Profit & Loss |
Date of Accounts |
2011-11-30 | 2012-11-30 | 2013-11-30 | 2014-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
Currency |
| | | | | | | | | | |
Net Worth | 2 002 963 | 2 397 953 | 2 916 577 | 3 559 272 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 168 165 | 659 070 | 662 021 | 435 376 | 486 755 | 287 478 | 239 398 |
Current Assets | 1 652 918 | 2 287 481 | 2 982 960 | 3 524 692 | 3 664 417 | 3 538 511 | 3 672 425 | 3 573 430 | 3 684 851 | 4 167 483 | 4 337 491 |
Debtors | 636 209 | 762 894 | 1 278 363 | 2 592 224 | 1 576 453 | 1 697 994 | 1 970 708 | 1 871 553 | 2 060 556 | 2 181 763 | 2 038 481 |
Net Assets Liabilities | | | | | 4 330 469 | 2 661 130 | 2 636 352 | 2 702 023 | 2 483 772 | 2 985 082 | 3 616 018 |
Other Debtors | | | | | 6 258 | 700 | 250 | 7 193 | 1 250 | | 625 |
Property Plant Equipment | | | | | 1 043 840 | 598 274 | 559 543 | 570 409 | 728 607 | 685 808 | 754 989 |
Total Inventories | | | | | 919 799 | 1 181 447 | 1 039 696 | 1 266 501 | 1 137 540 | 1 698 242 | 2 059 612 |
Cash Bank In Hand | 640 268 | 1 071 903 | 1 076 329 | 309 465 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 002 963 | 2 397 953 | 2 916 577 | 3 559 272 | | | | | | | |
Stocks Inventory | 376 441 | 452 684 | 628 268 | 623 003 | | | | | | | |
Tangible Fixed Assets | 1 051 387 | 1 012 123 | 1 231 217 | 1 239 344 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 5 001 | 5 001 | 5 001 | 5 001 | | | | | | | |
Profit Loss Account Reserve | 1 992 963 | 2 387 953 | 2 906 577 | 3 549 272 | | | | | | | |
Shareholder Funds | 2 002 963 | 2 397 953 | 2 916 577 | 3 559 272 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 9 000 | 9 000 | 9 500 | 10 000 | 7 500 | 7 500 | 7 500 |
Accrued Liabilities Deferred Income | | | | | 177 124 | 67 352 | 397 584 | 190 392 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 856 076 | 882 778 | 1 036 593 | 1 085 148 | 1 103 510 | 1 277 560 | 1 432 714 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 480 397 | 157 334 | 210 428 | | | |
Administrative Expenses | | | | | 1 848 665 | 1 739 523 | 1 855 537 | 1 955 294 | 1 934 251 | 1 952 905 | 1 974 944 |
Amounts Owed To Group Undertakings | | | | | 7 698 | 218 992 | | | | | |
Average Number Employees During Period | | | | | | | 59 | 64 | 62 | 63 | 62 |
Cash Cash Equivalents Cash Flow Value | | | | | | 659 070 | 662 021 | 435 376 | 486 755 | 287 478 | |
Corporation Tax Payable | | | | | 109 991 | 28 627 | 135 849 | 115 412 | 198 968 | 146 735 | 147 480 |
Cost Sales | | | | | 6 135 176 | 7 610 428 | 7 731 496 | 7 436 021 | 8 506 614 | 9 763 427 | 9 428 268 |
Creditors | | | | | 1 290 537 | 1 429 482 | 1 550 504 | 1 398 092 | 1 835 908 | 1 747 828 | 1 365 534 |
Current Tax For Period | | | | | 203 249 | 102 654 | 134 430 | 115 412 | 198 968 | 293 766 | 312 480 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -18 030 | 1 203 | -1 061 | -1 388 | | | |
Depreciation Expense Property Plant Equipment | | | | | 176 656 | 195 708 | 193 096 | 180 724 | 207 757 | 238 167 | 233 286 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 193 096 | | | | |
Dividends Paid | | | | | 305 061 | 2 139 071 | 450 090 | 450 090 | 1 250 250 | 750 150 | 750 150 |
Dividends Paid Classified As Financing Activities | | | | | -305 061 | | -450 090 | -450 090 | -1 250 250 | -750 150 | -750 150 |
Dividends Paid On Shares Interim | | | | | | | 450 090 | 450 090 | 1 250 250 | 750 150 | 750 150 |
Finished Goods Goods For Resale | | | | | 919 799 | 1 181 447 | 1 039 696 | 1 266 501 | | | |
Fixed Assets | 1 051 387 | 1 012 123 | 1 231 317 | 1 302 183 | 2 001 559 | 598 274 | | 570 409 | 728 607 | 685 808 | 754 989 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 3 085 | -9 235 | 125 | 163 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 648 000 | 72 000 | 72 000 | 72 000 | 72 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 28 523 | -7 536 | -8 056 | -10 811 | -2 868 | -4 832 | -926 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | -230 838 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -28 855 | -18 602 | 7 971 | 6 511 | 3 417 | 22 530 | 30 439 |
