Profit & Loss |
Date of Accounts |
2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 80 288 | 816 592 | 978 918 |
Current Assets | 6 121 622 | 4 230 979 | 5 010 717 |
Debtors | 2 123 132 | 1 575 505 | 1 810 985 |
Net Assets Liabilities | 11 178 298 | 11 372 881 | 12 455 041 |
Other Debtors | 359 751 | 114 269 | 442 602 |
Property Plant Equipment | 7 553 901 | 7 288 319 | 7 453 131 |
Total Inventories | 3 918 202 | 1 838 882 | 2 220 814 |
|
Other Financial Data |
Audit Fees Expenses | 16 375 | 16 000 | 18 250 |
Accrued Liabilities Deferred Income | 777 401 | 336 658 | 494 388 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 419 284 | 4 691 248 | 4 904 322 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 102 561 | 558 049 |
Administrative Expenses | 1 806 749 | 1 846 573 | 2 246 371 |
Amounts Owed To Group Undertakings | 100 | 100 | |
Average Number Employees During Period | 66 | 61 | 70 |
Bank Borrowings | 1 455 000 | | |
Bank Borrowings Overdrafts | 1 512 127 | | 23 001 |
Banking Arrangements Classified As Cash Cash Equivalents | -57 127 | | -23 001 |
Bank Overdrafts | 57 127 | | 23 001 |
Capital Commitments | | | 259 000 |
Cash Cash Equivalents Cash Flow Value | 23 161 | 816 592 | 955 917 |
Corporation Tax Payable | | | 108 232 |
Corporation Tax Recoverable | 112 923 | 64 216 | |
Cost Sales | 9 152 418 | 11 002 498 | 14 953 610 |
Creditors | 4 956 290 | 2 413 827 | 2 823 253 |
Current Tax For Period | -110 236 | 47 858 | 108 232 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 37 293 | 107 595 | 60 687 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -13 249 | 84 060 | 192 177 |
Depreciation Expense Property Plant Equipment | 378 234 | 368 143 | 370 834 |
Depreciation Impairment Expense Property Plant Equipment | 378 234 | 368 143 | 370 834 |
Fixed Assets | 10 354 001 | 10 088 419 | 11 053 131 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 455 000 | 1 455 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | 37 293 | 20 174 | 60 687 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 5 489 243 | 5 128 856 | 4 563 786 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 5 949 | 34 891 | -53 419 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | 800 000 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | 800 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 1 030 336 | -278 293 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -498 920 | 299 696 |
Gain Loss In Cash Flows From Change In Inventories | | -2 079 320 | 381 932 |
Gain Loss On Disposals Property Plant Equipment | 120 | | -21 603 |
Government Grant Income | 226 453 | 148 227 | |
Gross Profit Loss | 746 201 | 2 133 994 | 2 889 169 |
Impairment Loss Other Non-financial Assets | | -400 000 | -35 000 |
Impairment Loss Reversal On Investments | | | -800 000 |
Income Taxes Paid Refund Classified As Operating Activities | | 849 | 62 285 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | 800 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -793 431 | -139 325 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -2 687 | | 1 931 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 368 143 | 370 834 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 406 | 1 561 | 615 |
Interest Income On Bank Deposits | 601 | 9 | 3 004 |
Interest Paid Classified As Operating Activities | | -1 561 | -615 |
Interest Payable Similar Charges Finance Costs | 1 406 | 1 561 | 615 |
Interest Received Classified As Investing Activities | -601 | -9 | -3 004 |
Investment Property | 2 800 000 | 2 800 000 | 3 600 000 |
Investment Property Fair Value Model | 2 800 000 | 2 800 000 | 3 600 000 |
Investments Fixed Assets | 100 | 100 | |
Investments In Subsidiaries | 100 | 100 | |
Loss Gain From Write-downs Reversals Inventories | 1 050 000 | 400 000 | 35 000 |
Net Cash Flows From Used In Operating Activities | 1 069 892 | -2 901 682 | |
Net Cash Generated From Operations | | -2 351 695 | -631 900 |
Net Current Assets Liabilities | 1 165 332 | 1 817 152 | 2 187 464 |
Net Finance Income Costs | 601 | 9 | 3 004 |
Net Interest Paid Received Classified As Operating Activities | -1 406 | -1 561 | |
Operating Profit Loss | -834 095 | 435 648 | 642 798 |
Other Creditors | 1 827 880 | 1 443 629 | 1 000 830 |
Other Deferred Tax Expense Credit | 548 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 96 179 | 157 760 |
Other Disposals Property Plant Equipment | | 96 179 | 180 163 |
Other Interest Receivable Similar Income Finance Income | 601 | 9 | 3 004 |
Other Operating Income Format1 | 226 453 | 148 227 | |
Other Taxation Social Security Payable | 62 794 | 66 227 | 75 797 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 83 741 | 79 689 | 89 024 |
Percentage Class Share Held In Subsidiary | | 100 | |
Prepayments Accrued Income | 622 699 | 357 653 | 392 682 |
Proceeds From Sales Property Plant Equipment | -120 | | -800 |
Profit Loss | -746 569 | 194 583 | 1 082 160 |
Profit Loss On Ordinary Activities Before Tax | -834 900 | 434 096 | 1 445 187 |
Property Plant Equipment Gross Cost | 11 973 185 | 11 979 567 | 12 357 453 |
Purchase Property Plant Equipment | -78 162 | -102 561 | -558 049 |
Social Security Costs | 245 644 | 259 669 | 299 062 |
Staff Costs Employee Benefits Expense | 2 879 507 | 2 936 332 | 3 270 738 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 341 035 | 532 690 | 785 554 |
Tax Expense Credit Applicable Tax Rate | -158 631 | 82 478 | 274 586 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -88 331 | 239 513 | 363 027 |
Total Assets Less Current Liabilities | 11 519 333 | 11 905 571 | 13 240 595 |
Total Borrowings | 1 512 127 | | 23 001 |
Total Current Tax Expense Credit | -112 923 | 47 858 | 110 163 |
Total Deferred Tax Expense Credit | 24 592 | 191 655 | 252 864 |
Total Operating Lease Payments | | 332 580 | 332 598 |
Trade Creditors Trade Payables | 775 988 | 567 213 | 1 121 005 |
Trade Debtors Trade Receivables | 1 027 759 | 1 039 367 | 975 701 |
Turnover Revenue | 9 898 619 | 13 136 492 | 17 842 779 |
Wages Salaries | 2 550 122 | 2 596 973 | 2 882 652 |
Company Contributions To Defined Benefit Plans Directors | 36 102 | 37 464 | 37 464 |
Director Remuneration | 247 505 | 324 450 | 294 981 |
Director Remuneration Benefits Including Payments To Third Parties | 283 607 | 361 914 | 332 445 |