Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 456 212 | 359 939 | 560 781 | 346 332 | 51 430 | 398 312 | 574 416 |
Current Assets | 5 401 638 | 5 186 370 | 5 824 014 | 7 053 209 | 9 177 829 | 10 255 558 | 9 150 327 |
Debtors | 2 598 585 | 2 667 487 | 3 033 720 | 3 688 449 | 5 909 349 | 4 831 658 | 3 818 213 |
Net Assets Liabilities | 1 136 289 | 1 147 167 | 1 152 993 | 1 179 599 | 5 695 847 | 4 484 661 | 1 305 351 |
Other Debtors | | | 10 246 | | | 8 744 | |
Property Plant Equipment | 39 844 | 33 119 | 21 733 | 74 420 | 229 282 | 550 558 | 3 884 808 |
Total Inventories | 2 346 841 | 2 158 944 | 2 229 513 | 3 018 428 | 3 217 050 | 5 025 588 | |
|
Other Financial Data |
Audit Fees Expenses | 13 939 | 25 555 | 18 639 | 22 590 | 32 393 | 17 675 | 17 350 |
Accrued Liabilities Deferred Income | 203 918 | 248 496 | 244 910 | 286 287 | 307 532 | 491 051 | 427 106 |
Accumulated Amortisation Impairment Intangible Assets | 50 500 | 50 500 | 50 500 | 210 560 | 370 619 | 517 340 | 680 569 |
Accumulated Depreciation Impairment Property Plant Equipment | 347 065 | 370 581 | 383 610 | 402 161 | 443 079 | 407 134 | 305 195 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 1 600 059 | | | 7 729 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 16 791 | 1 643 | 71 238 | 195 780 | 472 946 | 3 616 113 |
Administrative Expenses | 2 787 711 | 2 774 767 | 2 659 295 | 2 988 410 | 3 563 104 | 3 342 572 | 4 043 071 |
Amortisation Impairment Expense Intangible Assets | | | | | 160 059 | 146 721 | 163 229 |
Amounts Owed By Group Undertakings | | 29 847 | | 126 397 | 306 274 | 983 180 | |
Amounts Owed To Group Undertakings | 357 949 | | 196 285 | 265 161 | 16 839 | 2 950 857 | 3 770 729 |
Average Number Employees During Period | 69 | 66 | 66 | 78 | 93 | 92 | 2 |
Bank Borrowings | | | | 530 732 | | | |
Bank Borrowings Overdrafts | 6 368 | 2 605 | 3 269 | 289 314 | 6 725 | 3 499 | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -6 725 | -3 499 | |
Bank Overdrafts | 6 368 | 2 605 | 3 269 | 9 868 | 6 725 | 3 499 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 26 829 | 86 654 | 61 165 | 45 338 |
Cash Cash Equivalents Cash Flow Value | | | | 336 464 | 44 705 | 394 813 | 574 416 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | -609 | | |
Corporation Tax Payable | 105 034 | 72 247 | 99 209 | 18 756 | | | |
Corporation Tax Recoverable | | | | | | | 163 954 |
Cost Inventories Recognised As Expense Gross | 10 775 778 | 11 032 084 | 11 243 272 | | | | |
Cost Sales | 12 147 794 | 12 393 358 | 12 661 899 | 15 284 311 | 21 939 190 | 16 465 774 | 18 886 583 |
Creditors | 2 567 | 4 072 324 | 4 692 756 | 749 307 | 87 611 | 53 537 | 32 702 |
Current Tax For Period | 105 034 | 72 247 | 99 204 | 18 756 | | | |
Debentures In Issue | 2 094 213 | 2 091 924 | 2 298 305 | 437 500 | 1 478 243 | | |
Deferred Income | 2 567 | | | | | | |
Deferred Tax Asset Debtors | | | | | 475 000 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -3 403 | | | | 55 694 | |
Depreciation Expense Property Plant Equipment | | | | | 17 239 | 6 795 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 40 918 | 38 963 | 281 863 |
Dividend Income From Group Undertakings | | | | 1 612 543 | | 264 848 | 3 026 |
Dividends Paid | 380 841 | 449 940 | 604 940 | 524 940 | 674 940 | | |
Dividends Paid Classified As Financing Activities | | | | | -674 940 | | |
Dividends Paid On Shares Interim | | | 604 940 | 524 940 | 674 940 | | |
