Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 26 948 | 20 081 | 196 626 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 4 155 870 | 4 499 694 | 3 885 483 | 724 717 | 3 570 167 |
Current Assets | 1 537 501 | 2 084 666 | | 7 492 756 | 8 693 720 | 7 856 422 | 5 498 816 | 11 655 734 |
Debtors | 56 910 | 258 089 | 384 607 | 1 651 617 | 2 366 790 | 2 601 682 | 2 890 319 | 3 619 317 |
Net Assets Liabilities | | | | 4 360 477 | 5 147 145 | 5 627 025 | 5 793 052 | 6 723 046 |
Other Debtors | 26 837 | 141 601 | 4 475 | 106 593 | 811 910 | 830 172 | 946 295 | 780 046 |
Property Plant Equipment | | | | 3 183 024 | 3 895 975 | 4 493 700 | 5 612 004 | 5 918 541 |
Total Inventories | | | | 1 685 269 | 1 827 236 | 1 369 257 | 1 883 780 | 4 466 250 |
Cash Bank In Hand | 1 144 926 | 615 129 | 1 175 990 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 26 948 | 20 081 | | | | | | |
Stocks Inventory | 335 665 | 1 211 448 | 1 447 598 | | | | | |
Tangible Fixed Assets | 70 708 | 72 225 | 110 731 | | | | | |
Trade Debtors | | 79 740 | 281 845 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | | |
Profit Loss Account Reserve | 26 946 | 20 079 | 196 624 | | | | | |
Shareholder Funds | 26 948 | 20 081 | 196 626 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 8 800 | 9 150 | 9 200 | 9 800 | 11 200 |
Director Remuneration | | | | 200 000 | 200 000 | 200 000 | 514 488 | 456 267 |
Accrued Liabilities | | | | 85 968 | 76 609 | 388 791 | 46 288 | 892 111 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 812 538 | 963 168 | 1 084 917 | 1 286 630 | 1 600 226 |
Additional Provisions Increase From New Provisions Recognised | | | | | 3 654 | -12 224 | 5 177 | |
Administrative Expenses | | | | 1 284 603 | 1 697 708 | 1 582 253 | 2 090 276 | 2 401 108 |
Applicable Tax Rate | | | | 19 | 19 | 19 | | 19 |
Average Number Employees During Period | | | | 9 | 14 | 16 | 15 | 16 |
Bank Overdrafts | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | 4 499 694 | 3 885 483 | 724 717 | |
Comprehensive Income Expense | | | | 871 732 | 786 668 | 479 880 | 166 027 | 929 994 |
Corporation Tax Payable | | | | 237 689 | 145 128 | 268 201 | 268 201 | 194 413 |
Cost Sales | | | | 11 885 878 | 12 987 431 | 13 756 296 | 10 065 132 | 24 219 242 |
Creditors | | | | 14 565 | 10 755 | 13 943 | 12 387 | 21 935 |
Current Tax For Period | | | | 234 378 | 143 149 | 123 302 | -214 168 | 50 311 |
Depreciation Amortisation Expense | | | | 123 435 | 128 385 | 121 749 | 201 713 | 313 596 |
Depreciation Expense Property Plant Equipment | | | | 105 147 | 138 319 | 108 653 | 186 105 | 304 236 |
Disposals Property Plant Equipment | | | | | | | | 199 167 |
Distribution Costs | | | | 94 800 | 110 254 | 64 151 | 79 688 | 45 503 |
Finance Lease Liabilities Present Value Total | | | | 14 565 | 10 755 | 16 319 | 23 469 | 21 935 |
Finance Lease Payments Owing Minimum Gross | | | | 37 333 | 33 523 | 18 088 | 26 594 | 29 884 |
Future Finance Charges On Finance Leases | | | | 2 313 | 4 384 | 1 769 | 3 125 | 2 770 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 242 000 | 102 420 | 97 860 | 84 725 | 86 750 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 13 918 | -166 434 | 76 629 | -9 665 | 12 519 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -2 842 464 | 1 242 209 | -831 425 | -1 416 100 | 5 615 991 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 1 949 823 | -715 173 | -234 892 | -288 637 | -728 998 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 16 677 | 12 000 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 16 677 | 12 000 | | | |
Gross Profit Loss | | | | 2 660 076 | 2 700 315 | 2 279 490 | 2 101 071 | 3 447 171 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -225 956 | -101 618 | -229 | 214 168 | -124 099 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -1 719 803 | 343 824 | -614 211 | -3 160 766 | 2 845 450 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -134 092 | | | |
Increase Decrease In Property Plant Equipment | | | | | 22 245 | 28 216 | 27 582 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 17 699 | 141 967 | -457 979 | 514 523 | 2 582 470 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 150 630 | 121 749 | 201 713 | 313 596 |
Interest Expense | | | | 204 350 | 162 153 | 115 592 | 90 767 | 128 149 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 6 799 | 2 765 | 3 153 | 4 780 | 9 061 |
Interest Paid Classified As Operating Activities | | | | -204 350 | -162 153 | -115 592 | -90 767 | -128 149 |
Interest Payable Similar Charges Finance Costs | | | | 211 149 | 164 918 | 118 745 | 95 547 | 137 210 |
Net Cash Flows From Used In Financing Activities | | | | 70 863 | 3 810 | -1 123 | 21 988 | 8 742 |
Net Cash Flows From Used In Investing Activities | | | | 1 688 926 | 829 637 | 698 478 | 1 270 959 | 603 178 |
