Profit & Loss |
Date of Accounts |
2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 440 211 | 1 430 139 | 1 487 091 | 1 921 735 | 2 980 452 | 2 894 672 |
Current Assets | 1 786 652 | 1 882 430 | 1 983 815 | 2 300 704 | 3 503 875 | 3 458 967 |
Debtors | 346 441 | 452 291 | 496 724 | 378 969 | 523 423 | 564 295 |
Net Assets Liabilities | 133 863 | 200 372 | 299 056 | 272 678 | 445 838 | 296 618 |
Other Debtors | 808 | 6 828 | 1 200 | 1 251 | 1 644 | 1 644 |
Property Plant Equipment | 2 466 | 2 142 | 1 380 | 1 035 | 318 | 58 |
|
Other Financial Data |
Audit Fees Expenses | 2 745 | 3 365 | 3 360 | 3 440 | 4 770 | 5 300 |
Other Non-audit Services Entity Subsidiaries Fees | | 550 | 50 | 50 | 50 | 1 025 |
Other Taxation Advisory Services Entity Subsidiaries Fees | 195 | 200 | 210 | 215 | 220 | 230 |
Accrued Liabilities Deferred Income | 3 101 | 3 937 | 5 825 | 5 243 | 6 149 | 6 736 |
Accumulated Depreciation Impairment Property Plant Equipment | 30 166 | 30 491 | 30 018 | 30 363 | 27 578 | 27 076 |
Administrative Expenses | 350 627 | 453 197 | 474 146 | 517 213 | 602 567 | 804 490 |
Amortisation Government Grants | | | | -614 935 | | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 450 | 606 | 632 | 588 | 803 | 886 |
Cash Cash Equivalents Cash Flow Value | 1 440 211 | 1 430 139 | 1 487 090 | 1 921 734 | 2 980 451 | 2 894 672 |
Comprehensive Income Expense | 242 715 | 346 509 | 326 184 | 219 871 | 400 659 | 318 280 |
Corporation Tax Payable | 59 078 | 83 125 | 78 457 | 53 297 | 95 104 | 75 445 |
Cost Inventories Recognised As Expense Gross | 182 275 | 84 929 | 120 388 | | | |
Cost Sales | 19 166 008 | 26 964 148 | 26 726 907 | 28 529 608 | 43 937 500 | 52 244 859 |
Creditors | 1 654 762 | 1 683 793 | 1 685 877 | 2 028 864 | 3 058 295 | 3 162 396 |
Current Tax For Period | 59 089 | 83 138 | 78 484 | 53 333 | 95 104 | 75 523 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 117 | -86 | -145 | -65 | -137 | -49 |
Deferred Tax Liabilities | 493 | 407 | 262 | 197 | 60 | 11 |
Depreciation Expense Property Plant Equipment | 822 | 325 | 460 | 345 | 106 | 79 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 934 | | 2 891 | 582 |
Disposals Property Plant Equipment | | | 1 235 | | 3 502 | 763 |
Dividends Paid | 140 000 | 280 000 | 227 500 | 246 250 | 227 500 | 467 500 |
Dividends Paid Classified As Financing Activities | 140 000 | 280 000 | 227 500 | 246 250 | 227 500 | 467 500 |
Dividends Paid On Shares | 140 000 | 280 000 | 227 500 | 246 250 | 227 500 | 467 500 |
Fixed Assets | 2 466 | 2 142 | 1 380 | 1 035 | 318 | 58 |
Further Department Item Average Number Employees Component Average Number List | | 599 | 624 | 580 | 793 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 450 | 770 | 1 949 | 3 895 | 42 327 | 29 704 |
Gain Loss In Cash Flows From Change In Accrued Items | 82 | -1 714 | -11 561 | -674 | -6 488 | -330 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 237 252 | 4 148 | 4 864 | 368 729 | 986 718 | 123 173 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -248 520 | -103 300 | -30 984 | 117 847 | -137 060 | -39 955 |
Gain Loss On Disposals Property Plant Equipment | -146 | | -301 | | -611 | -181 |
Government Grant Income | | | | 614 935 | | |
Gross Profit Loss | 652 258 | 881 676 | 876 538 | 174 107 | 1 097 994 | 1 193 352 |
Income Expense Recognised Directly In Equity | -140 000 | -280 000 | -227 500 | -246 250 | -227 500 | -467 500 |
Income From Related Parties | 4 800 | 3 600 | 3 600 | 2 925 | 2 700 | 1 125 |
Income Taxes Paid Refund Classified As Operating Activities | 21 338 | 59 078 | 83 152 | 78 493 | 53 297 | 95 182 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 128 802 | -10 072 | 56 951 | 434 643 | 1 058 716 | -85 780 |
Increase Decrease In Net Debt From Cash Flows | | | | 434 644 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 325 | 460 | 345 | 106 | 79 |
Interest Income On Bank Deposits | 279 | 1 069 | 2 104 | 1 274 | 199 | 4 814 |
Interest Received Classified As Operating Activities | | 1 068 | 2 131 | 1 310 | 199 | 4 892 |