Dividends Received Classified As Investing Activities | | | | | | -264 848 | -3 026 |
Finance Lease Liabilities Present Value Total | | | | 22 493 | 87 611 | 53 537 | 32 702 |
Finance Lease Payments Owing Minimum Gross | | | | 28 987 | 106 343 | 59 673 | 45 774 |
Finished Goods Goods For Resale | 465 752 | 498 666 | 511 980 | 509 102 | 436 425 | 248 213 | 164 023 |
Fixed Assets | 39 846 | 33 121 | 21 735 | 1 780 526 | 1 774 720 | 1 683 784 | 4 865 552 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 530 732 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | -475 000 | 475 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 88 | 29 462 | 121 955 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 299 623 | | 205 542 | 609 451 | | 206 279 | 1 295 019 |
Further Item Tax Increase Decrease Component Adjusting Items | -1 794 | | | 30 411 | 30 411 | 475 000 | 379 514 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 959 210 | 756 614 | 486 445 | 326 357 | 1 542 753 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 16 057 | -15 775 | 35 720 | 32 621 | -54 177 | -150 | 120 698 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -165 756 | -4 107 924 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 1 745 900 | -602 691 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | 198 622 | 1 808 538 | -267 890 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -34 071 | |
Government Grant Income | 11 400 | 6 967 | | | | | |
Gross Profit Loss | 3 610 360 | 3 339 049 | 3 618 620 | 4 410 172 | 8 390 332 | | |
Impairment Loss Reversal On Investments | | | | 1 756 245 | | 265 491 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -44 374 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -18 933 | 6 258 | | -3 947 | 25 618 | | -163 954 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 160 060 | 160 059 | 146 721 | 163 229 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 23 516 | 13 029 | 18 551 | 40 918 | 38 963 | 281 863 |
Intangible Assets | | | | 1 439 999 | 1 279 940 | -8 390 332 | -2 909 135 |
Intangible Assets Gross Cost | 50 500 | 50 500 | 50 500 | 1 650 559 | 1 650 559 | 1 650 559 | 1 661 306 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 39 035 | 42 368 | 8 251 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 32 635 | 35 376 | 43 884 | 63 313 | 42 966 | 2 420 | |
Interest Income On Bank Deposits | 756 | 43 | 71 | 94 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 756 | 43 | 71 | 94 | | | |
Interest Payable Similar Charges Finance Costs | 32 635 | 35 376 | 43 884 | 102 348 | 85 422 | 40 133 | 122 815 |
Investments Fixed Assets | 2 | 2 | 2 | 266 107 | 265 498 | 7 | 7 |
Investments In Subsidiaries | | | 2 | 266 107 | 265 498 | 7 | 7 |
Net Cash Flows From Used In Investing Activities | | | | | 105 605 | 83 929 | 1 420 094 |
Net Cash Flows From Used In Operating Activities | | | | | -3 119 643 | -2 441 983 | 1 859 277 |
Net Current Assets Liabilities | 1 102 413 | 1 114 046 | 1 131 258 | 148 380 | 4 008 738 | 2 910 108 | -3 471 805 |
Net Finance Income Costs | 760 | 47 | 71 | 1 612 637 | | 264 848 | 3 026 |
Net Interest Paid Received Classified As Operating Activities | | | | | -85 422 | -40 133 | -122 815 |
Operating Profit Loss | 534 426 | 571 249 | 753 783 | 812 311 | 4 827 228 | -639 716 | |
Other Creditors | | | | | | 40 093 | 14 661 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 59 353 | 383 802 |
Other Disposals Property Plant Equipment | | | | | | 138 625 | 383 802 |