Gross Profit Loss | | | | | 2 486 221 | 2 311 798 | 2 388 064 | 2 935 749 | 3 120 479 | 3 516 770 | 3 598 794 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -271 036 | -182 864 | -1 807 | -144 084 | -91 847 | -345 999 | -336 126 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -2 951 | -226 645 | 51 379 | -199 277 | -48 080 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -464 | -1 154 | -25 401 | 8 235 | -23 565 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 195 708 | 193 096 | 180 724 | 207 757 | 238 167 | 233 286 |
Intangible Assets Gross Cost | | | | | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | |
Interest Income On Bank Deposits | | | | | 4 689 | 160 | 267 | 1 434 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 4 689 | 160 | | | | | |
Interest Received Classified As Investing Activities | | | | | -4 689 | -160 | -753 | -1 434 | | | |
Investment Property | | | | | 957 719 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | 450 090 | 450 090 | 1 250 250 | 750 150 | 750 150 |
Net Cash Flows From Used In Investing Activities | | | | | | | 145 641 | 183 645 | 362 003 | 172 669 | 268 892 |
Net Cash Flows From Used In Operating Activities | | | | | | | -598 682 | -407 090 | -1 663 632 | -723 542 | -970 962 |
Net Current Assets Liabilities | 966 576 | 1 401 830 | 1 742 260 | 2 359 089 | 2 373 880 | 2 109 029 | 2 121 921 | 2 175 338 | 1 848 943 | 2 419 655 | 2 971 957 |
Net Finance Income Costs | | | | | 4 689 | 160 | 753 | 1 434 | | | |
Number Shares Issued Fully Paid | | | | | | 5 001 | 5 001 | 5 001 | 5 001 | 5 001 | 5 001 |
Operating Profit Loss | | | | | 642 356 | 572 275 | 532 527 | 636 586 | 1 256 921 | 1 571 660 | 1 650 580 |
Other Creditors | | | | | | | 100 | | 36 523 | 13 506 | 15 213 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 169 006 | 39 281 | 132 169 | | | |
Other Disposals Property Plant Equipment | | | | | | 899 262 | 42 250 | 151 007 | | | |
Other Interest Income | | | | | | | 486 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 4 689 | 160 | 753 | 1 434 | 535 | 169 | 3 136 |
Other Operating Income Format1 | | | | | 4 800 | | | | 70 693 | 7 795 | 26 730 |
Other Taxation Social Security Payable | | | | | 252 482 | 347 605 | 305 152 | 40 830 | 31 440 | 56 775 | 31 737 |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 33 756 | 54 631 | 50 928 | 66 359 | 64 488 | 66 327 | 70 044 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | | | | | |
Prepayments Accrued Income | | | | | 61 120 | 81 839 | 73 905 | 123 180 | 139 402 | 211 146 | 119 336 |
Proceeds From Sales Investment Properties | | | | | 230 838 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | -13 729 | | -10 940 | -25 349 | -73 081 | -74 516 | -38 500 |
Profit Loss | | | | | 462 290 | 469 732 | 425 312 | 515 761 | 1 031 999 | 1 251 460 | 1 381 086 |
Profit Loss On Ordinary Activities Before Tax | | | | | 647 045 | 572 435 | 533 280 | 638 020 | 1 257 456 | 1 571 829 | 1 653 716 |
Property Plant Equipment Gross Cost | | | | | 1 899 917 | 1 481 052 | 1 596 136 | 1 655 557 | 1 832 117 | 1 963 368 | 2 187 703 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 44 970 | 46 173 | 45 112 | 43 724 | 93 778 | 120 381 | 110 928 |
Purchase Investment Properties | | | | | -894 980 | | | | | | |
Purchase Property Plant Equipment | | | | | -106 817 | -480 397 | -157 334 | -210 428 | -435 619 | -247 354 | -310 528 |
Research Development Expense Recognised In Profit Or Loss | | | | | 7 395 | 26 279 | 12 540 | 25 692 | | | |
Social Security Costs | | | | | 132 862 | 158 354 | 306 936 | 139 588 | 141 468 | 158 992 | 179 757 |
Staff Costs Employee Benefits Expense | | | | | 1 442 578 | 1 762 229 | 1 940 113 | 1 907 371 | 1 965 234 | 1 936 950 | 1 951 011 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 44 970 | 46 173 | 45 112 | 43 724 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 1 469 | | 14 501 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 101 323 | 121 224 | 238 917 | 298 648 | 314 206 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -13 000 | | | -6 346 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 64 745 | 1 409 | 31 013 | 12 691 | 4 669 | -4 095 | -378 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 184 755 | 102 703 | 107 968 | 122 259 | 225 457 | 320 369 | 272 630 |
Total Assets Less Current Liabilities | 2 017 963 | 2 413 953 | 2 973 577 | 3 661 272 | 4 375 439 | 2 707 303 | 2 681 464 | 2 745 747 | 2 577 550 | 3 105 463 | 3 726 946 |
Total Current Tax Expense Credit | | | | | 202 785 | 101 500 | 109 029 | 123 647 | 175 403 | 293 766 | 282 082 |
