Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2021-03-01 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | | | |
Net Worth | 10 444 153 | 11 241 865 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 316 096 | 1 598 433 | 2 800 472 | 906 930 | 1 711 695 | | 865 378 | 550 549 |
Current Assets | 4 152 147 | 5 366 039 | 7 834 810 | 8 053 818 | 12 788 733 | 14 640 883 | 18 109 408 | | 14 567 410 | 14 539 290 |
Debtors | 2 156 140 | 2 945 806 | 5 913 606 | 5 845 957 | 9 356 640 | 13 117 316 | 15 817 772 | | 13 286 713 | 13 573 995 |
Net Assets Liabilities | | | 14 604 253 | 15 312 763 | 16 668 697 | 17 865 151 | 15 653 033 | | 22 651 544 | 23 800 903 |
Other Debtors | | | 3 304 804 | 3 926 413 | 265 639 | 1 132 932 | 49 012 | | 189 153 | 204 656 |
Property Plant Equipment | | | 5 563 500 | 7 349 815 | 7 287 988 | 6 708 745 | 7 011 039 | 7 011 040 | 10 119 870 | |
Total Inventories | | | 605 108 | 609 428 | 631 621 | 616 637 | 417 549 | | 415 319 | 414 746 |
Cash Bank In Hand | 1 472 516 | 1 844 798 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 10 444 153 | 11 241 865 | | | | | | | | |
Stocks Inventory | 523 491 | 575 435 | | | | | | | | |
Tangible Fixed Assets | 7 621 940 | 7 914 719 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | | | | | | | | |
Profit Loss Account Reserve | 8 011 663 | 8 809 375 | | | | | | | | |
Shareholder Funds | 10 444 153 | 11 241 865 | | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 3 643 915 | 4 512 580 | 4 287 843 | 4 507 079 | 5 201 511 | 5 201 511 | 74 458 | 4 787 961 |
Average Number Employees During Period | | | | | 51 | 50 | 49 | | 46 | 52 |
Bank Borrowings Overdrafts | | | 1 191 138 | 1 069 356 | 3 650 907 | 3 387 059 | 1 753 959 | | 1 033 844 | 1 105 926 |
Corporation Tax Payable | | | | 263 143 | 271 464 | 289 734 | 298 151 | | 202 626 | |
Corporation Tax Recoverable | | | 17 289 | 17 289 | 15 727 | 15 750 | 20 672 | | 199 968 | |
Creditors | | | 1 334 776 | 2 213 322 | 4 257 402 | 3 719 540 | 5 074 095 | | 5 573 789 | 2 976 707 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 523 798 | 159 711 | | 1 022 886 | 389 684 |
Disposals Property Plant Equipment | | | | | | 997 340 | 195 151 | | 1 056 438 | 139 436 |
Equity Securities Held | | | | | | | | 162 392 | 162 392 | |
Fixed Assets | 7 621 942 | 7 914 721 | 9 812 549 | 11 603 582 | 11 479 814 | 10 900 571 | 11 202 865 | | 19 351 310 | 20 946 293 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | 4 877 222 | |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 632 131 | |
Increase Decrease In Property Plant Equipment | | | | | | | | | 681 983 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 903 120 | 857 934 | 743 034 | 854 143 | | | 704 089 |
Investment Property | | | 4 249 047 | 4 253 765 | 4 191 824 | 4 191 824 | 4 191 824 | | 9 069 046 | 9 069 046 |
Investment Property Fair Value Model | | | | | 4 191 824 | 4 191 824 | | 4 191 824 | 9 069 046 | |
Investments | | | | | | | 162 394 | 162 394 | 162 394 | |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | | 162 394 | 162 394 |
Investments In Subsidiaries Measured Fair Value | | | | | | | | 2 | 2 | |
Net Current Assets Liabilities | 2 924 837 | 3 408 590 | 6 512 744 | 6 267 535 | 9 820 021 | 11 115 018 | 10 044 078 | | 8 993 621 | 7 820 136 |
Number Shares Issued Fully Paid | | | | 3 | | | 3 | | | 3 |
Other Creditors | | | 143 638 | 1 143 966 | 833 715 | 200 000 | 200 000 | | 200 000 | 215 297 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 34 455 | 1 082 671 | | | | | |
Other Disposals Property Plant Equipment | | | | 83 526 | 1 368 443 | | | | | |
Other Provisions Balance Sheet Subtotal | | | | | | | 519 815 | | 1 931 363 | |
Other Taxation Social Security Payable | | | 160 440 | | 271 464 | 570 019 | 6 981 | | 37 638 | 51 235 |
Par Value Share | | 1 | | 1 | | | 1 | | | 1 |
Property Plant Equipment Gross Cost | | | 9 207 415 | 11 862 395 | 11 575 831 | 11 215 824 | 12 212 550 | 12 212 551 | 7 968 500 | 8 020 536 |
Provisions For Liabilities Balance Sheet Subtotal | | | 386 264 | 345 032 | 373 736 | 430 898 | 519 815 | | 1 931 363 | 1 988 819 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 2 738 155 | 1 081 880 | 637 333 | 1 191 877 | | | 52 036 |
Total Assets Less Current Liabilities | 10 546 779 | 11 323 311 | 16 325 293 | 17 871 117 | 21 299 835 | 22 015 589 | 21 246 943 | | 28 344 931 | 28 766 429 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 351 | | | | | 3 092 530 | |
Trade Creditors Trade Payables | | | 857 026 | 649 505 | 1 040 176 | 916 226 | 886 780 | | 1 023 396 | 2 886 612 |
Trade Debtors Trade Receivables | | | 2 591 513 | 1 902 255 | 1 925 084 | 3 487 127 | 5 275 329 | | 6 509 702 | 6 180 019 |
Amount Specific Advance Or Credit Directors | | | | | | 5 455 | 2 819 | | 563 024 | 1 813 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 59 455 | 67 726 | | 565 863 | 3 824 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 54 000 | 76 000 | | 20 | 565 035 |
Director Remuneration | | | | | | | | | 17 656 | 17 664 |
Accrued Liabilities Deferred Income | | | | | | 1 099 574 | 1 137 453 | | 2 482 607 | 1 537 739 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 57 456 |
Administrative Expenses | | | | | | | | | 2 254 009 | 3 034 661 |
