Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 3 589 524 | 4 020 140 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 664 461 | 723 865 | 1 483 141 | 1 535 179 | 789 722 |
Current Assets | 4 823 129 | 5 040 012 | 8 110 138 | 8 199 900 | 9 204 901 | 9 544 995 | 10 308 022 |
Debtors | 4 510 418 | 4 602 989 | 7 373 649 | 7 388 372 | 7 474 479 | 7 693 688 | 9 029 652 |
Net Assets Liabilities | | | 12 381 538 | 12 856 611 | 13 769 405 | 14 301 079 | 15 236 757 |
Other Debtors | 4 455 700 | 4 556 931 | | 404 | | | |
Property Plant Equipment | | | 7 511 643 | 7 375 547 | 8 070 000 | 8 169 904 | 8 136 612 |
Cash Bank In Hand | 312 711 | 356 422 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 589 524 | 4 020 140 | | | | | |
Tangible Fixed Assets | 1 652 318 | 1 587 223 | | | | | |
Trade Debtors | 47 575 | 39 064 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | | | | | |
Profit Loss Account Reserve | 3 579 524 | 4 010 140 | | | | | |
Shareholder Funds | 3 589 524 | 4 020 140 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 1 650 | | 5 670 | 5 885 | 5 670 | 8 590 | 9 930 |
Accrued Liabilities Deferred Income | | | 48 749 | 54 770 | 74 552 | 56 396 | 53 266 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 945 229 | 1 114 934 | 907 565 | 1 090 649 | 1 279 237 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 33 609 | 262 158 | 282 988 | 155 296 |
Administrative Expenses | 1 385 850 | | 306 576 | 318 287 | 313 499 | 293 379 | 344 084 |
Amounts Owed By Group Undertakings | | | | | | | 8 721 766 |
Amounts Owed By Other Related Parties Other Than Directors | | | 7 126 361 | 7 108 623 | 7 112 343 | 7 469 998 | |
Amounts Owed To Group Undertakings | | | 9 704 | 1 422 | 384 | 381 | |
Average Number Employees During Period | | | | 94 | 101 | 92 | 84 |
Bank Borrowings | 2 289 974 | 2 036 036 | 3 346 656 | 2 919 821 | 3 443 218 | 3 087 234 | 2 877 964 |
Bank Borrowings Overdrafts | 297 909 | 297 908 | 2 916 779 | 2 458 897 | 3 081 710 | 2 848 253 | 1 755 084 |
Cash Cash Equivalents Cash Flow Value | | | 664 461 | 723 865 | 1 483 141 | 1 535 179 | 789 722 |
Comprehensive Income Expense | | | 2 304 453 | 523 073 | 981 794 | 578 674 | 972 678 |
Corporation Tax Payable | | | 104 656 | 50 019 | 89 219 | 157 037 | 98 177 |
Cost Sales | | | 1 763 039 | 1 942 561 | 2 043 974 | 1 993 301 | 2 217 184 |
Creditors | | | 2 926 483 | 2 460 319 | 3 082 094 | 2 848 634 | 1 755 084 |
Current Asset Investments | | 80 601 | 72 028 | 87 663 | 247 281 | 316 128 | 488 648 |
Current Tax For Period | | | 186 567 | 146 007 | 152 905 | 201 134 | 203 071 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -3 623 | -914 | 2 751 | 10 546 | 59 231 |
Depreciation Expense Property Plant Equipment | | | | | | 183 084 | 188 588 |
Dividend Income | | | 120 | 99 | 4 954 | 10 816 | 15 594 |
Dividends Paid | | | 34 000 | 48 000 | 69 000 | 47 000 | 37 000 |
Dividends Paid Classified As Financing Activities | | | -34 000 | -48 000 | -69 000 | -47 000 | -37 000 |
Dividends Paid On Shares Interim | | | 34 000 | 48 000 | 69 000 | 47 000 | 37 000 |
Dividends Received Classified As Investing Activities | | | -120 | -99 | -4 954 | -10 816 | -15 594 |
Fixed Assets | | | 8 678 229 | 8 542 133 | 9 236 586 | 9 336 490 | 9 303 198 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -1 500 000 | 426 835 | -1 000 000 | 355 984 | 209 270 |
Further Item Interest Expense Component Total Interest Expense | | | | 4 366 | 525 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | -76 002 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -253 | -914 | -18 391 | -7 383 | -24 198 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | 1 332 | 15 635 | -59 078 | 68 847 | 172 520 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 1 893 646 | | 605 198 | | |
