Profit & Loss |
Date of Accounts |
2011-05-31 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | | | | | | |
Net Worth | 24 413 | 47 674 | 93 290 | 281 669 | 491 280 | 884 481 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 227 | 227 | 100 515 | 113 549 | 761 114 | 1 869 126 | | | | | | |
Cash Bank On Hand | | | | | | 1 869 126 | 3 309 412 | 2 365 819 | 1 611 604 | 2 421 065 | 1 021 656 | 721 169 |
Current Assets | 449 545 | 315 817 | 650 381 | 1 447 170 | 1 903 569 | 3 758 941 | 5 631 481 | 6 904 011 | 9 446 801 | 6 939 997 | 6 453 183 | 8 086 324 |
Debtors | 271 804 | 139 711 | 368 602 | 843 444 | 814 055 | 1 447 513 | 2 073 058 | 3 650 519 | 3 168 147 | 3 131 756 | 4 366 903 | 4 360 867 |
Net Assets Liabilities | | | | | | 884 481 | 3 105 843 | 4 549 463 | 4 855 740 | 4 989 077 | 4 329 269 | 4 389 734 |
Net Assets Liabilities Including Pension Asset Liability | 24 413 | 47 674 | 93 290 | 281 669 | 491 280 | 884 481 | | | | | | |
Other Debtors | | | | | | 474 236 | 729 573 | 1 220 397 | 191 214 | 387 377 | 1 833 565 | 2 011 452 |
Property Plant Equipment | | | | | | 55 192 | 41 394 | 30 526 | 28 704 | 21 528 | 67 768 | 58 350 |
Stocks Inventory | 177 514 | 175 879 | 181 264 | 490 177 | 328 400 | 442 302 | | | | | | |
Tangible Fixed Assets | 28 166 | 18 185 | 23 538 | 37 441 | 73 589 | 55 192 | | | | | | |
Total Inventories | | | | | | 442 302 | 249 011 | 887 673 | 4 667 050 | 1 387 176 | 1 064 624 | 3 004 288 |
|
Capital & Reserves |
Called Up Share Capital | 51 | 51 | 100 | 51 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | 24 313 | 47 574 | 93 190 | 281 618 | 491 229 | 884 430 | | | | | | |
Shareholder Funds | 24 413 | 47 674 | 93 290 | 281 669 | 491 280 | 884 481 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 59 463 | 110 663 | 103 042 | 103 386 | 83 819 | 454 856 | 426 667 | 390 801 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 585 959 | 121 247 | 130 344 | 110 433 | 461 037 | 149 811 | 84 279 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 534 759 | 128 868 | 130 000 | 130 000 | 90 000 | 178 000 | 120 145 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 80 000 | 80 000 | |
Director Remuneration | | | | | | | | | 38 019 | 63 456 | 91 717 | 43 358 |
Dividend Recommended By Directors | | | | | | | | | | 224 533 | 179 743 | 189 083 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 132 050 | 145 848 | 41 781 | 51 349 | 58 525 | 74 570 | 90 500 |
Amounts Owed By Group Undertakings | | | | | | 449 486 | 534 089 | 535 739 | 535 739 | 535 739 | 543 279 | 503 251 |
Average Number Employees During Period | | | | | | | 34 | 34 | 41 | 40 | 30 | 29 |
Capital Redemption Reserve | | | | | 50 | 50 | | | | | | |
Creditors | | | | | | 2 919 904 | 2 560 173 | 2 379 596 | 4 614 575 | 1 968 140 | 2 188 039 | 3 743 854 |
Creditors Due Within One Year | 444 426 | 284 001 | 578 302 | 1 196 681 | 1 479 234 | 2 919 904 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 114 242 | | | 2 536 | |
Disposals Property Plant Equipment | | | | | | | | 133 342 | | | 11 710 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 13 798 | 10 175 | 9 568 | 7 176 | 18 581 | 15 930 |
Net Current Assets Liabilities | 5 119 | 31 816 | 72 079 | 250 489 | 424 335 | 839 037 | 3 071 308 | 4 524 415 | 4 832 226 | 4 971 857 | 4 265 144 | 4 342 470 |
Number Shares Allotted | 51 | 50 | 100 | 50 | 1 | 1 | | | | | | |
Other Creditors | | | | | | 162 528 | 260 821 | 325 118 | 487 708 | 248 177 | 117 473 | 38 398 |
Other Taxation Social Security Payable | | | | | | 219 683 | 651 190 | 176 822 | 154 488 | 52 651 | 63 023 | 66 180 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | | 187 242 | 187 242 | 72 307 | 80 053 | 80 053 | 142 338 | 148 850 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 9 748 | 6 859 | 5 478 | 5 190 | 4 307 | 3 643 | 11 086 |
Provisions For Liabilities Charges | 2 327 | 2 327 | 2 327 | 6 261 | 6 644 | 9 748 | | | | | | |
Share Capital Allotted Called Up Paid | 51 | 50 | 100 | 50 | 1 | 1 | | | | | | |
Tangible Fixed Assets Additions | | 850 | 13 203 | 26 383 | 60 678 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 86 126 | 86 976 | 100 181 | 126 564 | 187 242 | | | | | | | |
Tangible Fixed Assets Depreciation | 57 960 | 68 793 | 76 643 | 89 123 | 113 653 | 132 050 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 10 831 | 7 850 | 12 480 | 24 530 | 18 397 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 18 407 | 7 746 | | 73 995 | 6 512 |
Total Assets Less Current Liabilities | 33 285 | 50 001 | 95 617 | 287 930 | 497 924 | 894 229 | 3 112 702 | 4 554 941 | 4 860 930 | 4 993 384 | 4 332 912 | 4 400 820 |
Trade Creditors Trade Payables | | | | | | 2 537 693 | 1 648 162 | 1 877 656 | 3 947 554 | 1 629 838 | 1 985 068 | 3 610 276 |
Trade Debtors Trade Receivables | | | | | | 523 791 | 809 396 | 1 894 383 | 1 692 291 | 1 607 000 | 1 548 696 | 1 367 660 |
Work In Progress | | | | | | | 249 011 | 887 673 | 4 667 050 | 1 387 176 | 1 064 624 | 3 004 288 |