Other Interest Receivable Similar Income Finance Income | 760 | 47 | 71 | 1 612 637 | | | |
Other Operating Income Format1 | 11 400 | 6 967 | | | | | |
Other Remaining Borrowings | | | | 350 000 | 437 500 | | 3 472 873 |
Other Taxation Social Security Payable | 373 117 | 382 898 | 420 535 | 456 507 | 990 782 | 132 541 | 115 419 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 894 | 20 806 | 16 936 | 46 351 | 47 094 | 34 177 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | 250 968 | 282 143 | 386 778 | 655 277 | 782 402 | 632 760 | 554 181 |
Profit Loss | 416 450 | 460 818 | 610 766 | 551 546 | 5 191 188 | 1 211 186 | 3 179 310 |
Profit Loss On Ordinary Activities Before Tax | 502 551 | 535 920 | 709 970 | 566 355 | 4 741 806 | -680 492 | -3 343 264 |
Property Plant Equipment Gross Cost | 386 909 | 403 700 | 405 343 | 476 581 | 672 361 | 957 692 | 4 190 003 |
Provisions For Liabilities Balance Sheet Subtotal | 3 403 | | | | | | |
Raw Materials Consumables | 1 881 089 | 1 660 278 | 1 717 533 | 2 509 326 | 2 780 625 | 4 777 375 | |
Repayments Borrowings Classified As Financing Activities | | | | | | -437 500 | |
Repayments Debt Securities Classified As Financing Activities | | | | | | -1 478 243 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -15 555 | |
Staff Costs Employee Benefits Expense | 2 144 124 | 2 079 427 | 2 129 699 | 2 650 992 | 3 848 137 | 3 157 342 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 3 403 | | | | | 55 694 | 55 694 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 2 280 | 1 341 | | 4 346 | | | |
Tax Expense Credit Applicable Tax Rate | | | 134 894 | 107 607 | 900 943 | -129 293 | -635 220 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -89 080 | -856 780 | 46 925 | 296 653 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -33 558 | -40 000 | -54 287 | -68 327 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 7 474 | 2 614 | | -2 490 | -16 083 | -19 554 | -64 654 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | 13 367 | |
Tax Increase Decrease From Effect Dividends From Companies | | | | -306 383 | | -50 321 | -575 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 124 | 1 383 | 3 453 | 3 637 | 9 836 | 74 525 | 17 149 |
Tax Increase Decrease From Other Short-term Timing Differences | | -3 403 | 857 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 86 101 | 75 102 | 99 204 | 14 809 | -449 382 | 530 694 | -163 954 |
Total Assets Less Current Liabilities | 1 142 259 | 1 147 167 | 1 152 993 | 1 928 906 | 5 783 458 | 4 593 892 | 1 393 747 |
Total Borrowings | | | 2 301 574 | 4 544 258 | 1 922 468 | 3 499 | 3 472 873 |
Total Current Tax Expense Credit | 86 101 | 78 505 | 99 204 | 14 809 | 25 618 | | |
Total Deferred Tax Expense Credit | | | | | -475 000 | 530 694 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | -48 990 | |
Total Operating Lease Payments | 440 697 | 435 195 | 450 485 | 387 947 | 560 627 | 531 833 | |
Trade Creditors Trade Payables | 1 154 226 | 1 274 154 | 1 430 243 | 2 054 180 | 1 912 738 | 3 721 273 | 4 808 272 |
Trade Debtors Trade Receivables | 2 347 617 | 2 355 497 | 2 636 696 | 2 906 775 | 4 345 673 | 3 206 974 | 3 100 078 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | -59 890 |
Turnover Revenue | 15 758 154 | 15 732 407 | 16 280 519 | 19 694 483 | 30 329 522 | 19 374 909 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | 100 | 100 | 100 | 100 |
Wages Salaries | 2 125 230 | 2 058 621 | 2 112 763 | 2 604 641 | 3 801 043 | 3 123 165 | |