Government Grant Income | | | | | 127 912 | 148 521 | 57 312 |
Gross Profit Loss | | | 1 021 841 | 1 041 487 | 1 024 008 | 1 139 789 | 1 380 599 |
Impairment Loss Reversal On Investments | | | -1 332 | -15 635 | 69 937 | -68 847 | -172 520 |
Income Taxes Paid Refund Classified As Operating Activities | | | -172 296 | -200 644 | -113 705 | -133 316 | -261 931 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 241 695 | -22 550 | 164 897 | 219 551 | -38 780 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -266 436 | -59 404 | -759 276 | -52 038 | 745 457 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 169 705 | 172 903 | 183 084 | 188 588 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 66 741 | 89 651 | 76 787 | 73 567 | 95 106 |
Interest Income | | | 185 695 | 699 | | | |
Interest Income From Group Undertakings Participating Interests | | | 185 695 | | | | |
Interest Paid To Group Undertakings | | | 225 | | | | |
Interest Payable Similar Charges Finance Costs | | | 66 966 | 94 017 | 77 312 | 73 567 | 95 106 |
Interest Received Classified As Investing Activities | | | -185 695 | -699 | -1 023 | -440 | -927 |
Investments | | | 1 166 586 | 1 166 586 | 1 166 586 | 1 166 586 | 1 166 586 |
Investments Fixed Assets | | | 1 166 586 | 1 166 586 | 1 166 586 | 1 166 586 | 1 166 586 |
Net Cash Flows From Used In Financing Activities | | | -1 075 970 | 474 835 | -454 397 | 402 984 | 246 270 |
Net Cash Flows From Used In Investing Activities | | | -180 093 | 32 811 | 485 736 | 271 732 | 138 775 |
Net Cash Flows From Used In Operating Activities | | | 989 627 | -567 050 | -790 615 | -726 754 | 360 412 |
Net Cash Generated From Operations | | | | -861 711 | -981 632 | -933 637 | 3 375 |
Net Current Assets Liabilities | 4 367 784 | 4 508 806 | 7 324 578 | 7 446 119 | 8 453 883 | 8 882 290 | 8 778 161 |
Net Finance Income Costs | | | 185 815 | 798 | 5 977 | 11 256 | 16 521 |
Net Interest Paid Received Classified As Operating Activities | | | -66 966 | -94 017 | -77 312 | -73 567 | -95 106 |
Operating Profit Loss | 614 112 | | 715 265 | 723 200 | 838 421 | 1 003 369 | 1 102 265 |
Other Interest Income | | | | 699 | 1 023 | 440 | 927 |
Other Interest Receivable Similar Income Finance Income | | | 185 815 | 798 | 5 977 | 11 256 | 16 521 |
Other Operating Income Format1 | | | | | 127 912 | 156 959 | 65 750 |
Other Taxation Social Security Payable | | | 27 302 | 28 863 | 34 553 | 27 591 | 34 150 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 14 319 | 25 695 | 30 848 | 29 183 | 31 377 |
Prepayments Accrued Income | | | 17 847 | 36 451 | 24 291 | 20 460 | 24 825 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | | | -76 002 | | |
Profit Loss | | | 652 502 | 500 523 | 541 493 | 798 225 | 933 898 |
Profit Loss On Ordinary Activities Before Tax | 662 795 | | 835 446 | 645 616 | 697 149 | 1 009 905 | 1 196 200 |
Property Plant Equipment Gross Cost | | | 8 456 872 | 8 490 481 | 8 977 565 | 9 260 553 | 9 415 849 |
Provisions For Liabilities Balance Sheet Subtotal | | | 694 786 | 671 322 | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -305 557 | | |
Purchase Property Plant Equipment | | | -5 722 | -33 609 | -262 158 | -282 988 | -155 296 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -380 272 | | |
Social Security Costs | 76 596 | | 113 020 | 124 331 | 133 131 | 134 171 | 153 730 |
Staff Costs Employee Benefits Expense | | | 1 554 899 | 1 723 329 | 1 816 700 | 1 799 022 | 1 919 377 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 694 786 | 671 322 | 838 970 | 1 069 067 | 1 089 518 |
