Profit & Loss |
Date of Accounts |
2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 978 567 | 750 386 | 1 486 798 | 2 285 820 | 3 007 849 |
Current Assets | 6 188 849 | 5 929 067 | 6 219 691 | 7 221 539 | 8 079 401 |
Debtors | 2 775 785 | 2 570 216 | 2 276 699 | 2 487 087 | 2 766 796 |
Net Assets Liabilities | 9 850 048 | 9 837 782 | 9 989 464 | 10 607 989 | 10 992 311 |
Other Debtors | | | 101 688 | 196 295 | 89 061 |
Property Plant Equipment | 3 834 002 | 3 965 672 | 3 703 757 | 3 437 820 | 3 168 412 |
Total Inventories | 2 434 497 | 2 608 465 | 2 456 194 | 2 448 632 | 2 304 756 |
|
Other Financial Data |
Audit Fees Expenses | 19 000 | 18 510 | 18 240 | | |
Other Non-audit Services Fees | 1 965 | | | 720 | |
Accrued Liabilities Deferred Income | 203 553 | 184 695 | 166 946 | 213 587 | 174 060 |
Accumulated Amortisation Impairment Intangible Assets | 408 702 | 577 472 | 691 153 | 742 828 | 125 833 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 577 050 | 2 868 665 | 3 173 033 | 3 461 410 | 3 721 518 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 4 084 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 432 225 | 42 453 | 30 491 | 14 243 |
Administrative Expenses | 1 551 544 | 1 532 459 | 1 564 993 | 1 330 031 | 1 483 460 |
Amortisation Impairment Expense Intangible Assets | 113 681 | 113 681 | 113 681 | 51 675 | 7 205 |
Amounts Owed By Group Undertakings | 147 855 | 326 995 | 126 010 | 155 339 | 181 003 |
Amounts Owed To Group Undertakings | 921 297 | 994 607 | 701 691 | 772 827 | 837 104 |
Average Number Employees During Period | 57 | 54 | 54 | 47 | 47 |
Cash Cash Equivalents Cash Flow Value | 978 567 | 750 386 | 1 486 798 | 2 285 820 | 3 007 849 |
Corporation Tax Payable | 64 267 | -2 010 | 57 851 | 152 186 | 92 501 |
Corporation Tax Recoverable | | 10 175 | | | |
Cost Sales | 7 354 018 | 7 878 416 | 6 014 527 | 6 067 960 | 6 696 790 |
Creditors | 2 092 603 | 1 741 436 | 1 529 556 | 1 616 867 | 1 816 417 |
Current Tax For Period | 124 255 | 52 803 | 120 036 | 232 186 | 232 501 |
Debt Securities Held | 2 537 200 | 2 410 259 | 2 165 474 | 2 438 552 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 121 640 | -24 774 | -17 516 | -2 623 |
Depreciation Impairment Expense Property Plant Equipment | 256 920 | 299 487 | 304 368 | 294 408 | 283 651 |
Distribution Costs | 1 690 544 | 1 740 708 | 1 358 977 | 1 475 373 | 1 587 144 |
Dividends Paid | | 164 000 | 114 075 | 125 579 | 335 638 |
Dividends Paid Classified As Financing Activities | | -164 000 | -114 075 | -125 579 | -335 638 |
Dividends Paid On Shares | 284 200 | 170 519 | | | |
Finished Goods Goods For Resale | 2 183 650 | 2 366 393 | 2 235 980 | 2 222 007 | 2 053 601 |
Fixed Assets | 5 753 802 | 5 771 791 | 5 396 195 | 5 082 667 | 4 806 054 |
Further Item Interest Expense Component Total Interest Expense | | 205 | | 353 | 1 686 |
Further Item Tax Increase Decrease Component Adjusting Items | -5 721 | 163 | | | 18 414 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 153 399 | 137 462 | 140 005 | 141 851 | 120 968 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -30 244 | -115 092 | -29 952 | 23 331 | 37 293 |
Gain Loss On Disposals Property Plant Equipment | 59 362 | -859 | | -671 | |
Government Grant Income | | | 168 858 | 6 885 | |
Gross Profit Loss | 3 754 690 | 3 553 610 | 3 072 707 | 3 706 378 | 3 938 509 |
Income Taxes Paid Refund Classified As Operating Activities | -86 208 | -127 245 | -52 010 | -137 710 | -292 186 |
Increase From Amortisation Charge For Year Intangible Assets | | 113 681 | 113 681 | 51 675 | 7 205 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 299 487 | 304 368 | 294 408 | 283 651 |
Intangible Assets | 284 200 | 170 519 | 56 838 | 9 247 | 2 042 |
Intangible Assets Gross Cost | 760 071 | 747 991 | 747 991 | 752 075 | 127 875 |
Interest Income On Bank Deposits | 2 738 | 4 758 | 2 222 | 20 | 11 690 |
Interest Payable Similar Charges Finance Costs | | 205 | | 353 | 1 686 |
