Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 532 784 | 466 185 | 421 234 | 411 707 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 327 917 | 707 941 | 1 523 952 | 5 281 441 | 3 618 823 |
Current Assets | 664 040 | 427 933 | 394 217 | 425 420 | 1 189 280 | 1 932 011 | 2 002 163 | 7 237 902 | 9 543 172 |
Debtors | 105 443 | 64 403 | 294 948 | 142 505 | 848 473 | 1 203 711 | 441 527 | 1 908 778 | 5 854 508 |
Net Assets Liabilities | | | | | 1 413 020 | 1 849 085 | 2 182 491 | 5 786 498 | 8 845 854 |
Other Debtors | | | | | 720 566 | 1 083 993 | 188 623 | 1 372 697 | 5 049 945 |
Property Plant Equipment | | | | | 1 658 365 | 1 838 825 | 3 362 340 | 4 103 566 | 4 166 549 |
Total Inventories | | | | | 12 890 | 20 359 | 36 684 | 47 683 | 69 841 |
Cash Bank In Hand | 558 597 | 363 530 | 96 269 | 276 415 | | | | | |
Intangible Fixed Assets | | 9 668 | 9 668 | 59 668 | | | | | |
Tangible Fixed Assets | | 105 500 | 380 423 | 771 829 | | | | | |
Stocks Inventory | | | 3 000 | 6 500 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 532 684 | 466 085 | 421 134 | 411 607 | | | | | |
Shareholder Funds | 532 784 | 466 185 | 421 234 | 411 707 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 16 000 | 17 000 |
Accrued Liabilities Deferred Income | | | | | | | 546 559 | 759 321 | 997 803 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 69 434 | 99 934 | 238 145 | 422 893 | 638 542 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 484 178 | 705 553 | 962 371 | 1 371 620 | 2 011 465 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 55 000 | 90 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 1 151 608 | 702 828 |
Administrative Expenses | | | | | | | 1 771 141 | 2 419 991 | 3 999 721 |
Amortisation Expense Intangible Assets | | | | | | | 138 211 | 184 748 | 215 649 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 138 211 | 184 748 | 215 649 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | | | 75 496 | 54 496 | 39 496 |
Amounts Owed By Related Parties | | | | | | | 75 496 | | |
Average Number Employees During Period | | | | | | 144 | 163 | 281 | 334 |
Bank Borrowings | | | | | | | 1 623 090 | 2 104 723 | 1 597 293 |
Bank Borrowings Overdrafts | | | | | 352 381 | 542 907 | 1 232 746 | 1 596 730 | 1 149 446 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | 60 453 | 48 364 | |
Cash Cash Equivalents Cash Flow Value | | | | | | 707 941 | 1 523 952 | 5 281 441 | 3 618 823 |
Corporation Tax Payable | | | | | 107 254 | 182 642 | 242 462 | 905 734 | 162 272 |
Cost Sales | | | | | | | 4 757 184 | 10 238 547 | 12 676 551 |
Creditors | | | | | 426 277 | 605 277 | 1 283 590 | 1 636 047 | 1 149 446 |
Current Tax For Period | | | | | | | 242 819 | 907 992 | 881 434 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 22 962 | 2 034 | -3 039 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | 118 929 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 212 615 | 184 118 | -60 015 |
Depreciation Expense Property Plant Equipment | | | | | | | 243 212 | 397 160 | 639 845 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 256 818 | 409 249 | 639 845 |
Dividends Paid | | | | | | | 500 000 | 507 207 | 267 747 |
Dividends Paid Classified As Financing Activities | | | | | | | -500 000 | -507 207 | -267 747 |
Dividends Paid On Shares | | | | | 80 566 | 80 066 | | | |
Dividends Paid On Shares Interim | | | | | | | 500 000 | 507 207 | 267 747 |
Finance Lease Liabilities Present Value Total | | | | | | | 50 844 | 39 317 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 62 370 | 50 843 | |
Finished Goods Goods For Resale | | | | | | | 36 684 | 47 683 | 69 841 |
Fixed Assets | | 115 168 | 390 091 | 831 497 | 1 816 932 | 1 996 892 | 4 153 520 | 4 770 249 | 4 827 583 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | 507 430 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | 2 034 | -3 039 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 40 526 | 35 396 | 38 963 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 2 496 004 | 2 335 602 | 7 712 515 | 8 899 945 | 9 025 596 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -704 263 | -810 002 | -668 037 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 93 653 | 283 484 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 16 325 | 10 999 | 22 158 |
Government Grant Income | | | | | | | 309 673 | 73 898 | |
Gross Profit Loss | | | | | | | 3 511 973 | 7 727 256 | 8 216 623 |
Impairment Loss Reversal On Investments | | | | | | | 709 627 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -151 068 | -242 819 | -1 627 204 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 133 | -1 901 | 2 308 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 30 500 | 138 211 | 184 748 | 215 649 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 221 375 | 256 818 | 409 249 | 639 845 |