Tax Expense Credit Applicable Tax Rate | | | 158 735 | 122 667 | 132 458 | 191 882 | 227 278 |
Tax Increase Decrease From Effect Dividends From Companies | | | -23 | -19 | -941 | -2 055 | -2 963 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 866 | -3 | 207 | 912 | 60 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 182 944 | 145 093 | 155 656 | 211 680 | 262 302 |
Total Assets Less Current Liabilities | 6 020 102 | 6 096 029 | 16 002 807 | 15 988 252 | 17 690 469 | 18 218 780 | 18 081 359 |
Total Borrowings | | | 2 916 779 | 2 458 897 | 3 081 710 | 2 848 253 | 1 755 084 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 224 926 | | |
Trade Creditors Trade Payables | | | 43 363 | 35 304 | 43 922 | 48 409 | 77 131 |
Trade Debtors Trade Receivables | | | 229 441 | 242 894 | 337 845 | 203 230 | 283 061 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | -313 285 | -100 754 | -100 753 | -104 780 | -104 780 |
Turnover Revenue | | | 2 784 880 | 2 984 048 | 3 067 982 | 3 133 090 | 3 597 783 |
Wages Salaries | 1 018 995 | | 1 427 560 | 1 573 303 | 1 652 721 | 1 635 668 | 1 734 270 |
Director Remuneration | 3 167 | | | | | | |
Accruals Deferred Income Within One Year | 18 341 | 92 917 | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 181 | | | | | | |
Aggregate Dividends Paid In Financial Year | 48 000 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 4 408 | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | 249 442 | | | | | | |
Corporation Tax Due Within One Year | 87 364 | 99 626 | | | | | |
Creditors Due After One Year | 2 430 578 | 2 045 699 | | | | | |
Creditors Due Within One Year | 455 345 | 531 206 | | | | | |
Decrease Increase In Net Debt During Period | 261 690 | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 59 669 | 90 819 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 30 190 | | | | | |
Expenses Not Deductible For Tax Purposes | -64 | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | -19 652 | | | | | |
Increase Decrease In Net Cash For Period | 12 248 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 181 | | | | | | |
Interest Payable Similar Charges | 47 447 | | | | | | |
Net Debt Funds | 2 275 172 | 1 896 921 | | | | | |
Number Shares Allotted | | 10 000 | | | | | |
Other Creditors After One Year | 140 604 | 9 663 | | | | | |
Other Interest Receivable Similar Income | 96 130 | | | | | | |
Other Taxation Social Security Within One Year | 19 054 | 18 772 | | | | | |
Par Value Share | | 1 | | | | | |
Prepayments Accrued Income Current Asset | 7 143 | 6 994 | | | | | |
Profit Loss For Period | 490 319 | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 614 112 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 30 190 | | | | | |
Provisions For Liabilities Charges | | 30 190 | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | | | | | |
Staff Costs | 1 095 591 | | | | | | |
Standard Nominal Tax Rate | 27 | | | | | | |
Tangible Fixed Assets Additions | | 25 724 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 576 207 | 2 601 931 | | | | | |
Tangible Fixed Assets Depreciation | 923 889 | 1 014 708 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 31 138 | | | | | |
Taxation Expense Credit | 135 000 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 176 767 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 172 476 | | | | | | |
Total Dividend Payment | 48 000 | | | | | | |
Trade Creditors Within One Year | 32 677 | 21 983 | | | | | |
Turnover Gross Operating Revenue | 1 999 962 | 2 088 207 | | | | | |
U K Current Corporation Tax | 172 476 | | | | | | |
U K Current Corporation Tax On Income For Period | 172 295 | | | | | | |
Undiscounted Provision For Deferred Taxation | | 30 190 | | | | | |