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 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 553 744 | 3 038 436 | 3 354 189 | 4 084 944 | 2 702 144 | 1 405 | 160 278 | 338 162 |
Current Assets | 14 077 346 | 9 796 060 | 9 595 129 | 9 004 535 | 9 911 340 | 11 187 420 | 7 257 566 | 9 299 769 |
Debtors | 9 906 484 | 6 402 836 | 6 234 258 | 4 873 528 | 7 124 065 | 9 943 530 | 5 648 804 | 7 000 096 |
Net Assets Liabilities | 12 845 996 | 11 931 255 | 14 139 763 | 14 213 892 | 15 574 578 | 13 778 243 | 17 479 921 | 22 365 533 |
Other Debtors | 3 439 035 | 2 507 539 | 3 233 332 | 3 556 834 | 5 799 704 | 8 160 503 | 3 184 764 | 281 953 |
Property Plant Equipment | 4 282 734 | 2 529 854 | 961 484 | 1 037 877 | 1 094 571 | 8 433 296 | 8 816 898 | 10 515 300 |
Total Inventories | 617 118 | 354 788 | 6 682 | 46 063 | 85 131 | 1 242 485 | 1 448 484 | 1 961 511 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 1 098 214 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 1 098 214 | 36 114 | 1 128 201 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 1 134 328 | 1 128 201 | | | |
Audit Fees Expenses | | | | | | | 4 910 | 5 090 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 40 088 | 40 082 |
Director Remuneration | | | | | | | 37 220 | 8 975 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 1 | 1 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | 128 748 | 106 028 | 83 308 | 70 576 | 46 093 | 21 610 |
Accumulated Amortisation Impairment Intangible Assets | 66 603 | 53 343 | 25 353 | 25 746 | 26 432 | 25 383 | 3 297 | |
Accumulated Depreciation Impairment Property Plant Equipment | 817 836 | 906 978 | 1 146 412 | 1 218 269 | 1 441 318 | 1 678 917 | 2 244 000 | 3 010 072 |
Additional Provisions Increase From New Provisions Recognised | | | 2 997 | 12 536 | 34 372 | 38 791 | 283 740 | 389 043 |
Average Number Employees During Period | 26 | 49 | 33 | | | 8 | 50 | 49 |
Bank Borrowings Overdrafts | 3 302 952 | 4 395 434 | 1 826 857 | 1 010 | | 10 129 230 | 3 336 354 | 767 761 |
Bank Overdrafts | 302 952 | 1 395 434 | 1 826 857 | 1 010 | | 10 129 230 | 3 336 354 | 767 761 |
Creditors | 10 939 | 74 713 | 3 372 050 | 19 250 | 112 292 | 13 804 553 | 142 500 | 6 985 231 |
Deferred Tax Assets | 9 484 | | | | | | | |
Deferred Tax Liabilities | 118 950 | 112 766 | 134 907 | 144 341 | 174 527 | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 15 157 | | 2 852 | | | 19 353 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 107 407 | 604 | 181 262 | 65 235 | 45 754 | 4 795 | 113 367 |
Disposals Intangible Assets | | 15 157 | | 6 001 | | | 47 991 | |
Disposals Property Plant Equipment | | 2 023 655 | 2 379 606 | 313 536 | 114 150 | 152 170 | 1 509 975 | 1 699 052 |
Finance Lease Liabilities Present Value Total | 10 939 | 74 713 | 75 040 | 19 250 | 112 292 | 112 292 | 214 000 | 142 500 |
Fixed Assets | 8 077 608 | 10 073 953 | 8 161 195 | 7 275 019 | 7 851 352 | 16 667 414 | 19 228 876 | 20 946 850 |
Increase Decrease In Property Plant Equipment | | 272 350 | | 102 000 | 330 000 | | 426 000 | |
Increase From Amortisation Charge For Year Intangible Assets | | 1 897 | | 3 245 | 686 | -1 049 | -2 733 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 196 549 | 240 038 | 253 119 | 288 284 | 283 353 | 569 878 | 879 439 |
Intangible Assets | 1 897 | | 27 990 | 21 596 | 20 910 | 21 959 | 11 654 | 11 654 |
Intangible Assets Gross Cost | 68 500 | 53 343 | 53 343 | 47 342 | 47 342 | 47 342 | 14 951 | |
Investments Fixed Assets | 3 792 977 | 7 544 099 | 7 171 721 | 6 215 546 | 6 735 871 | 8 212 159 | 10 400 324 | 10 419 896 |
Net Current Assets Liabilities | 4 888 793 | 2 044 781 | 6 223 079 | 7 192 450 | 8 081 497 | -2 617 133 | -1 075 160 | 2 314 538 |
Net Deferred Tax Liability Asset | 109 466 | 112 766 | 115 763 | 128 299 | 162 671 | | | |
Other Creditors | 4 657 398 | 1 849 262 | 429 220 | 422 379 | 325 007 | 1 214 759 | 2 578 509 | 1 099 431 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | 27 990 | | | | | |
Other Investments Other Than Loans | 3 792 977 | 7 544 099 | 7 171 721 | 6 215 546 | 6 735 871 | 8 212 159 | 10 400 324 | 1 240 564 |
Other Taxation Social Security Payable | 23 477 | 87 678 | 305 551 | 187 900 | 118 656 | 168 023 | 10 152 | 15 054 |
Profit Loss | | | 2 208 508 | 74 129 | 1 360 686 | -1 796 335 | 3 701 678 | 4 885 612 |
Property Plant Equipment Gross Cost | 5 100 570 | 3 436 832 | 2 107 896 | 2 256 146 | 2 535 889 | 10 112 213 | 11 060 898 | 13 525 372 |
Provisions | 109 466 | 112 766 | 115 763 | 128 299 | 162 671 | 201 462 | 485 202 | 874 245 |
Provisions For Liabilities Balance Sheet Subtotal | 109 466 | 112 766 | 115 763 | 128 299 | 162 671 | 201 462 | 485 202 | 874 245 |
Total Additions Including From Business Combinations Property Plant Equipment | | 359 917 | 1 050 670 | 461 786 | 393 893 | 7 728 494 | 2 458 660 | 4 163 526 |