Accrued Liabilities | | | | | | | | | 24 825 | 37 475 | 22 475 | 29 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | -883 | -664 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | | 7 443 |
Administrative Expenses | | | | | | | | | 2 315 748 | 1 693 731 | 1 597 802 | 1 361 191 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 611 604 | 2 421 065 | 1 021 656 | |
Comprehensive Income Expense | | | | | | | | | 502 416 | 357 871 | -480 065 | 249 548 |
Cost Sales | | | | | | | | | 11 400 945 | 14 543 729 | 7 283 201 | 8 871 767 |
Current Tax For Period | | | | | | | | | 109 648 | 41 822 | | |
Depreciation Amortisation Expense | | | | | | | | | 9 568 | 7 176 | 18 581 | 15 930 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 9 568 | 7 176 | 18 581 | 15 930 |
Dividends Paid | | | | | | | | | 196 139 | 224 533 | 179 743 | 189 083 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -196 139 | -224 533 | -179 743 | -189 083 |
Dividends Paid On Shares Final | | | | | | | | | 196 139 | 224 533 | 179 743 | 189 083 |
Fixed Assets | 28 166 | 18 185 | 23 538 | | | | | | | | 67 768 | 58 350 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | | | | -20 600 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | 7 000 | 7 000 | 7 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 76 700 | 82 599 | 63 046 | 86 278 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 2 234 980 | -2 646 435 | 219 898 | 1 555 815 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 462 905 | 407 328 | -1 263 336 | -29 830 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | -9 174 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -9 174 | |
Gross Profit Loss | | | | | | | | | 2 809 854 | 1 890 479 | 991 641 | 1 637 658 |
Impairment Loss Reversal | | | | | | | | | | | | 20 600 |
Impairment Loss Reversal On Investments | | | | | | | | | | | | 20 600 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 8 024 | -41 822 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -754 215 | 809 461 | -1 399 409 | -300 487 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 3 779 377 | -3 279 874 | -322 552 | 1 939 664 |
Interest Expense On Bank Overdrafts | | | | | | | | | 2 490 | | | |
Interest Paid Classified As Operating Activities | | | | | | | | | -2 490 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 2 490 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 176 673 | 595 470 | 151 554 | 153 218 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 5 258 | -1 854 | 72 308 | 5 387 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 572 284 | -1 403 077 | 1 175 547 | 141 882 |
Net Cash Generated From Operations | | | | | | | | | 577 818 | -1 444 899 | 1 175 547 | 141 882 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -2 488 | -1 854 | -1 687 | -1 125 |
Number Shares Issued Fully Paid | | | | | | | | | | 1 | 1 | 1 |
Operating Profit Loss | | | | | | | | | 494 106 | 396 956 | -482 416 | 276 467 |
Other Deferred Tax Expense Credit | | | | | | | | | -288 | -883 | -664 | 7 444 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 2 488 | 1 854 | 1 687 | 1 125 |
Other Operating Income Format1 | | | | | | | | | | 200 207 | 123 745 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 179 432 | 184 369 | 178 971 | 17 782 |
Prepayments | | | | | | | | | 4 655 | | | |
Profit Loss | | | | | | | | | 502 416 | 357 871 | -480 065 | 249 548 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 494 104 | 398 809 | -480 729 | 256 992 |
Provisions | | | | | | | | | 5 190 | 4 307 | 3 643 | 11 086 |
Purchase Property Plant Equipment | | | | | | | | | -7 746 | | -73 995 | -6 512 |
Recoverable Value-added Tax | | | | | | | | | 660 329 | 146 784 | 14 696 | 87 702 |
Social Security Costs | | | | | | | | | 114 867 | 131 173 | 117 831 | 92 376 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 555 886 | 1 591 665 | 1 337 059 | 1 010 321 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | -1 831 | 62 689 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 93 880 | 75 774 | -91 339 | 48 828 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | 1 831 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -72 377 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -1 529 | -48 | 1 971 | 1 241 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 175 435 | 38 473 | 4 970 | 12 620 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | 82 567 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | -883 | -664 | 7 444 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -8 312 | 40 939 | -664 | 7 444 |
Total Current Tax Expense Credit | | | | | | | | | -8 024 | 41 822 | | |
Total Operating Lease Payments | | | | | | | | | 81 411 | 90 532 | 85 774 | 73 689 |
Turnover Revenue | | | | | | | | | 14 210 799 | 16 434 208 | 8 274 842 | 10 509 425 |
Wages Salaries | | | | | | | | | 1 261 587 | 1 276 123 | 1 040 257 | 900 163 |
Creditors Due After One Year | 6 545 | | | | | | | | | | | |
Revaluation Reserve | 49 | 49 | | | | | | | | | | |