Trade Creditors Trade Payables | | | | | 743 242 | 766 906 | 711 819 | 775 518 | 871 873 | 839 985 | 702 474 |
Trade Debtors Trade Receivables | | | | | 1 509 075 | 1 615 455 | 1 896 553 | 1 741 180 | 1 919 904 | 48 384 | 1 863 731 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | -5 610 | | | | | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -10 | | | | | |
Turnover Revenue | | | | | 8 621 397 | 9 922 226 | 10 119 560 | 10 371 770 | 11 627 093 | 13 280 197 | 13 027 062 |
Wages Salaries | | | | | 1 275 960 | 1 549 244 | 1 582 249 | 1 701 424 | 1 759 278 | 1 711 631 | 1 701 210 |
Company Contributions To Defined Benefit Plans Directors | | | | | 3 180 | 3 360 | 3 840 | 4 060 | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 153 466 | 155 513 | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 4 060 | 3 600 | 3 600 | 3 850 |
Director Remuneration | | | | | | | | 151 453 | 236 193 | 249 754 | 199 532 |
Dividend Recommended By Directors | | | | | | | | | 1 250 250 | 750 150 | 750 150 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 2 | 2 | 2 | 3 |
Accounting Period Subsidiary | | | | 2 014 | | | | | | | |
Capital Redemption Reserve | 4 999 | 4 999 | 4 999 | 4 999 | | | | | | | |
Creditors Due Within One Year | 686 342 | 885 651 | 1 240 700 | 1 165 603 | | | | | | | |
Debtors Due After One Year | | | | -1 051 763 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 12 000 | 12 000 | 12 000 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 12 000 | 12 000 | 12 000 | | | | | | | | |
Investments Fixed Assets | | | 100 | 100 | | | | | | | |
Number Shares Allotted | | 5 001 | 5 001 | 5 001 | | | | | | | |
Provisions For Liabilities Charges | 15 000 | 16 000 | 57 000 | 102 000 | | | | | | | |
Share Capital Allotted Called Up Paid | 5 001 | 5 001 | 5 001 | 5 001 | | | | | | | |
Tangible Fixed Assets Additions | | 193 955 | 378 556 | 228 151 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 537 586 | 1 450 237 | 1 715 258 | 1 796 249 | | | | | | | |
Tangible Fixed Assets Depreciation | 486 199 | 438 114 | 484 041 | 556 905 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 92 632 | 117 905 | 151 249 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 140 717 | 71 978 | 78 385 | | | | | | | |
Tangible Fixed Assets Disposals | | 281 304 | 113 535 | 84 421 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | | -62 739 | | | | | | | |
Accrued Liabilities | | | | | | | | 190 392 | 347 465 | 370 480 | 279 501 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 44 910 | -3 659 | -9 453 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 |
Capital Commitments | | | | | | | | 16 599 | | | |
Comprehensive Income Expense | | | | | | | | 515 761 | 1 031 999 | 1 251 460 | 1 381 086 |
Corporation Tax Recoverable | | | | | | | | | | | 54 789 |
Depreciation Amortisation Expense | | | | | | | | 180 724 | 207 757 | 238 167 | 233 284 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 189 395 | 64 117 | 78 132 |
Disposals Property Plant Equipment | | | | | | | | | 259 059 | 116 103 | 86 193 |
Distribution Costs | | | | | | | | 343 869 | 505 325 | | |
Dividend Per Share Interim | | | | | | | | | 250 | | |
Finished Goods | | | | | | | | 1 266 501 | 1 137 540 | 1 698 242 | 2 059 612 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 72 000 | 72 000 | -7 795 | 72 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -131 975 | 354 260 | -35 847 | -383 039 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 99 155 | -189 003 | -121 207 | 198 072 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 6 511 | 3 417 | 22 530 | 30 439 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 226 805 | -128 961 | 560 702 | 361 370 |
Loans Owed By Related Parties | | | | | | | | 6 731 | | | |
Loans Owed To Related Parties | | | | | | | | | -22 088 | | |
Net Cash Generated From Operations | | | | | | | | -551 174 | -1 755 479 | -1 069 541 | -1 307 088 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -1 434 | -535 | -169 | -3 136 |
Other Deferred Tax Expense Credit | | | | | | | | -1 388 | 50 054 | 26 603 | -9 452 |
Payments To Related Parties | | | | | | | | 72 000 | 72 000 | 72 000 | 72 000 |
Provisions | | | | | | | | 43 724 | 93 778 | 120 381 | 110 928 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 435 619 | 247 354 | 310 528 |