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 | 174 | 96 | 1 073 | 286 | 392 |
Current Assets | 10 488 | 6 814 | 5 976 | 5 600 | 1 615 |
Debtors | 10 314 | 6 718 | 4 903 | 5 314 | 1 223 |
Net Assets Liabilities | | 21 375 | 49 948 | 52 842 | 343 109 |
Property Plant Equipment | 3 275 663 | 3 236 994 | 3 203 276 | 3 169 558 | 2 557 180 |
Total Inventories | | | 327 123 | 463 587 | 418 200 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 8 582 | 8 082 | 7 540 | 5 545 | 108 085 |
Accumulated Amortisation Impairment Intangible Assets | | | 466 243 | 510 447 | 469 148 |
Accumulated Depreciation Impairment Property Plant Equipment | 101 290 | 134 856 | 1 503 711 | 1 559 632 | 1 777 733 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 166 947 | 347 532 |
Administrative Expenses | | | 1 670 042 | 1 899 762 | 2 442 310 |
Amounts Owed To Group Undertakings | 6 718 730 | 6 932 928 | 6 723 470 | 6 694 920 | 6 203 563 |
Bank Borrowings | 1 067 316 | 888 318 | 1 047 735 | 948 867 | 733 053 |
Bank Borrowings Overdrafts | 887 170 | 706 228 | 179 267 | 384 768 | 304 550 |
Bank Overdrafts | | | | 160 250 | 82 620 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 104 063 | 161 057 | 144 854 |
Cash Cash Equivalents | | 96 747 | 395 876 | -52 200 | 266 291 |
Comprehensive Income Expense | | | -421 655 | 924 823 | 3 035 982 |
Corporation Tax Payable | 60 600 | 64 900 | 39 338 | 61 824 | 56 983 |
Cost Sales | | | 908 068 | 1 305 427 | 2 501 015 |
Creditors | 6 981 836 | 7 201 709 | 6 976 340 | 7 005 655 | 6 501 414 |
Current Tax For Period | | | 72 368 | 91 704 | 58 708 |
Deferred Tax Asset Debtors | | | 236 925 | 7 829 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -2 214 | -3 001 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 15 360 | 97 616 | -201 668 |
Distribution Costs | | | 69 340 | 100 867 | 174 006 |
Dividends Paid Classified As Financing Activities | | -582 733 | -551 348 | -511 288 | -319 610 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -511 288 | -319 610 |
Equity Securities Held | 4 931 919 | 4 931 919 | 4 931 919 | | |
Finance Lease Liabilities Present Value Total | | | 81 401 | 127 342 | 92 952 |
Finance Lease Payments Owing Minimum Gross | | | 25 047 | 38 633 | 33 392 |
Finished Goods Goods For Resale | | | 147 893 | 302 317 | 241 753 |
Fixed Assets | | 8 168 913 | 8 135 195 | 8 101 477 | 7 489 099 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -9 057 | 14 555 | -52 707 |
Future Finance Charges On Finance Leases | | | 10 304 | 15 944 | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | 53 506 | -9 677 | -7 179 |
Gain Loss On Disposals Property Plant Equipment | | | -5 | 1 188 | 136 666 |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | | -1 026 000 | 735 000 | 2 360 000 |
Government Grant Income | | | 115 942 | 97 744 | 628 |
Gross Profit Loss | | | | 2 168 536 | 3 359 521 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -71 994 | -63 356 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | -194 940 | 139 650 | 494 190 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | 53 506 | -9 677 | -7 179 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -49 | 2 776 | -193 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 44 204 | 44 204 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 33 770 | 33 718 | 160 889 | 249 115 |
Intangible Assets | | | 417 842 | 373 638 | 329 434 |
Intangible Assets Gross Cost | | | 884 085 | 884 085 | 798 582 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 32 212 | 27 378 | 42 797 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 2 389 | 8 431 | 7 954 |
Interest Income On Bank Deposits | | | 108 | 88 | 84 |
Interest Paid Classified As Operating Activities | | | -69 601 | -78 809 | -84 751 |
Interest Payable Similar Charges Finance Costs | | | 69 601 | 78 809 | 84 751 |
Interest Received Classified As Investing Activities | | | -108 | -88 | -84 |
Investments Fixed Assets | 4 931 919 | 4 931 919 | 4 931 919 | 4 931 919 | 4 931 919 |
Investments In Subsidiaries | | | 4 931 919 | 4 931 919 | 4 931 919 |
Net Cash Generated From Operations | | | | -1 451 654 | -709 547 |
Net Current Assets Liabilities | -6 971 348 | -7 194 895 | -6 970 364 | | |
Net Finance Income Costs | | | 108 | 88 | 84 |
Operating Profit Loss | | | | 601 797 | 1 066 615 |
Other Comprehensive Income Expense Before Tax | | | -777 554 | 585 673 | 1 858 631 |
Other Creditors | | | 95 183 | 344 192 | 912 290 |
Other Deferred Tax Expense Credit | | | -6 650 | -8 170 | -52 250 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 85 503 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 204 | | 104 968 | 31 014 |
Other Disposals Intangible Assets | | | | | 85 503 |
Other Disposals Property Plant Equipment | | 5 103 | | 114 901 | 35 215 |
Other Interest Receivable Similar Income Finance Income | | | 108 | 88 | 84 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 86 479 | 125 489 | 167 667 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | 53 138 | 90 441 | 90 548 |
Profit Loss | 333 667 | 475 544 | 579 921 | 514 182 | 609 877 |
Profit Loss On Ordinary Activities Before Tax | | | | 523 076 | 981 948 |
Property Plant Equipment Gross Cost | 3 376 953 | 3 371 850 | 2 084 181 | 3 136 227 | 3 448 544 |
Raw Materials Consumables | | | 115 342 | 79 588 | 104 814 |
Social Security Costs | | | 90 351 | 92 374 | 116 831 |
Staff Costs Employee Benefits Expense | | | 1 545 702 | 1 572 744 | 1 913 214 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 220 500 | 246 415 | 246 415 | 324 231 | 135 068 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 299 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | 2 206 | 51 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 7 889 | 8 962 | -119 520 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 81 029 | 183 926 | -195 403 |
Total Assets Less Current Liabilities | | 974 018 | 1 164 831 | | |
Total Borrowings | | | 179 267 | 384 768 | 304 550 |
Total Current Tax Expense Credit | | | 72 319 | 94 480 | 58 515 |
Total Deferred Tax Expense Credit | | | 8 710 | 89 446 | -253 918 |
Trade Creditors Trade Payables | 1 500 | 375 | 174 958 | 5 922 | 126 |
Trade Debtors Trade Receivables | 10 314 | 6 718 | 4 903 | 5 314 | 1 223 |
Turnover Revenue | | | 2 697 467 | 3 473 963 | 5 860 536 |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | 100 | 100 | 100 |
Wages Salaries | | | 1 368 872 | 1 354 881 | 1 628 716 |