Profit & Loss |
Date of Accounts |
2014-11-30 | 2015-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | | |
Net Worth | 3 240 911 | 3 867 374 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 243 628 | | 16 198 | | | 584 359 |
Current Assets | 2 846 894 | 3 696 091 | 3 722 351 | 4 739 512 | 2 063 837 | 2 701 442 | 3 272 616 | 2 739 173 |
Debtors | 2 817 094 | 2 107 844 | 3 466 231 | 4 733 911 | 2 043 066 | 2 687 121 | 3 259 550 | 2 138 752 |
Net Assets Liabilities | | | 4 977 824 | 4 860 845 | 4 334 162 | 3 588 549 | 3 019 378 | 2 902 650 |
Other Debtors | 3 400 | 3 500 | 545 668 | 546 118 | 52 567 | 54 872 | 80 966 | 60 996 |
Property Plant Equipment | | | 5 565 180 | 5 575 645 | 4 895 036 | 3 849 966 | 4 027 112 | 4 399 369 |
Total Inventories | | | 12 492 | 5 601 | 4 573 | 14 321 | 13 066 | 16 062 |
Cash Bank In Hand | | 1 570 433 | | | | | | |
Stocks Inventory | 29 800 | 17 814 | | | | | | |
Tangible Fixed Assets | 3 222 493 | 4 357 198 | | | | | | |
Trade Debtors | 1 044 612 | 725 644 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 3 240 811 | 3 867 274 | | | | | | |
Shareholder Funds | 3 240 911 | 3 867 374 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 10 000 | 10 000 | 15 000 | 15 750 | 16 500 | 17 300 |
Accrued Liabilities Deferred Income | | | 111 566 | 86 709 | 91 998 | 102 096 | 129 178 | 158 364 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 3 867 761 | 4 161 361 | 4 723 661 | 4 048 325 | 3 179 632 | 3 349 760 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 977 343 | 162 675 | 323 418 | 1 358 592 | 1 424 610 |
Administrative Expenses | 2 821 537 | | 3 766 074 | 4 022 098 | 4 127 920 | 3 933 252 | 3 866 886 | 3 934 300 |
Amounts Owed By Group Undertakings | | | 16 950 | 65 592 | 66 706 | 66 706 | 1 015 348 | |
Amounts Owed To Group Undertakings | | | 272 615 | 262 615 | 262 615 | | 1 015 348 | |
Amounts Recoverable On Contracts | 1 708 233 | 1 331 474 | 1 600 426 | 2 068 341 | 1 050 606 | 1 042 555 | 723 981 | 692 141 |
Average Number Employees During Period | | | 61 | 62 | 62 | 58 | 55 | 49 |
Bank Borrowings | | | | | | 180 122 | 276 040 | 84 732 |
Bank Borrowings Overdrafts | | | | 691 076 | | 26 040 | 84 733 | 84 732 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -691 076 | | -492 604 | -111 966 | |
Bank Overdrafts | 29 642 | | | | | 492 604 | 111 966 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 2 726 466 | 1 967 051 | 1 635 808 | 1 529 029 | 1 537 943 | 2 354 997 |
Cash Cash Equivalents Cash Flow Value | | | 243 628 | -691 076 | 16 198 | -492 604 | -111 966 | 584 359 |
Comprehensive Income Expense | | | 1 658 980 | 183 021 | 23 317 | -445 613 | 814 203 | 2 413 272 |
Corporation Tax Payable | | | 435 414 | 378 379 | 74 881 | 11 487 | | 370 621 |
Corporation Tax Recoverable | | | | 103 190 | 17 082 | 17 082 | 48 781 | 17 082 |
Cost Sales | 8 037 459 | | 7 884 647 | 12 469 897 | 10 411 381 | 7 303 487 | 6 881 622 | 8 119 988 |
Creditors | | | 779 282 | 739 312 | 285 188 | 212 576 | 939 340 | 1 187 495 |
Current Tax For Period | | | 396 395 | 80 748 | 25 526 | -72 026 | -30 170 | 371 133 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -26 900 | 19 271 | -12 750 | -29 547 | 134 882 | 404 664 |
Depreciation Expense Property Plant Equipment | | | 314 564 | 403 733 | 422 326 | 396 798 | 395 426 | 310 764 |
Depreciation Impairment Expense Property Plant Equipment | | | | 705 989 | 663 446 | 573 145 | 529 397 | 621 818 |
Dividends Paid | | | 1 300 000 | 300 000 | 550 000 | 300 000 | 1 383 374 | 2 530 000 |
Dividends Paid Classified As Financing Activities | | | -1 300 000 | -300 000 | -550 000 | -300 000 | -1 383 374 | -2 530 000 |
Dividends Paid On Shares Interim | | | | 300 000 | 550 000 | 300 000 | 1 383 374 | 2 530 000 |
Finance Lease Liabilities Present Value Total | | | 779 282 | 739 312 | 285 188 | 186 536 | 854 607 | 1 187 495 |
Finance Lease Payments Owing Minimum Gross | | | 1 709 834 | 1 505 838 | 926 340 | 665 057 | 1 302 685 | 1 918 402 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -300 000 | -95 918 | 191 308 |
Further Item Interest Expense Component Total Interest Expense | | | | | -298 | 276 | | 109 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | 3 206 | | -389 911 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 6 799 | | | | 134 882 | 6 182 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 198 000 | 216 000 | 216 000 | 216 000 | 216 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -695 289 | 1 242 779 | -19 646 | -841 188 | 1 132 186 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 1 266 638 | -2 214 826 | 644 055 | 540 730 | -1 089 099 |
