Profit & Loss |
Date of Accounts |
2021-11-30 | 2022-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 155 969 | 12 676 |
Current Assets | 3 753 752 | 2 782 268 |
Debtors | 3 597 783 | 2 769 592 |
Net Assets Liabilities | 3 546 451 | 3 426 214 |
Other Debtors | 1 131 532 | 4 272 088 |
Total Inventories | 1 854 189 | 757 090 |
|
Other Financial Data |
Audit Fees Expenses | 25 750 | 35 750 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 44 317 | 11 917 |
Accumulated Amortisation Impairment Intangible Assets | 3 588 081 | 937 768 |
Accumulated Depreciation Impairment Property Plant Equipment | 23 442 263 | 3 096 574 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 19 580 049 |
Administration Support Average Number Employees | 75 | 77 |
Administrative Expenses | 15 501 724 | 24 129 134 |
Amortisation Expense Intangible Assets | 331 930 | 193 977 |
Amortisation Government Grants | -48 050 | -8 826 |
Amounts Owed By Associates Joint Ventures Participating Interests | 124 677 | 17 225 075 |
Amounts Owed By Group Undertakings | 3 473 106 | 2 769 592 |
Amounts Owed To Directors | 6 333 | 5 352 |
Amounts Owed To Group Undertakings | 2 966 725 | 100 001 |
Applicable Tax Rate | 171 | 12 |
Average Number Employees During Period | 1 498 | 1 526 |
Bank Borrowings Overdrafts | 28 599 572 | 40 696 864 |
Cash Cash Equivalents Cash Flow Value | 3 092 090 | 2 419 869 |
Comprehensive Income Expense | 3 492 089 | -1 738 492 |
Corporation Tax Payable | 2 620 | 1 295 |
Cost Sales | 51 158 590 | 60 466 783 |
Creditors | 51 219 | 2 192 847 |
Current Tax For Period | 702 332 | 190 429 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 19 099 | |
Deferred Tax Liabilities | 1 181 577 | 1 171 620 |
Depreciation Expense Property Plant Equipment | 3 056 534 | 3 614 666 |
Depreciation Rate Used For Property Plant Equipment | | 12 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 19 873 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 459 533 |
Disposals Intangible Assets | | 99 367 |
Disposals Property Plant Equipment | | 1 692 473 |
Distribution Average Number Employees | 1 423 | 1 449 |
Distribution Costs | | 78 952 |
Dividends Paid | 100 000 | 100 000 |
Dividends Paid Classified As Financing Activities | 100 000 | 100 000 |
Dividends Paid On Shares | 100 000 | 100 000 |
Finance Lease Liabilities Present Value Total | 6 717 082 | 6 233 390 |
Finance Lease Payments Owing Minimum Gross | 8 616 441 | 8 108 737 |
Fixed Assets | 54 273 628 | 65 047 557 |
Gain Loss In Cash Flows From Change In Accrued Items | 141 324 | -138 080 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 5 236 256 | 10 791 085 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 146 525 | -15 405 651 |
Gain Loss In Cash Flows From Change In Inventories | -344 896 | 1 097 099 |
Gain Loss On Disposals Property Plant Equipment | -1 167 | 92 915 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 25 916 | |
Government Grant Income | 48 050 | 8 826 |
Gross Profit Loss | 21 097 277 | 23 569 785 |
Income Taxes Paid Refund Classified As Operating Activities | 231 943 | 588 892 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 976 663 | -672 221 |
Increase Decrease In Net Debt From Cash Flows | | 16 676 388 |
Increase Decrease In Provisions Through Transfers Reclassifications | | -9 957 |
Increase From Amortisation Charge For Year Intangible Assets | | 85 333 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 3 614 666 |
Intangible Assets | 4 157 639 | 3 884 168 |
Intangible Assets Gross Cost | 1 556 250 | 6 189 470 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 553 929 |
Interest Expense On Debentures Other Similar Loans | 909 165 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 554 829 | 75 858 |
Interest Income On Cash Cash Equivalents | | -534 356 |
Interest Paid Classified As Operating Activities | 1 478 456 | 1 479 594 |
Interest Payable Similar Charges Finance Costs | 1 478 456 | 1 479 594 |
Interest Received Classified As Operating Activities | | -618 910 |
Investments | 2 848 710 | 2 848 710 |
Investments Fixed Assets | 2 848 710 | 2 848 710 |
Investments In Group Undertakings | 2 848 710 | 2 848 710 |
Net Cash Flows From Used In Financing Activities | 4 989 298 | 15 912 993 |
Net Cash Flows From Used In Investing Activities | -15 221 952 | -15 171 976 |
Net Cash Flows From Used In Operating Activities | 11 209 317 | -1 413 238 |
Net Cash Generated From Operations | 12 919 716 | 1 274 158 |
Net Current Assets Liabilities | 3 708 783 | 589 421 |
Net Debt Funds | 35 813 109 | 52 489 497 |
Net Deferred Tax Liability Asset | 480 615 | 470 658 |
Number Shares Issued Fully Paid | 100 | 100 |
Operating Profit Loss | 5 691 976 | 550 441 |
Other Creditors | 1 601 627 | 2 082 042 |
Other Finance Costs | 14 462 | 849 807 |
Other Interest Receivable Similar Income Finance Income | | -618 910 |
Other Operating Income Format1 | 96 423 | 1 188 742 |
Other Remaining Operating Income | 48 373 | 1 179 916 |
Other Taxation Social Security Payable | 42 266 | 9 509 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 988 454 | 507 704 |
Payments Received On Account | 50 000 | |
Pension Costs Defined Contribution Plan | 189 784 | 241 483 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 189 784 | 241 483 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 6 250 | 498 515 |
Proceeds From Borrowings Classified As Financing Activities | 3 107 987 | 16 511 871 |
Proceeds From Government Grants Classified As Financing Activities | 48 050 | 8 826 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | -55 193 | |
Proceeds From Sales Intangible Assets | | 79 494 |
Proceeds From Sales Property Plant Equipment | 108 332 | 4 328 579 |
Profit Loss | 105 643 | -20 237 |
Profit Loss On Ordinary Activities Before Tax | 4 213 520 | -1 548 063 |
Property Plant Equipment Gross Cost | 73 558 252 | 7 618 228 |
Provisions | 1 181 577 | 1 171 620 |
Provisions For Liabilities Balance Sheet Subtotal | 1 181 577 | 1 171 620 |
Purchase Intangible Assets | 5 588 035 | |
Purchase Property Plant Equipment | 9 742 249 | 19 580 049 |
Raw Materials | 1 854 189 | 757 090 |
Revenue Arising From Exchanges Goods Or Services Interest | 86 492 | 1 032 337 |
Revenue From Construction Contracts | 684 167 | 1 792 272 |
Revenue From Rendering Services | 474 272 | |
Revenue From Sale Goods | 71 010 936 | 81 211 959 |
Social Security Costs | 891 950 | 1 512 206 |
Staff Costs Employee Benefits Expense | 17 673 816 | 23 237 156 |
Tax Expense Credit Applicable Tax Rate | 800 569 | -190 429 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 191 359 | 309 138 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 71 720 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 721 431 | 190 429 |
Total Assets Less Current Liabilities | 6 557 493 | 3 438 131 |
Total Operating Lease Payments | | 343 136 |
Trade Creditors Trade Payables | 7 475 043 | 7 385 761 |
Trade Debtors Trade Receivables | 264 760 | 1 210 600 |
Turnover Revenue | 72 255 867 | 84 036 568 |
Wages Salaries | 16 592 082 | 21 483 467 |
Director Remuneration | 63 000 | 67 800 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 |