Profit & Loss |
Date of Accounts |
2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 | 2023-11-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 218 848 | 1 414 206 | 1 748 610 | 1 871 675 | 1 455 072 |
Current Assets | 3 498 903 | 3 536 938 | 3 621 997 | 4 562 715 | 5 484 820 |
Debtors | 555 850 | 495 200 | 455 801 | 691 693 | 1 038 993 |
Net Assets Liabilities | 2 919 621 | 3 028 567 | 3 103 751 | 3 383 887 | 3 672 602 |
Property Plant Equipment | 1 108 322 | 1 070 375 | 1 063 185 | 908 700 | 903 044 |
Total Inventories | 1 724 205 | 1 627 532 | 1 417 586 | 1 999 347 | 2 990 755 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 3 000 |
Fees For Non-audit Services | | | | 8 700 | 9 000 |
Accrued Liabilities Deferred Income | 33 242 | 85 229 | 86 540 | 68 499 | 86 178 |
Accumulated Amortisation Impairment Intangible Assets | 120 000 | 120 000 | 120 000 | 120 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 548 980 | 595 993 | 643 781 | 646 062 | 687 801 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | 149 350 |
Administrative Expenses | | 1 737 471 | 1 776 814 | 2 021 688 | 2 019 823 |
Average Number Employees During Period | | 46 | 43 | 45 | 45 |
Cash Cash Equivalents Cash Flow Value | | | | 1 871 675 | |
Comprehensive Income Expense | | | | 415 136 | 423 715 |
Corporation Tax Payable | 60 704 | 57 324 | 61 858 | 102 148 | 124 944 |
Cost Sales | | 14 881 240 | 16 143 769 | 20 419 987 | 19 925 414 |
Creditors | 1 674 696 | 1 567 086 | 1 566 839 | 2 062 899 | 2 847 565 |
Current Tax For Period | | | | 102 148 | 124 944 |
Depreciation Amortisation Expense | | | | 37 377 | 41 739 |
Depreciation Expense Property Plant Equipment | | 47 013 | 52 605 | 37 377 | 41 739 |
Dividends Paid | | 100 000 | 100 000 | 135 000 | 135 000 |
Dividends Paid Classified As Financing Activities | | | | -135 000 | -135 000 |
Dividends Paid On Shares Final | | | | 135 000 | 135 000 |
Fixed Assets | 1 108 322 | 1 070 375 | 1 063 185 | 908 700 | 1 052 394 |
Further Item Interest Expense Component Total Interest Expense | | 27 806 | 20 651 | 14 077 | 50 640 |
Further Operating Expense Item Component Total Operating Expenses | | 136 658 | 197 610 | 137 699 | 138 646 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 455 770 | 762 158 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -235 892 | -347 300 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 43 315 | |
Gain Loss On Disposals Property Plant Equipment | | | 484 | 43 315 | |
Gross Profit Loss | | 1 721 324 | 1 852 466 | 2 470 269 | 2 511 620 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -61 858 | -102 148 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 123 065 | -416 603 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 581 761 | 991 408 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 47 013 | 52 605 | 37 377 | 41 739 |
Intangible Assets Gross Cost | 120 000 | 120 000 | 120 000 | 120 000 | |
Interest Expense On Bank Overdrafts | | 11 856 | 15 994 | 21 349 | 28 047 |
Interest Paid Classified As Operating Activities | | | | -35 426 | -78 687 |
Interest Payable Similar Charges Finance Costs | | 39 662 | 36 645 | 35 426 | 78 687 |
Investment Property | | | | | 149 350 |
Investment Property Fair Value Model | | | | | 149 350 |
Merchandise | 1 724 205 | 1 627 532 | 1 417 586 | 1 999 347 | 2 990 755 |
Net Cash Flows From Used In Financing Activities | | | | 135 000 | 135 288 |
Net Cash Flows From Used In Investing Activities | | | | -161 162 | 181 876 |
Net Cash Flows From Used In Operating Activities | | | | -96 903 | 99 439 |
Net Cash Generated From Operations | | | | -194 187 | -81 396 |
Net Current Assets Liabilities | 1 824 207 | 1 969 852 | 2 055 158 | 2 499 816 | 2 637 255 |
Net Interest Received Paid Classified As Investing Activities | | | | -739 | -3 557 |
Number Shares Issued Fully Paid | | | | | 93 |
Operating Profit Loss | | 304 519 | 346 526 | 562 008 | 616 207 |
Other Deferred Tax Expense Credit | | | | 10 037 | -7 582 |
Other Interest Receivable Similar Income Finance Income | | 166 | 93 | 739 | 3 557 |
Other Operating Income Format1 | | 320 666 | 270 874 | 113 427 | 124 410 |
Other Taxation Social Security Payable | 25 869 | 25 254 | 21 868 | 27 649 | 31 114 |
Par Value Share | | | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 136 658 | 197 610 | 137 699 | 138 646 |
Prepayments Accrued Income | 114 197 | 98 842 | 53 566 | 100 187 | 94 709 |
Proceeds From Sales Property Plant Equipment | | | | -194 650 | |
Profit Loss | | 208 947 | 245 184 | 415 136 | 423 715 |
Profit Loss On Ordinary Activities Before Tax | | 265 023 | 309 974 | 527 321 | 541 077 |
Property Plant Equipment Gross Cost | 1 657 302 | 1 666 368 | 1 706 966 | 1 554 762 | 1 590 845 |
Provisions | 12 908 | 11 660 | 14 592 | 24 629 | 17 047 |
Provisions For Liabilities Balance Sheet Subtotal | 12 908 | 11 660 | 14 592 | 24 629 | 17 047 |
Purchase Investment Properties | | | | | -149 350 |
Purchase Property Plant Equipment | | | | -34 227 | -36 083 |
Recoverable Value-added Tax | | 11 461 | 53 571 | 144 756 | 12 279 |
Social Security Costs | | 90 214 | 91 977 | 99 279 | 97 047 |
Staff Costs Employee Benefits Expense | | 1 256 442 | 1 291 428 | 1 308 524 | 1 359 979 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 56 076 | 64 790 | 112 185 | 117 362 |
Total Additions Including From Business Combinations Property Plant Equipment | | 9 066 | 48 931 | 34 227 | 36 083 |
Total Assets Less Current Liabilities | 2 932 529 | 3 040 227 | 3 118 343 | 3 408 516 | 3 689 649 |
Total Operating Lease Payments | | | | 45 000 | 47 750 |
Trade Creditors Trade Payables | 1 532 827 | 1 398 991 | 1 396 285 | 1 864 315 | 2 605 329 |
Trade Debtors Trade Receivables | 441 653 | 384 897 | 348 664 | 446 750 | 822 005 |
Turnover Revenue | | 16 602 564 | 17 996 235 | 22 890 256 | 22 437 034 |
Wages Salaries | | 1 029 570 | 1 001 841 | 1 071 546 | 1 124 286 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 4 817 | 35 096 | |
Disposals Property Plant Equipment | | | 8 333 | 186 431 | |
Transfers To From Retained Earnings Increase Decrease In Equity | 2 919 521 | 3 028 467 | | | |