Profit & Loss |
Date of Accounts |
2015-11-30 | 2016-11-30 | 2017-11-30 | 2018-11-30 | 2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 | 2023-11-30 |
Currency |
| | | | | | | | |
Net Worth | 740 910 | 1 331 540 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 200 023 | 2 223 677 | 2 845 609 | 1 437 196 | 1 192 785 | 2 762 539 | 3 950 826 | 5 788 798 |
Current Assets | 1 602 659 | 2 161 456 | 3 595 536 | 4 256 797 | 3 704 824 | 2 706 866 | 4 558 085 | 6 977 041 | 7 345 582 |
Debtors | 733 589 | 681 960 | 547 879 | 416 836 | 310 039 | 204 036 | 499 615 | 1 085 393 | 832 271 |
Net Assets Liabilities | | 1 331 540 | 1 655 080 | 2 816 321 | 2 320 944 | 2 260 508 | 3 045 913 | 4 934 409 | 6 067 023 |
Other Debtors | 139 719 | 75 967 | 78 179 | 116 207 | 102 021 | 104 405 | 127 462 | 576 974 | 60 920 |
Property Plant Equipment | | 872 602 | 1 017 721 | 929 370 | 855 032 | 834 805 | 875 036 | 994 676 | 937 719 |
Total Inventories | | 279 473 | 823 980 | 994 352 | 1 952 783 | 1 310 045 | 1 295 931 | 1 940 822 | |
Cash Bank In Hand | 530 543 | 1 200 023 | | | | | | | |
Stocks Inventory | 338 527 | 279 473 | | | | | | | |
Tangible Fixed Assets | 886 148 | 872 602 | | | | | | | |
Trade Debtors | 593 698 | 605 993 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 15 540 | 15 540 | | | | | | | |
Profit Loss Account Reserve | 295 111 | 876 318 | | | | | | | |
Shareholder Funds | 740 910 | 1 331 540 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 5 500 | 5 000 |
Accrued Liabilities Deferred Income | | | | | | 55 758 | 24 670 | 36 561 | 32 946 |
Accumulated Depreciation Impairment Property Plant Equipment | | 945 058 | 920 252 | 1 012 603 | 1 095 093 | 1 122 213 | 1 163 188 | 1 098 393 | 1 183 522 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 46 967 |
Administrative Expenses | | | | | | | | 948 667 | 912 758 |
Average Number Employees During Period | | | | 25 | 24 | 24 | 19 | 20 | 21 |
Bank Borrowings Overdrafts | 102 515 | 88 541 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 2 762 539 | 3 950 826 | 5 788 798 |
Comprehensive Income Expense | | | | | | | | 2 340 996 | 1 950 114 |
Corporation Tax Payable | | 219 014 | 244 102 | 321 481 | 205 352 | 98 491 | 272 363 | 529 421 | 302 232 |
Cost Sales | | | | | | | | 9 940 430 | 11 135 255 |
Creditors | | 96 417 | 7 445 | 7 014 | 2 238 914 | 1 281 165 | 2 386 546 | 3 021 446 | 2 209 639 |
Current Tax For Period | | | | | | | | 520 772 | 599 232 |
Deferred Tax Asset Debtors | | | | | 4 806 | 11 195 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 15 201 | -9 223 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 97 821 | 116 674 |
Distribution Costs | | | | | | | | 149 707 | 164 301 |
Dividends Paid | | | | | | | | 452 500 | 817 500 |
Dividends Paid Classified As Financing Activities | | | | | | | | -452 500 | -817 500 |
Dividends Paid On Shares Interim | | | | | | | | 452 500 | 817 500 |
Finished Goods Goods For Resale | | | | | | | | 232 455 | 277 837 |
Fixed Assets | 886 150 | 872 604 | 1 017 723 | 929 372 | 855 034 | 834 807 | 875 038 | 994 678 | 937 721 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 2 423 | 285 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 53 754 | 37 395 | 20 818 | 1 104 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -377 842 | 584 618 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 585 778 | -253 122 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 644 891 | -1 216 309 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | 12 750 | 12 750 | 12 750 | 12 750 | 12 750 | 12 750 | 12 750 | 12 750 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -272 364 | -826 421 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -1 188 287 | -1 837 972 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 8 649 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 117 082 | 119 701 | 122 184 | 109 472 | 73 299 | 97 821 | 116 674 |
Interest Income On Bank Deposits | | | | | | | | | 69 674 |
Interest Paid Classified As Operating Activities | | | | | | | | | -287 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 287 |
Interest Received Classified As Investing Activities | | | | | | | | -1 154 | -73 860 |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Investments In Group Undertakings Participating Interests | | | | 2 | 2 | 2 | 2 | 2 | |
Investments In Subsidiaries | | | | | | | | 2 | 2 |
Net Assets Liabilities Subsidiaries | | | | | | | | | 2 |
Net Cash Generated From Operations | | | | | | | | -2 057 556 | -3 453 992 |
Net Current Assets Liabilities | -20 140 | 556 119 | 1 161 471 | 1 903 075 | 1 465 910 | 1 425 701 | 2 171 539 | 3 955 595 | 5 135 943 |
Net Finance Income Costs | | | | | | | | 1 154 | 73 860 |
Number Shares Issued Fully Paid | | | 1 554 | | | | | | |
Other Creditors | | 7 876 | 7 445 | 7 014 | 558 460 | 258 267 | 371 927 | 119 693 | 92 092 |