Net Cash Flows From Used In Operating Activities | | | | -39 986 | -1 177 271 | -83 144 | 1 867 819 | -3 457 370 |
Net Cash Generated From Operations | | | | -477 091 | -1 443 807 | -202 118 | 1 986 440 | -3 718 679 |
Net Current Assets Liabilities | -43 760 | -52 144 | 85 895 | 1 225 080 | 1 298 641 | 1 171 760 | 223 104 | 856 109 |
Net Interest Received Paid Classified As Investing Activities | | | | -23 106 | -21 944 | -20 996 | -21 476 | -16 955 |
Number Shares Issued Fully Paid | | | | | 2 | 2 | 2 | 2 |
Operating Profit Loss | | | | 1 280 673 | 942 353 | 688 707 | 31 107 | 1 100 560 |
Other Creditors | | | | 4 639 403 | 6 058 635 | 4 318 927 | 3 391 341 | 4 885 751 |
Other Deferred Tax Expense Credit | | | | -13 480 | 3 654 | -12 224 | 5 177 | |
Other Interest Receivable Similar Income Finance Income | | | | 23 106 | 21 944 | 20 996 | 21 476 | 16 955 |
Other Operating Income Format1 | | | | | 50 000 | 55 621 | 100 000 | 100 000 |
Other Taxation Social Security Payable | | | | 33 185 | 29 878 | 53 111 | 50 940 | 65 938 |
Par Value Share | | | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -70 863 | -3 810 | 1 123 | -21 988 | -8 742 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 9 657 | 15 471 | 18 380 | 21 585 | 34 343 |
Prepayments | | | | 67 914 | 87 496 | 69 086 | 114 139 | 147 395 |
Prepayments Accrued Income | | | | | | 566 779 | 870 494 | 467 062 |
Proceeds From Sales Property Plant Equipment | | | | -32 673 | -12 000 | | | -199 167 |
Profit Loss | | | | 871 732 | 786 668 | 479 880 | 166 027 | 929 994 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 092 630 | 799 379 | 590 958 | -42 964 | 980 305 |
Property Plant Equipment Gross Cost | | | | 3 995 562 | 4 859 143 | 5 578 617 | 6 898 634 | 7 518 767 |
Provisions | | | | 33 062 | 36 716 | 24 492 | 29 669 | 29 669 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 33 062 | 36 716 | 24 492 | 29 669 | 29 669 |
Purchase Property Plant Equipment | | | | -1 744 705 | -863 581 | -719 474 | -1 292 435 | -819 300 |
Recoverable Value-added Tax | | | | 587 240 | 482 589 | | 388 121 | 957 968 |
Social Security Costs | | | | 61 545 | 84 185 | 103 059 | 170 417 | 169 210 |
Staff Costs Employee Benefits Expense | | | | 552 045 | 823 609 | 975 003 | 1 520 061 | 1 490 887 |
Tax Decrease From Utilisation Tax Losses | | | | | | 9 500 | | 64 353 |
Tax Expense Credit Applicable Tax Rate | | | | 207 600 | 151 882 | 112 282 | | 186 258 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 12 058 | -12 819 | 17 055 | | -100 052 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 14 720 | 4 086 | 3 465 | | 7 337 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 220 898 | 12 711 | 111 078 | -208 991 | 50 311 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 863 581 | 719 474 | 1 320 017 | 819 300 |
Total Assets Less Current Liabilities | 26 948 | 20 081 | 196 626 | 4 408 104 | 5 194 616 | 5 665 460 | 5 835 108 | 6 774 650 |
Total Current Tax Expense Credit | | | | 234 378 | 9 057 | 123 302 | | |
Trade Creditors Trade Payables | | | | 1 242 335 | 1 050 581 | 1 374 064 | 1 479 972 | 4 720 090 |
Trade Debtors Trade Receivables | | | | 396 180 | 103 572 | 190 763 | 92 749 | 103 366 |
Turnover Revenue | | | | 14 545 954 | 15 687 746 | 16 035 786 | 12 166 203 | 27 666 413 |
Wages Salaries | | | | 480 843 | 723 953 | 853 564 | 1 328 059 | 1 287 334 |
Work In Progress | | | | 1 685 269 | 1 827 236 | 1 369 257 | 1 883 780 | 4 466 250 |
Creditors Due Within One Year | | 2 136 810 | 2 922 300 | | | | | |
Creditors Due Within One Year Total Current Liabilities | 1 581 261 | 2 136 810 | | | | | | |
Fixed Assets | 70 708 | 72 225 | | | | | | |
Net Proceeds From Issue Shares Other Equity Instruments Excluding Shares Issued To Minority Interests | | 2 | | | | | | |
Number Shares Allotted | | | 2 | | | | | |
Other Creditors Due Within One Year | 1 409 079 | 1 273 859 | | | | | | |
Plant Machinery | 68 453 | 51 340 | | | | | | |
Plant Machinery Cost Or Valuation | 92 571 | 92 571 | | | | | | |
Plant Machinery Depreciation | 24 118 | 41 231 | | | | | | |
Plant Machinery Depreciation Charge For Period | | 17 113 | | | | | | |
Prepayments Accrued Income Current Asset | 30 073 | 36 748 | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 2 | | | | | |
Tangible Fixed Assets Additions | | 22 259 | 75 417 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 95 579 | 117 838 | | | | | | |
Tangible Fixed Assets Depreciation | 24 871 | 45 613 | 82 524 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 3 438 | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 20 742 | | | | | | |
Taxation Social Security Due Within One Year | 33 831 | 111 891 | | | | | | |
Trade Creditors Within One Year | 138 351 | 751 060 | | | | | | |
V A T Current Asset | | 36 748 | 98 287 | | | | | |