Applicable Tax Rate | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | 3 941 907 | 3 664 059 | 5 509 316 | | 4 353 799 | 3 527 604 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 865 378 | |
Comprehensive Income Expense | | | | | | | | | -19 341 | 1 149 212 |
Cost Sales | | | | | | | | | 7 745 329 | 10 367 977 |
Current Tax For Period | | | | | | | | | 173 846 | 56 094 |
Depreciation Amortisation Expense | | | | | | | | | 632 131 | 785 616 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 632 131 | 785 617 |
Finance Lease Liabilities Present Value Total | | | | | 606 495 | 332 481 | 550 528 | | 442 069 | 555 029 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | -720 592 | -1 192 023 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | 7 969 752 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 38 446 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | 4 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 1 508 406 | 1 002 909 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -1 362 606 | -962 951 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | 396 859 | 136 657 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 396 859 | 136 657 |
Gross Profit Loss | | | | | | | | | 2 933 734 | 3 619 528 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -324 282 | -1 298 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | 951 900 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -846 317 | -314 829 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -116 345 | -1 364 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | -2 230 | -573 |
Intangible Assets | | | | | | | | | | 23 260 |
Intangible Assets Gross Cost | | | | | | | | | | 23 260 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 97 311 | 155 449 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 21 258 | 20 949 |
Interest Paid Classified As Operating Activities | | | | | | | | | -135 757 | -155 449 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 157 015 | 176 398 |
Issue Equity Instruments | | | | | | | | | | 147 |
Merchandise | | | | | | | | | 415 319 | 414 746 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 2 670 548 | -35 616 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -202 189 | 2 086 341 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 622 042 | -1 735 896 |
Net Cash Generated From Operations | | | | | | | | | -2 103 339 | -1 913 592 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -118 523 | -157 602 |
Operating Profit Loss | | | | | | | | | 1 217 443 | 1 224 102 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | 7 017 852 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 118 523 | 157 602 |
Other Investments Other Than Loans | | | | | | | | | 162 394 | 162 392 |
Other Operating Income Format1 | | | | | | | | | 537 718 | 639 235 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 150 646 | 154 261 |
Prepayments Accrued Income | | | | | | | | | 75 556 | 1 142 694 |
Proceeds From Issuing Shares | | | | | | | | | | -147 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -765 650 | -261 299 |
Profit Loss | | | | | | | | | -19 341 | 1 149 212 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 154 505 | 1 205 306 |
Provisions | | | | | | | | | 1 931 363 | 1 988 819 |
Purchase Intangible Assets | | | | | | | | | | -23 260 |
Purchase Property Plant Equipment | | | | | | | | | -681 984 | -2 481 982 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -1 155 517 | -826 195 |
Restructuring Costs | | | | | | | | | 1 024 446 | |
Social Security Costs | | | | | | | | | 150 182 | 196 185 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 759 762 | 2 147 310 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 29 356 | 229 008 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -36 847 | -363 566 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 297 682 | 7 308 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 173 846 | 56 094 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 23 260 |
Total Borrowings | | | | | 5 080 759 | 4 398 932 | 6 504 581 | | 5 046 908 | 4 606 673 |
Turnover Revenue | | | | | | | | | 10 679 063 | 13 987 505 |
Wages Salaries | | | | | | | | | 1 458 934 | 1 796 864 |
Amounts Owed By Associates | | | | | 7 165 917 | 8 705 549 | | | | |
Current Asset Investments | | | | | | | 162 392 | | | |
Government Grants Payable | | | | | | | 3 756 003 | | | |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | | 162 392 | | | |
Prepayments | | | | | | 67 020 | 67 558 | | | |
Creditors Due After One Year | 56 526 | 34 000 | | | | | | | | |
Creditors Due Within One Year | 1 227 310 | 1 957 449 | | | | | | | | |
Number Shares Allotted | | 3 | | | | | | | | |
Other Debtors Due After One Year | 701 554 | 701 554 | | | | | | | | |
Provisions For Liabilities Charges | 46 100 | 47 446 | | | | | | | | |
Revaluation Reserve | 2 432 487 | 2 432 487 | | | | | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | | | | | | | | |
Tangible Fixed Assets Additions | | 930 890 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 8 887 731 | 9 568 729 | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 265 791 | 1 654 010 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 482 164 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 93 945 | | | | | | | | |
Tangible Fixed Assets Disposals | | 249 892 | | | | | | | | |