Gain Loss In Cash Flows From Change In Inventories | | | | -6 891 | -1 028 | 9 748 | -1 255 | 2 996 |
Gain Loss On Disposals Property Plant Equipment | | | -81 703 | 8 411 | -30 459 | -174 696 | -271 549 | -32 535 |
Government Grant Income | | | 220 | | | 73 034 | 32 866 | 4 167 |
Gross Profit Loss | 4 225 379 | | 5 856 110 | 4 406 939 | 4 196 108 | 3 343 536 | 4 787 230 | 7 180 540 |
Income Taxes Paid Refund Classified As Operating Activities | | | -374 029 | -137 783 | -242 916 | 8 632 | -13 016 | 31 187 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 934 704 | -707 274 | 508 802 | -380 638 | -696 325 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 705 989 | 663 446 | 573 145 | 529 397 | 621 818 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 163 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 61 781 | 44 423 | 32 393 | 19 522 | 23 808 | 51 457 |
Interest Payable Similar Charges Finance Costs | | | 61 781 | 101 801 | 32 095 | 30 504 | 34 760 | 61 338 |
Interest Received Classified As Investing Activities | | | | | | | -465 | |
Net Cash Flows From Used In Financing Activities | | | | 1 326 120 | 1 195 048 | 678 868 | 649 828 | 3 394 084 |
Net Cash Flows From Used In Investing Activities | | | | -114 081 | -442 165 | -594 936 | 977 627 | -261 883 |
Net Cash Flows From Used In Operating Activities | | | | -277 335 | -1 460 157 | 424 870 | -2 008 093 | -3 828 526 |
Net Cash Generated From Operations | | | -3 220 117 | -517 961 | -1 735 168 | 402 998 | -2 055 869 | -3 858 677 |
Net Current Assets Liabilities | 1 040 937 | 983 106 | 793 409 | 645 266 | 332 318 | 529 616 | 644 945 | 808 779 |
Net Finance Income Costs | | | | | | | 465 | |
Net Interest Paid Received Classified As Operating Activities | | | -61 781 | -101 801 | -32 095 | -30 504 | -34 760 | -61 338 |
Operating Profit Loss | 1 408 743 | | 2 090 256 | 384 841 | 68 188 | -516 682 | 953 210 | 3 250 407 |
Other Creditors | | | 31 | 31 | 31 | 31 | 7 610 | 1 855 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | 680 164 | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 412 389 | 101 146 | 1 248 481 | 1 398 090 | 451 690 |
Other Disposals Property Plant Equipment | | | | 673 278 | 280 984 | 2 043 824 | 2 050 139 | 882 225 |
Other Interest Expense | | | | | | 10 706 | 10 952 | 9 609 |
Other Interest Income | | | | | | | 465 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 465 | |
Other Operating Income Format1 | | | 220 | | | 73 034 | 32 866 | 4 167 |
Other Taxation Social Security Payable | | | 244 750 | 217 447 | 209 664 | 169 523 | 42 455 | 47 270 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -1 046 261 | -1 026 120 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 48 969 | 62 518 | 79 107 | 78 019 | 102 523 | 484 192 |
Prepayments Accrued Income | | | 24 104 | 67 416 | 33 924 | 30 918 | 69 034 | 67 701 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -190 000 | | | |
Proceeds From Sales Property Plant Equipment | | | -79 833 | -269 300 | -149 379 | -620 647 | -380 500 | -398 000 |
Profit Loss | | | 1 658 980 | 183 021 | 23 317 | -445 613 | 814 203 | 2 413 272 |
Profit Loss On Ordinary Activities Before Tax | 1 381 924 | | 2 028 475 | 283 040 | 36 093 | -547 186 | 918 915 | 3 189 069 |
Property Plant Equipment Gross Cost | | | 9 432 941 | 9 737 006 | 9 618 697 | 7 898 291 | 7 206 744 | 7 749 129 |
Provisions | | | 601 483 | 620 754 | 608 004 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 601 483 | 620 754 | 608 004 | 578 457 | 713 339 | 1 118 003 |
Purchase Property Plant Equipment | | | -338 507 | -155 219 | -97 125 | -25 711 | -1 358 592 | -136 117 |
Raw Materials Consumables | | | 12 492 | 5 601 | 4 573 | 14 321 | 13 066 | 16 062 |
Social Security Costs | 173 024 | | 216 204 | 241 294 | 244 037 | 226 297 | 212 039 | 194 336 |
Staff Costs Employee Benefits Expense | | | 2 410 148 | 2 684 207 | 2 794 165 | 2 583 475 | 2 466 387 | 2 756 165 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 517 483 | 536 754 | 524 004 | | | |
Tax Expense Credit Applicable Tax Rate | | | | 53 778 | 6 858 | -103 965 | 174 594 | 605 923 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -15 842 | -17 672 | 6 962 | -3 646 | -205 055 | -243 888 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 20 028 | 44 642 | 11 706 | 35 585 | 291 | 2 916 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -26 900 | 19 271 | -12 750 | -29 547 | 134 882 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 369 495 | 100 019 | 12 776 | -101 573 | 104 712 | 775 797 |