Interest Received Classified As Investing Activities | -2 738 | -4 758 | -2 222 | | -11 690 |
Investments Fixed Assets | 1 635 600 | 1 635 600 | 1 635 600 | 1 635 600 | 1 635 600 |
Investments In Subsidiaries | 1 635 600 | 1 635 600 | 1 635 600 | 1 635 600 | 1 635 600 |
Issue Equity Instruments | 1 400 000 | | | | |
Key Management Personnel Compensation Total | 139 710 | 139 724 | 148 598 | 116 189 | 165 984 |
Net Assets Liabilities Subsidiaries | | | 1 | 1 418 397 | 1 430 995 |
Net Cash Flows From Used In Investing Activities | 1 113 795 | 427 258 | 40 231 | 33 206 | 2 553 |
Net Cash Flows From Used In Operating Activities | -1 211 275 | -363 077 | -890 718 | -957 807 | -1 060 220 |
Net Current Assets Liabilities | 4 096 246 | 4 187 631 | 4 690 135 | 5 604 672 | 6 262 984 |
Net Finance Income Costs | 2 738 | 4 758 | 2 222 | 161 | 11 690 |
Net Interest Paid Received Classified As Operating Activities | | -205 | | -353 | -1 686 |
Number Shares Issued Fully Paid | | 1 405 000 | 1 405 000 | | |
Operating Profit Loss | 550 603 | 321 624 | 358 797 | 958 966 | 939 834 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 12 080 | | | 624 200 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 7 872 | | 6 031 | 23 543 |
Other Disposals Intangible Assets | | 12 080 | | | 624 200 |
Other Disposals Property Plant Equipment | | 8 940 | | 8 051 | 23 543 |
Other Interest Income | | | | 141 | |
Other Interest Receivable Similar Income Finance Income | 2 738 | 4 758 | 2 222 | 161 | 11 690 |
Other Operating Income Format1 | 38 001 | 41 181 | 210 060 | 57 992 | 71 929 |
Other Taxation Social Security Payable | 398 826 | 363 360 | 386 036 | 289 917 | 364 819 |
Par Value Share | | 1 | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 103 233 | 102 387 | 104 133 | 102 278 | 120 502 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 238 585 | 149 782 | 111 225 | 48 535 | 201 388 |
Proceeds From Sales Property Plant Equipment | -250 000 | -209 | | -1 349 | |
Profit Loss | 429 086 | 151 734 | 265 757 | 744 104 | 719 960 |
Profit Loss On Ordinary Activities Before Tax | 553 341 | 326 177 | 361 019 | 958 774 | 949 838 |
Profit Loss Subsidiaries | | | | 39 639 | 12 598 |
Property Plant Equipment Gross Cost | 6 411 052 | 6 834 337 | 6 876 790 | 6 899 230 | 6 889 930 |
Provisions For Liabilities Balance Sheet Subtotal | | 121 640 | 96 866 | | |
Purchase Intangible Assets | | | | -4 084 | |
Purchase Property Plant Equipment | -1 385 008 | -432 225 | -42 453 | -30 491 | -14 243 |
Raw Materials Consumables | 174 713 | 184 557 | 182 343 | 189 776 | 184 697 |
Social Security Costs | 216 252 | 219 870 | 234 882 | 241 933 | 273 635 |
Staff Costs Employee Benefits Expense | 2 281 096 | 2 322 226 | 2 314 398 | 2 206 048 | 2 513 724 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 121 640 | 96 866 | 79 350 | 76 727 |
Tax Expense Credit Applicable Tax Rate | 105 135 | 61 974 | 68 594 | 182 167 | 180 469 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 732 | 92 385 | 22 360 | 27 232 | 25 565 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 109 | 19 921 | 4 308 | 5 271 | 5 430 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 124 255 | 174 443 | 95 262 | 214 670 | 229 878 |
Total Assets Less Current Liabilities | 9 850 048 | 9 959 422 | 10 086 330 | 10 687 339 | 11 069 038 |
Trade Creditors Trade Payables | 504 660 | 200 784 | 217 032 | 188 350 | 347 933 |
Trade Debtors Trade Receivables | 2 389 345 | 2 083 264 | 1 937 776 | 2 086 918 | 2 295 344 |
Turnover Revenue | 11 108 708 | 11 432 026 | 9 087 234 | 9 774 338 | 10 635 299 |
Wages Salaries | 1 961 611 | 1 999 969 | 1 975 383 | 1 861 837 | 2 119 587 |
Work In Progress | 76 134 | 57 515 | 37 871 | 36 849 | 66 458 |
Company Contributions To Defined Benefit Plans Directors | 12 205 | 12 432 | 14 055 | 12 289 | 16 688 |
Director Remuneration | | 138 227 | 160 743 | 128 739 | 179 566 |
Director Remuneration Benefits Including Payments To Third Parties | 139 710 | 150 659 | 174 798 | 141 028 | 196 254 |