Profit & Loss |
Accounts Information Date |
2020-11-30 | 2021-11-30 | 2022-11-30 | 2023-11-30 |
|
Balance Sheet |
Cash Bank On Hand | 32 565 | 35 925 | 8 193 | 10 617 |
Current Assets | 46 506 | | | |
Debtors | 4 878 | 1 014 | 7 332 | 4 693 |
Net Assets Liabilities | 6 084 | 4 554 | -7 909 | -7 870 |
Other Debtors | 3 613 | 1 014 | 914 | 1 134 |
Property Plant Equipment | 24 644 | 21 303 | 17 829 | 15 426 |
Total Inventories | 9 063 | 13 168 | 13 633 | 14 154 |
|
Other |
Accrued Liabilities | 2 231 | | | |
Accrued Liabilities Deferred Income | 2 231 | 2 014 | | |
Accumulated Amortisation Impairment Intangible Assets | 2 320 | 4 640 | 6 960 | 9 280 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 535 | 8 630 | 12 328 | 15 067 |
Additions Other Than Through Business Combinations Intangible Assets | 11 600 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | 29 179 | | | |
Amounts Owed To Directors | 12 900 | 12 900 | | |
Average Number Employees During Period | 11 | 7 | 8 | 8 |
Bank Borrowings | 47 507 | | | |
Bank Borrowings Overdrafts | 47 507 | 42 426 | 37 210 | 34 323 |
Corporation Tax Payable | 3 725 | 2 859 | | |
Corporation Tax Recoverable | | | 2 859 | |
Creditors | 47 507 | 42 426 | 37 210 | 34 323 |
Deferred Tax Asset Debtors | | | 3 559 | 3 559 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | 15 |
Fixed Assets | 33 924 | | | |
Increase From Amortisation Charge For Year Intangible Assets | 2 320 | 2 320 | 2 320 | 2 320 |
Increase From Depreciation Charge For Year Property Plant Equipment | 4 535 | 4 095 | 3 698 | 2 739 |
Intangible Assets | 9 280 | 6 960 | 4 640 | 2 320 |
Intangible Assets Gross Cost | 11 600 | 11 600 | 11 600 | 11 600 |
Net Current Assets Liabilities | 20 036 | | | |
Nominal Value Allotted Share Capital | 100 | 25 | 25 | 25 |
Number Shares Issued Fully Paid | 100 | 25 | 25 | 25 |
Other Creditors | 13 007 | 14 914 | 8 700 | 6 600 |
Other Provisions Balance Sheet Subtotal | 369 | 511 | | |
Other Taxation Payable | 2 703 | 6 785 | 4 900 | 5 824 |
Par Value Share | 1 | 1 | 1 | 1 |
Prepayments | 1 265 | | | |
Prepayments Accrued Income | 1 265 | 1 014 | | |
Property Plant Equipment Gross Cost | 29 179 | 29 933 | 30 157 | 30 493 |
Provisions For Liabilities Balance Sheet Subtotal | 369 | | | |
Taxation Social Security Payable | 6 428 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 754 | 224 | 336 |
Total Assets Less Current Liabilities | 53 960 | | | |
Total Borrowings | 47 507 | | | |
Trade Creditors Trade Payables | 2 311 | 4 099 | 3 517 | 2 616 |
Useful Life Intangible Assets Years | | 5 | 5 | 5 |
Useful Life Property Plant Equipment Years | | 3 | 3 | 3 |