Total Assets Less Current Liabilities | 12 966 401 | 12 118 734 | 14 384 274 | 14 467 469 | 15 932 849 | 14 050 281 | 18 153 716 | 23 261 388 |
Total Borrowings | 352 519 | 1 548 785 | 1 901 897 | 43 260 | 254 792 | 10 241 522 | 3 436 354 | 2 033 579 |
Trade Creditors Trade Payables | 1 166 098 | 1 340 267 | 735 382 | 1 177 796 | 1 243 680 | 2 180 249 | 2 165 099 | 2 708 869 |
Trade Debtors Trade Receivables | 6 467 449 | 3 895 297 | 3 000 926 | 1 316 694 | 1 324 361 | 1 783 027 | 2 464 040 | 6 219 486 |
Unused Provision Reversed | | -3 300 | | | | | | |
Accrued Liabilities | | | | | | | 109 391 | 97 707 |
Administrative Expenses | | | | | | | 4 963 263 | 6 003 815 |
Amortisation Expense Intangible Assets | | | | | | | -2 733 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | -3 176 076 | -429 599 |
Cash Receipts From Government Grants | | | | | | | -24 483 | -24 483 |
Corporation Tax Payable | | | | | | | 28 612 | 648 981 |
Cost Sales | | | | | | | 6 378 488 | 9 592 503 |
Current Tax For Period | | | | | | | 6 657 | 627 026 |
Depreciation Amortisation Expense | | | | | | | 567 145 | 879 439 |
Depreciation Expense Property Plant Equipment | | | | | | | 505 978 | 815 539 |
Distribution Costs | | | | | | | 67 233 | 43 861 |
Dividends Received Classified As Investing Activities | | | | | | | -242 695 | -416 887 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 214 075 | 142 500 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 42 | 472 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 10 405 | 32 304 |
Future Finance Charges On Finance Leases | | | | | | | 75 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 34 442 | 12 276 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -4 802 | 525 661 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -825 722 | -3 822 774 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -313 016 | 52 825 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -313 016 | 52 825 |
Gross Profit Loss | | | | | | | 6 294 091 | 10 894 110 |
Income From Other Fixed Asset Investments | | | | | | | 242 695 | 416 887 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -135 141 | -6 657 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 6 951 749 | 2 746 477 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 205 999 | 513 027 |
Interest Expense On Bank Overdrafts | | | | | | | 2 092 | 929 |
Interest Expense On Loan Capital | | | | | | | 30 736 | 30 734 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 75 |
Interest Paid Classified As Operating Activities | | | | | | | -28 090 | -20 808 |
Interest Payable Similar Charges Finance Costs | | | | | | | 32 870 | 32 210 |
Key Management Personnel Compensation Total | | | | | | | | 49 057 |
Merchandise | | | | | | | 7 700 | 193 412 |
Net Cash Flows From Used In Financing Activities | | | | | | | -1 235 555 | 1 178 190 |
Net Cash Flows From Used In Investing Activities | | | | | | | -4 494 213 | -1 472 257 |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 221 981 | -2 452 410 |
Net Cash Generated From Operations | | | | | | | -1 385 212 | -2 479 950 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -56 202 | -32 809 |
Number Shares Issued Fully Paid | | | | | | | | 1 000 |
Operating Profit Loss | | | | | | | 1 566 057 | 5 487 959 |
Other Deferred Tax Expense Credit | | | | | | | 283 740 | 389 043 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 28 028 | 9 473 |
Other Operating Income Format1 | | | | | | | 302 462 | 641 525 |
Other Remaining Borrowings | | | | | | | 100 000 | 1 265 818 |
Par Value Share | | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -112 292 | -214 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 64 872 | 67 886 |
Prepayments | | | | | | | 204 758 | 216 761 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -1 347 847 | -1 165 818 |
Proceeds From Sales Intangible Assets | | | | | | | -4 008 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | 5 424 274 | 2 448 146 |
Proceeds From Sales Property Plant Equipment | | | | | | | -1 216 794 | -1 638 510 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 3 992 075 | 5 901 681 |
Purchase Intangible Assets | | | | | | | -15 600 | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | 332 000 | |
Purchase Property Plant Equipment | | | | | | | -2 102 160 | -3 064 095 |
Recoverable Value-added Tax | | | | | | | 197 767 | 232 509 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -2 130 008 |
Social Security Costs | | | | | | | 107 222 | 135 903 |
Staff Costs Employee Benefits Expense | | | | | | | 2 115 274 | 2 508 292 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 290 397 | 1 016 069 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 15 600 | |
Total Operating Lease Payments | | | | | | | 65 552 | 55 184 |
Turnover Revenue | | | | | | | 12 672 579 | 20 486 613 |
Wages Salaries | | | | | | | 1 943 180 | 2 304 503 |