Intangible Assets | | | | | 80 566 | 80 066 | 713 179 | 588 682 | 583 033 |
Intangible Assets Gross Cost | | | | | 150 000 | 180 000 | 951 324 | 1 011 575 | 1 221 575 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 51 061 | 57 693 | 74 345 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 1 229 | 1 229 | 717 |
Interest Income On Bank Deposits | | | | | | | 252 | 145 | 5 951 |
Interest Payable Similar Charges Finance Costs | | | | | | | 52 290 | 58 922 | 75 062 |
Interest Received Classified As Investing Activities | | | | | | | -252 | -145 | -5 951 |
Investment Property | | | | | 78 000 | 78 000 | 78 000 | 78 000 | 78 000 |
Investment Property Fair Value Model | | | | | 78 000 | 78 000 | 78 000 | 78 000 | |
Investments Fixed Assets | | | | | 1 | 1 | 1 | 1 | 1 |
Investments In Group Undertakings Participating Interests | | | | | | 1 | 1 | | |
Investments In Subsidiaries | | | | | | | 1 | 1 | 1 |
Net Cash Flows From Used In Operating Activities | | | | | | | -2 982 671 | -6 378 769 | -3 732 525 |
Net Cash Generated From Operations | | | | | | | | -6 680 510 | -5 434 791 |
Net Current Assets Liabilities | 532 784 | 351 017 | 169 791 | -94 178 | 152 394 | 587 499 | -312 864 | 3 331 952 | 5 784 319 |
Net Finance Income Costs | | | | | | | 252 | 145 | 5 951 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -52 290 | -58 922 | -75 062 |
Operating Profit Loss | | | | | | | 2 050 505 | 5 381 163 | 4 216 902 |
Other Creditors | | | | | 73 896 | 62 370 | 50 844 | 320 905 | 8 916 |
Other Disposals Property Plant Equipment | | | | | | | | 1 133 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 252 | 145 | 5 951 |
Other Operating Income Format1 | | | | | | | 309 673 | 73 898 | |
Other Taxation Social Security Payable | | | | | 41 251 | 76 196 | 31 675 | 213 386 | 539 960 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -11 526 | -11 527 | -50 843 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 22 405 | 306 821 | 55 018 |
Percentage Class Share Held In Joint Venture | | | | | | | | 50 | 50 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | | | 70 183 | 164 450 | 430 892 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -1 133 | |
Profit Loss | | | | | | | 833 406 | 4 111 214 | 3 327 103 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 288 840 | 5 322 386 | 4 147 791 |
Property Plant Equipment Gross Cost | | | | | 2 142 543 | 2 544 378 | 4 324 711 | 5 475 186 | 6 178 014 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 130 029 | 130 029 | 374 575 | | |
Purchase Intangible Assets | | | | | | | | -60 251 | -210 000 |
Purchase Property Plant Equipment | | | | | | | | -1 151 608 | -702 828 |
Social Security Costs | | | | | | | 100 087 | 326 536 | 270 296 |
Staff Costs Employee Benefits Expense | | | | | | | 2 283 621 | 4 673 631 | 5 413 782 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 374 575 | 679 656 | 616 602 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 244 880 | 1 011 253 | 788 080 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 17 999 | 163 117 | -14 403 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 141 768 | 1 273 | 8 779 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 455 434 | 1 211 172 | 820 688 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 401 835 | 1 780 333 | | |
Total Assets Less Current Liabilities | 532 784 | 466 185 | 559 882 | 737 319 | 1 969 326 | 2 584 391 | 3 840 656 | 8 102 201 | 10 611 902 |
Total Borrowings | | | | | | | 1 232 746 | 1 596 730 | 1 149 446 |
Total Current Tax Expense Credit | | | | | | | 242 819 | 906 091 | 883 742 |
Total Deferred Tax Expense Credit | | | | | | | 212 615 | 305 081 | -63 054 |
Total Operating Lease Payments | | | | | | | 432 117 | 528 701 | 1 087 209 |
Trade Creditors Trade Payables | | | | | 556 091 | 640 176 | 841 515 | 1 187 085 | 1 602 055 |
Trade Debtors Trade Receivables | | | | | 127 907 | 119 718 | 177 408 | 317 135 | 334 175 |
Turnover Revenue | | | | | | | 8 269 157 | 17 965 803 | 20 893 174 |
Wages Salaries | | | | | | | 2 161 129 | 4 040 274 | 5 088 468 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 127 795 | 113 |
Director Remuneration | | | | | | | 10 000 | 5 481 | 10 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 10 000 | 133 276 | 10 113 |
Creditors Due Within One Year | 131 256 | 76 916 | 224 426 | 519 598 | | | | | |
Intangible Fixed Assets Additions | | 9 668 | | 50 000 | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 9 668 | 9 668 | 59 668 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 105 500 | | 470 782 | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 105 500 | 405 098 | 875 880 | | | | | |
Creditors Due After One Year | | | 138 648 | 314 750 | | | | | |
Provisions For Liabilities Charges | | | | 10 862 | | | | | |
Tangible Fixed Assets Depreciation | | | 24 675 | 104 051 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 79 376 | | | | | |