Total Assets Less Current Liabilities | 4 263 430 | 5 340 304 | 6 358 589 | 6 220 911 | 5 227 354 | 4 379 582 | 4 672 057 | 5 208 148 |
Total Borrowings | | | | | | 672 726 | 388 006 | 84 732 |
Total Operating Lease Payments | | | 160 008 | 178 908 | 260 000 | 271 000 | 271 000 | 216 000 |
Trade Creditors Trade Payables | | | 934 014 | 1 691 463 | 451 178 | 763 482 | 681 729 | 536 645 |
Trade Debtors Trade Receivables | | | 1 279 083 | 160 345 | 306 113 | 291 190 | 68 763 | 1 300 832 |
Turnover Revenue | | | 13 740 757 | 16 876 836 | 14 607 489 | 10 647 023 | 11 668 852 | 15 300 528 |
Wages Salaries | 1 751 461 | | 2 144 975 | 2 380 395 | 2 449 341 | 2 279 159 | 2 151 825 | 2 077 637 |
Company Contributions To Defined Benefit Plans Directors | | | 36 000 | 36 000 | 24 000 | 22 000 | 40 000 | 296 000 |
Director Remuneration | | | | | 271 923 | 252 908 | 260 781 | 189 640 |
Director Remuneration Benefits Including Payments To Third Parties | 211 717 | 219 505 | | 269 068 | 295 923 | 274 908 | 300 781 | 485 640 |
Total Fees To Auditors | 8 500 | 8 500 | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 37 000 | 36 000 | | | | | | |
Accruals Deferred Income Within One Year | 62 871 | 104 958 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 82 700 | 82 700 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 214 561 | | | | | | | |
Corporation Tax Due Within One Year | 247 088 | 132 674 | | | | | | |
Creditors Due After One Year | 469 147 | 872 247 | | | | | | |
Creditors Due Within One Year | 1 805 957 | 2 712 985 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 352 177 | 431 737 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 453 622 | 516 683 | | | | | | |
Expenses Not Deductible For Tax Purposes | 7 973 | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | 14 111 | | | | | | | |
Increase Decrease In Net Cash For Period | 575 497 | | | | | | | |
Interest Payable Similar Charges | 26 892 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -160 008 | -160 008 | | | | | | |
Loans From Directors | 31 | 31 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 3 240 911 | 3 867 374 | | | | | | |
Net Debt Funds | 781 310 | 54 438 | | | | | | |
Net Increase Decrease In Shareholders Funds | 712 707 | | | | | | | |
New Finance Leases | -798 250 | | | | | | | |
Number Shares Allotted | | 100 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 469 147 | 872 247 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 282 521 | 643 748 | | | | | | |
Other Interest Receivable | 73 | | | | | | | |
Other Interest Receivable Similar Income | 73 | | | | | | | |
Other Operating Income | 4 901 | | | | | | | |
Other Taxation Social Security Within One Year | 184 045 | 115 973 | | | | | | |
Par Value Share | | 1 | | | | | | |
Pension Costs | 37 000 | | | | | | | |
Pensions Costs Defined Contribution Schemes | 37 000 | | | | | | | |
Prepayments Accrued Income Current Asset | 60 849 | 47 226 | | | | | | |
Profit Loss For Period | 1 112 707 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 63 061 | | | | | | |
Provisions For Liabilities Charges | 553 372 | 600 683 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | |
Staff Costs | 1 961 485 | | | | | | | |
Stocks Raw Materials Consumables | 29 800 | 17 814 | | | | | | |
Tangible Fixed Assets Additions | | 1 500 061 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 147 478 | 7 486 343 | | | | | | |
Tangible Fixed Assets Depreciation | 2 924 985 | 3 129 145 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -100 478 | 342 669 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 218 788 | | | | | | |
Tangible Fixed Assets Disposals | | 396 377 | | | | | | |
Taxation Expense Credit | 481 848 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -290 204 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 269 217 | | | | | | | |
Total Dividend Payment | 400 000 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 247 088 | | | | | | | |
Trade Creditors Within One Year | 917 059 | 1 632 901 | | | | | | |
Turnover Gross Operating Revenue | 12 262 838 | | | | | | | |
U K Current Corporation Tax | -247 088 | | | | | | | |
U K Current Corporation Tax On Income For Period | 247 088 | | | | | | | |