Profit & Loss |
Date of Accounts |
2019-11-29 | 2020-11-27 | 2021-11-26 | 2022-12-02 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 206 191 | 1 432 547 | 1 351 313 | 901 737 |
Current Assets | 4 587 016 | 4 166 417 | 4 050 955 | 4 076 335 |
Debtors | 1 032 493 | 516 536 | 914 685 | 1 160 591 |
Net Assets Liabilities | 5 362 767 | 4 892 277 | 4 640 634 | 4 587 136 |
Property Plant Equipment | 1 573 657 | 1 576 089 | 1 613 423 | 1 559 672 |
Total Inventories | 2 248 332 | 2 217 334 | 1 784 957 | 2 014 007 |
|
Other Financial Data |
Audit Fees Expenses | 14 698 | 14 041 | 14 646 | 14 751 |
Accrued Liabilities Deferred Income | 45 770 | 62 555 | 52 541 | 48 148 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 322 355 | 2 406 082 | 2 471 125 | 2 551 597 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 16 159 | | 26 721 |
Administration Support Average Number Employees | 10 | 11 | 10 | 10 |
Administrative Expenses | 1 857 033 | 1 443 325 | 1 302 959 | 1 402 205 |
Amounts Owed By Other Related Parties Other Than Directors | | 14 400 | 1 005 | 187 |
Amounts Owed To Group Undertakings | 20 000 | 20 000 | 20 000 | 20 000 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 59 | 59 | 48 | 49 |
Bank Borrowings | | 325 000 | 319 583 | 254 583 |
Bank Borrowings Overdrafts | | 314 167 | 254 583 | 189 583 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 318 325 | 316 264 | 311 081 | 309 020 |
Cash Cash Equivalents Cash Flow Value | 1 206 191 | 1 432 547 | 1 351 313 | 901 737 |
Cash Inflow Outflow From Debt Financing | | 325 000 | | 65 000 |
Cash Inflow Outflow From Management Liquid Resources | | | | 449 576 |
Comprehensive Income Expense | 65 344 | -470 490 | -251 643 | -53 498 |
Corporation Tax Recoverable | 25 616 | 40 299 | 26 879 | 7 416 |
Cost Sales | 3 173 752 | 2 514 028 | 2 731 894 | 3 040 306 |
Creditors | 712 578 | 314 167 | 295 721 | 203 483 |
Current Asset Investments | 100 000 | | | |
Current Tax For Period | -25 616 | -14 682 | -12 196 | -7 416 |
Deferred Tax Asset Debtors | | 31 725 | 137 306 | 162 058 |
Deferred Tax Assets | | -31 725 | | |
Deferred Tax Expense Credit Recognised In Equity | 950 | 13 299 | 20 277 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -6 849 | -130 352 | -125 858 | -24 752 |
Deferred Tax Liabilities | 85 328 | | | |
Depreciation Expense Property Plant Equipment | 4 512 | 83 727 | 69 833 | 71 514 |
Depreciation Impairment Expense Property Plant Equipment | 94 436 | 83 727 | 78 791 | 80 472 |
Distribution Costs | 57 892 | 44 085 | 63 245 | 95 898 |
Finance Lease Liabilities Present Value Total | 12 582 | | 67 644 | 41 138 |
Finance Lease Payments Owing Minimum Gross | 12 582 | | 67 644 | 41 138 |
Finished Goods Goods For Resale | 420 648 | 428 808 | 296 056 | 249 519 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -325 000 | 5 417 | 65 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -51 154 | -143 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 32 375 | 15 659 | 6 834 | 28 283 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -23 216 | -8 847 | 10 630 | 47 178 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 268 576 | 174 767 | -111 288 | -116 633 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 151 098 | 562 364 | 305 988 | 240 617 |
Gain Loss In Cash Flows From Change In Inventories | -686 203 | 30 998 | -432 377 | 229 050 |
Gain Loss On Disposals Property Plant Equipment | | | 10 113 | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | -950 | -13 299 | -20 277 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 5 000 | 70 000 | 10 000 | |
Government Grant Income | 262 615 | 293 210 | 63 462 | 6 830 |
Gross Profit Loss | 1 651 607 | 495 833 | 863 794 | 1 287 810 |
Income From Related Parties | 24 000 | 24 000 | 6 000 | 3 000 |
Income Taxes Paid Refund Classified As Operating Activities | 10 699 | | 25 616 | 26 879 |
Income Tax Expense Credit On Components Other Comprehensive Income | 950 | 13 299 | 20 277 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 826 273 | -226 356 | 81 234 | 449 576 |
Increase Decrease In Depreciation Impairment Property Plant Equipment | 4 512 | | | |
Increase Decrease In Net Debt From Cash Flows | | | | 358 070 |
Increase Decrease In Net Debt In Period | | 86 062 | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | 13 299 | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 130 352 | | 24 752 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 83 727 | 8 958 | 80 472 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 585 | 9 109 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 173 | 977 | | 1 138 |
Interest Income | 5 983 | 2 397 | 1 273 | 5 078 |