Net Cash Flows From Used In Financing Activities | -140 000 | -280 000 | -227 500 | 368 685 | -227 500 | -467 500 |
Net Cash Flows From Used In Investing Activities | -1 554 | | | | | |
Net Cash Flows From Used In Operating Activities | 1 270 356 | 269 928 | 284 451 | 65 958 | 1 286 216 | 381 720 |
Net Cash Generated From Operations | 1 291 413 | 327 938 | 365 472 | 143 141 | 1 339 314 | 472 010 |
Net Current Assets Liabilities | 131 890 | 198 637 | 297 938 | 271 840 | 445 580 | 296 571 |
Net Debt Funds | | | -1 487 091 | -1 921 735 | | |
Net Deferred Tax Liability Asset | 493 | 407 | 262 | 197 | 60 | 11 |
Operating Profit Loss | 301 631 | 428 479 | 402 392 | 271 829 | 495 427 | 388 862 |
Other Creditors | 18 080 | 41 936 | 47 406 | 117 861 | 266 941 | 295 223 |
Other Departments Average Number Employees | 6 | 7 | 8 | 580 | 793 | 13 |
Other Finance Income | | 13 | 27 | 36 | | 78 |
Other Interest Receivable Similar Income Finance Income | 290 | 1 082 | 2 131 | 1 310 | 199 | 4 892 |
Other Operating Income Format1 | | | | 614 935 | | |
Other Revenue | | | | | | 1 000 |
Other Taxation Social Security Payable | 1 568 139 | 1 547 952 | 1 546 094 | 1 850 336 | 2 682 206 | 2 777 855 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 95 287 | 221 081 | 302 427 | 321 092 | 396 268 | 455 528 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 95 287 | 221 081 | 302 427 | 321 092 | 396 268 | 455 528 |
Prepayments Accrued Income | 17 375 | 25 946 | 28 517 | 22 665 | 44 918 | 47 810 |
Proceeds From Government Grants Classified As Financing Activities | | | | 614 935 | | |
Profit Loss | 242 715 | 346 509 | 326 184 | 219 871 | 400 659 | 318 280 |
Profit Loss On Ordinary Activities Before Tax | 301 921 | 429 561 | 404 523 | 273 139 | 495 626 | 393 754 |
Property Plant Equipment Gross Cost | | 32 633 | 31 398 | 31 398 | 27 897 | 27 134 |
Provisions | 493 | 407 | 262 | 197 | 60 | 11 |
Provisions For Liabilities Balance Sheet Subtotal | 493 | 407 | 262 | 197 | 60 | 11 |
Purchase Property Plant Equipment | 1 554 | | | | | |
Revenue From Rendering Services | 19 818 266 | 27 845 824 | 27 603 445 | 28 703 715 | 45 035 494 | 53 437 211 |
Selling Average Number Employees | | | | 8 | 10 | |
Social Security Costs | 1 804 583 | 2 553 045 | 2 503 498 | 2 746 947 | 4 486 707 | 5 641 293 |
Staff Costs Employee Benefits Expense | 19 216 238 | 27 197 263 | 26 906 690 | 28 770 380 | 44 062 225 | 52 417 536 |
Tax Expense Credit Applicable Tax Rate | 58 361 | 81 617 | 76 859 | 51 896 | 94 169 | 74 813 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -300 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 024 | 1 521 | 1 625 | 1 436 | 935 | 710 |
Tax Increase Decrease From Other Short-term Timing Differences | 117 | -86 | -145 | -65 | -137 | -49 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 59 206 | 83 052 | 78 339 | 53 268 | 94 967 | 75 474 |
Total Assets Less Current Liabilities | 134 356 | 200 779 | 299 318 | 272 875 | 445 898 | 296 629 |
Total Operating Lease Payments | 730 | 730 | 730 | 915 | 9 494 | 15 666 |
Trade Creditors Trade Payables | 6 364 | 6 843 | 8 095 | 2 127 | 7 895 | 7 137 |
Trade Debtors Trade Receivables | 328 258 | 419 517 | 467 007 | 355 053 | 476 861 | 514 841 |
Turnover Revenue | 19 818 266 | 27 845 824 | 27 603 445 | 28 703 715 | 45 035 494 | 53 438 211 |
Unused Provision Reversed | | 86 | 145 | 65 | 137 | 49 |
Wages Salaries | 17 316 368 | 24 423 137 | 24 100 765 | 25 702 341 | 39 179 250 | 46 320 715 |
Advances Credits Directors | | 6 000 | | | | |
Advances Credits Made In Period Directors | | 10 000 | | | | |
Advances Credits Repaid In Period Directors | | 4 000 | 6 000 | | | |
Company Contributions To Money Purchase Plans Directors | 27 750 | 44 250 | 45 500 | 36 000 | 39 000 | 39 600 |
Director Remuneration | 46 071 | 74 368 | 84 471 | 102 311 | 94 370 | 131 152 |
Director Remuneration Benefits Excluding Payments To Third Parties | 73 821 | 118 618 | 129 971 | 138 311 | 133 370 | 170 752 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 |