Other Debtors Balance Sheet Subtotal | | | 78 179 | 116 207 | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 129 138 | 14 600 | 26 944 | 69 602 | 19 574 | 149 866 | 18 795 |
Other Disposals Property Plant Equipment | | | 179 147 | 14 600 | 35 926 | 94 953 | 23 199 | 157 095 | 18 795 |
Other Interest Income | | | | | | | | 1 154 | 4 186 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 1 154 | 73 860 |
Other Provisions Balance Sheet Subtotal | | | 500 000 | | | | | | |
Other Taxation Social Security Payable | | 25 823 | 25 919 | 21 738 | 24 295 | 21 964 | 19 899 | 22 645 | 27 409 |
Par Value Share | 1 | 1 | 1 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 271 179 | 61 178 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | 64 441 | 80 477 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -66 381 | -1 295 |
Profit Loss | | | | | | | | 2 328 246 | 1 937 364 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 872 868 | 2 527 373 |
Property Plant Equipment Gross Cost | | 1 817 660 | 1 937 973 | 1 941 973 | 1 950 125 | 1 957 018 | 2 038 224 | 2 093 069 | 2 121 241 |
Provisions | | 766 | 516 669 | 9 112 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 766 | 516 669 | 9 112 | | | 664 | 15 864 | |
Purchase Property Plant Equipment | | | | | | | | -211 940 | -46 967 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -12 750 | -12 750 | -12 750 | -12 750 | -12 750 | -12 750 | -12 750 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 225 267 | 1 222 293 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 766 | 16 669 | 9 112 | | | 664 | 15 864 | 6 641 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 545 845 | 581 296 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -5 171 | -676 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 525 | 2 300 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 544 622 | 590 009 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 299 460 | 18 600 | 44 078 | 101 846 | 104 405 | 211 940 | |
Total Assets Less Current Liabilities | 866 010 | 1 428 723 | 2 179 194 | 2 832 447 | 2 320 944 | 2 260 508 | 3 046 577 | 4 950 273 | 6 073 664 |
Total Current Tax Expense Credit | | | | | | | | 529 421 | 599 232 |
Trade Creditors Trade Payables | | 1 079 695 | 1 727 068 | 1 856 285 | 1 450 807 | 902 443 | 1 697 687 | 2 313 126 | 1 754 960 |
Trade Debtors Trade Receivables | | 605 993 | 469 700 | 300 629 | 208 018 | 88 436 | 372 153 | 508 419 | 690 874 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | -3 327 | -3 327 |
Wages Salaries | | | | | | | | 855 860 | 1 038 130 |
Advances Credits Directors | | | | | | | | 496 780 | |
Advances Credits Made In Period Directors | | | | 500 000 | 247 543 | | | 495 626 | |
Advances Credits Repaid In Period Directors | | | | 500 000 | 247 543 | | | | |
Director Remuneration | | | | | | | | 279 879 | 346 393 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 520 976 | 370 002 |
Total Fees To Auditors | 5 200 | 4 900 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 623 976 | 483 065 | | | | | | | |
Accruals Deferred Income | 8 307 | 7 876 | | | | | | | |
Bank Overdrafts | 11 720 | 11 735 | | | | | | | |
Creditors Due After One Year | 116 793 | 88 541 | | | | | | | |
Creditors Due Within One Year | 1 622 799 | 1 605 337 | | | | | | | |
Deferred Tax Current Asset | 172 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 116 157 | 117 822 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 2 985 | 1 566 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 740 910 | 1 331 540 | | | | | | | |
Number Shares Allotted | 15 540 | 1 554 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 14 278 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 28 386 | 14 278 | | | | | | | |
Other Creditors Due Within One Year | 351 609 | 254 792 | | | | | | | |
Other Reserves | 5 460 | 5 460 | | | | | | | |
Other Taxation Social Security Within One Year | 105 155 | 244 837 | | | | | | | |
Other Timing Differences | -3 157 | -800 | | | | | | | |
Percentage Subsidiary Held | | 100 | | | | | | | |
Provisions For Liabilities Charges | -172 | 766 | | | | | | | |
Revaluation Reserve | 424 799 | 434 222 | | | | | | | |
Share Capital Allotted Called Up Paid | 15 540 | 1 554 | | | | | | | |
Tangible Fixed Assets Additions | | 105 934 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 767 007 | 1 817 660 | | | | | | | |
Tangible Fixed Assets Depreciation | 880 859 | 945 058 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 105 072 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 40 873 | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Revaluations | | -12 750 | | | | | | | |
Tangible Fixed Assets Disposals | | 55 281 | | | | | | | |
Trade Creditors Within One Year | 1 125 929 | 1 079 695 | | | | | | | |