Interest Income On Bank Deposits | 5 983 | 2 397 | 1 273 | 5 078 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 5 983 | 2 397 | 1 273 | 5 078 |
Interest Paid Classified As Operating Activities | | | -585 | -10 247 |
Interest Payable Similar Charges Finance Costs | 1 173 | 977 | 585 | 10 247 |
Interest Received Classified As Investing Activities | -5 983 | -2 397 | -1 273 | -5 078 |
Investments | 100 000 | | | |
Investments In Group Undertakings | | | | 1 |
Investments In Subsidiaries | | 1 | | |
Net Cash Flows From Used In Financing Activities | 15 098 | -312 418 | 18 393 | 91 506 |
Net Cash Flows From Used In Investing Activities | 135 475 | -86 238 | 14 119 | 21 643 |
Net Cash Flows From Used In Operating Activities | 675 700 | 172 300 | 48 722 | 336 427 |
Net Cash Generated From Operations | 685 226 | 171 323 | 73 753 | 353 059 |
Net Current Assets Liabilities | 3 874 438 | 3 630 355 | 3 322 932 | 3 230 947 |
Net Debt Funds | 1 193 609 | 1 107 547 | 964 086 | 606 016 |
Net Deferred Tax Liability Asset | 85 328 | -31 725 | 137 306 | 162 058 |
Net Finance Income Costs | 5 983 | 2 397 | 1 273 | 5 078 |
Net Interest Paid Received Classified As Operating Activities | -1 173 | -977 | | |
New Finance Leases | | 12 582 | | 26 506 |
Number Shares Issued Fully Paid | | 800 | | 800 |
Operating Profit Loss | 24 019 | -673 645 | -380 108 | -80 497 |
Other Comprehensive Income Expense Before Tax | 4 050 | 56 701 | -10 277 | |
Other Creditors | 290 486 | 78 505 | 76 370 | 52 872 |
Other Interest Receivable Similar Income Finance Income | 5 983 | 2 397 | 1 273 | 5 078 |
Other Operating Income Format1 | 287 337 | 317 932 | 122 302 | 129 796 |
Other Taxation Social Security Payable | 96 881 | 47 403 | 55 250 | 79 527 |
Par Value Share | | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -15 098 | -12 582 | -12 976 | -26 506 |
Pension Costs Defined Contribution Plan | 141 011 | 131 562 | 131 562 | 105 906 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 105 906 | 104 484 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 |
Prepayments Accrued Income | 40 832 | 20 010 | 18 196 | 12 434 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 100 000 | -100 000 | | |
Proceeds From Sales Property Plant Equipment | | | -23 550 | |
Production Average Number Employees | 48 | 47 | 37 | 38 |
Profit Loss | 61 294 | -527 191 | -241 366 | -53 498 |
Profit Loss On Ordinary Activities Before Tax | 28 829 | -672 225 | -379 420 | -85 666 |
Property Plant Equipment Gross Cost | 3 896 012 | 3 982 171 | 4 084 548 | 4 111 269 |
Purchase Property Plant Equipment | -41 458 | -16 159 | -38 942 | -26 721 |
Raw Materials Consumables | 1 453 707 | 1 263 216 | 1 080 268 | 1 272 056 |
Redundancy Costs | | 38 337 | | |
Research Development Expense Recognised In Profit Or Loss | 389 306 | 198 920 | 213 619 | 225 965 |
Revenue From Sale Goods | 4 825 359 | 3 009 861 | 3 595 688 | 4 328 116 |
Sales Marketing Distribution Average Number Employees | 1 | 1 | 1 | 1 |
Social Security Costs | 174 951 | 140 298 | 125 529 | 148 640 |
Staff Costs Employee Benefits Expense | 2 113 908 | 1 790 198 | 1 566 047 | 1 760 101 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 85 328 | | | |
Tax Expense Credit Applicable Tax Rate | -5 478 | 127 723 | 72 090 | 16 277 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -38 306 | -17 651 | -15 354 | -10 017 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 363 | 340 | 1 062 | 210 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -32 465 | -145 034 | -138 054 | -32 168 |
Total Assets Less Current Liabilities | 5 448 095 | 5 206 444 | 4 936 355 | 4 790 619 |
Total Borrowings | | 314 167 | 254 583 | 189 583 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 70 000 | | |
Total Operating Lease Payments | 20 213 | 17 098 | 15 395 | 9 831 |
Trade Creditors Trade Payables | 246 859 | 316 766 | 432 356 | 552 603 |
Trade Debtors Trade Receivables | 966 045 | 424 502 | 732 304 | 978 683 |
Transfers To From Retained Earnings Increase Decrease In Equity | 2 061 | -2 061 | 3 426 | 2 061 |
Turnover Revenue | 4 825 359 | 3 009 861 | 3 595 688 | 4 328 116 |
Wages Salaries | 1 797 946 | 1 518 338 | 1 334 612 | 1 506 977 |
Work In Progress | 373 977 | 525 310 | 408 633 | 492 432 |
Company Contributions To Defined Benefit Plans Directors | 56 562 | 46 147 | 27 765 | 24 607 |
Director Remuneration | 415 950 | 293 874 | 234 542 | 210 059 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 262 307 | 234 666 |
Director Remuneration Benefits Including Payments To Third Parties | 472 512 | 340 021 | | |
Number Directors Accruing Retirement Benefits | 3 | 3 | 3 | 2 |