 1 263 866 |
Total Assets Less Current Liabilities | 337 768 | 720 999 | 468 816 | 1 329 621 | 6 897 729 | 7 061 565 | 6 831 061 | 9 277 971 | 9 195 664 | 16 122 010 | 15 081 604 | 23 369 179 |
Total Borrowings | | | | | | 5 570 708 | 6 672 241 | 8 438 075 | 2 336 727 | 295 250 | 1 068 807 | 800 000 |
Total Operating Lease Payments | | | | | | 1 002 724 | 1 244 534 | 1 155 710 | 1 146 928 | 81 330 | 1 089 649 | 795 245 |
Trade Creditors Trade Payables | | | | | | 257 004 | 1 285 459 | 399 498 | 164 731 | 271 603 | 488 329 | 1 664 430 |
Trade Debtors Trade Receivables | | | | | | 1 070 014 | 1 232 333 | 1 300 335 | 1 714 056 | 1 363 217 | 1 253 004 | 3 181 426 |
Unused Provision Reversed | | | | | | | | | -55 815 | | | |
Wages Salaries | | | | | | 1 896 148 | 2 584 480 | 3 205 532 | 3 346 810 | 5 100 897 | 3 019 207 | 4 334 351 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | -22 421 | | |
Administrative Expenses | | | | | | | | | | | 5 163 576 | 7 879 860 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 120 707 |
Amounts Owed To Group Undertakings | | | | | | | | | | 2 019 939 | 2 060 215 | 12 343 416 |
Capital Commitments | | | | | | | | | | | | 4 299 552 |
Cost Sales | | | | | | | | | | | 2 936 978 | 5 993 219 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 5 161 | 5 161 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | | | | | -128 000 | -1 071 680 |
Gross Profit Loss | | | | | | | | | | | 5 512 641 | 7 819 240 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | | 20 110 780 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -71 046 | | |
Interest Expense On Loan Capital | | | | | | | | | | 38 667 | | |
Operating Profit Loss | | | | | | | | | | | 536 025 | 41 624 |
Other Operating Income Format1 | | | | | | | | | | | 186 960 | 102 244 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 74 489 | | |
Total Current Tax Expense Credit | | | | | | | | | | | 3 934 | -1 898 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | | 4 857 243 |
Turnover Revenue | | | | | | | | | | | 8 449 619 | 13 812 459 |