Profit & Loss |
Accounts Information Date |
2019-11-30 | 2020-11-30 | 2021-11-30 | 2022-11-30 |
|
Balance Sheet |
Cash Bank On Hand | 600 000 | 134 223 | 75 940 | 40 548 |
Current Assets | 750 000 | 582 848 | 151 341 | 111 716 |
Debtors | 150 000 | 448 625 | 75 401 | 71 168 |
Net Assets Liabilities | 750 000 | 3 870 476 | 3 634 566 | 4 491 630 |
Other Debtors | 150 000 | 5 000 | 2 500 | |
Total Inventories | | | 201 413 | 232 120 |
|
Other |
Accrued Liabilities Deferred Income | | | 291 603 | 416 692 |
Accumulated Amortisation Impairment Intangible Assets | | | 409 132 | 619 118 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 31 787 | 35 895 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 10 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 127 631 |
Administrative Expenses | | | 2 554 193 | 2 718 900 |
Amounts Owed By Related Parties | | 443 625 | | |
Amounts Owed To Group Undertakings | | | 132 871 | 408 871 |
Bank Borrowings | | | 330 395 | 26 617 |
Bank Borrowings Overdrafts | | 407 921 | 203 064 | 26 617 |
Cash Cash Equivalents | | 134 223 | 3 739 724 | 2 983 040 |
Cash Cash Equivalents Cash Flow Value | | | 75 940 | 40 548 |
Corporation Tax Payable | | | 213 077 | 141 271 |
Cost Sales | | | 5 302 520 | 5 742 366 |
Creditors | | 3 207 921 | 2 918 934 | 1 541 488 |
Current Tax For Period | | | 213 077 | 248 271 |
Deferred Tax Asset Debtors | | | 72 901 | 71 168 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 7 999 | 8 056 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -26 319 | 33 568 |
Dividend Declared Payable | | | | 50 000 |
Dividends Paid Classified As Financing Activities | | | -50 000 | -50 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -50 000 | |
Dividends Received Classified As Investing Activities | | | -50 000 | -1 050 000 |
Finance Lease Liabilities Present Value Total | | | 102 561 | 83 196 |
Finance Lease Payments Owing Minimum Gross | | | 67 596 | 112 289 |
Further Item Creditors Component Total Creditors | | | 2 500 000 | 700 000 |
Gain Loss On Disposals Property Plant Equipment | | | -5 658 | 11 848 |
Government Grant Income | | | 113 124 | 1 787 |
Income Taxes Paid Refund Classified As Operating Activities | | | -191 882 | -320 077 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -526 | 21 027 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 209 986 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 15 827 |
Intangible Assets | | | 1 670 720 | 1 470 734 |
Intangible Assets Gross Cost | | | 2 079 852 | 2 089 852 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 13 994 | 7 374 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 3 615 | 11 307 |
Interest Paid Classified As Operating Activities | | | -305 597 | -132 463 |
Interest Payable Similar Charges Finance Costs | | | 305 597 | 132 463 |
Investments Fixed Assets | | 7 038 094 | 7 038 094 | 7 038 094 |
Investments In Group Undertakings Participating Interests | | 7 038 094 | 7 038 094 | |
Investments In Subsidiaries | | | 7 038 094 | 7 038 094 |
Issue Equity Instruments | 750 000 | | | |
Net Cash Generated From Operations | | | -567 385 | 649 151 |
Net Current Assets Liabilities | 750 000 | 40 303 | -484 594 | |
Net Finance Income Costs | | | 50 000 | 1 050 000 |
Other Creditors | | 2 800 000 | 2 791 603 | 1 090 943 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 11 719 |
Other Disposals Property Plant Equipment | | | | 32 053 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 61 440 | 68 502 |
Prepayments Accrued Income | | | 90 743 | 167 395 |
Profit Loss | | | -185 910 | 907 064 |
Property Plant Equipment Gross Cost | | | 130 065 | 225 643 |
Raw Materials Consumables | | | 176 815 | 185 679 |
Social Security Costs | | | 280 908 | 327 575 |
Staff Costs Employee Benefits Expense | | | 3 364 036 | 3 701 534 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 106 228 | 138 063 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 41 137 | 39 971 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -12 234 | -17 281 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -72 901 | 1 733 |
Total Assets Less Current Liabilities | 750 000 | 7 078 397 | 6 553 500 | |
Total Borrowings | | | 203 064 | 26 617 |
Total Current Tax Expense Credit | | | 212 551 | 248 271 |
Trade Creditors Trade Payables | | | 723 224 | 516 983 |
Trade Debtors Trade Receivables | | | 543 366 | 697 472 |
Turnover Revenue | | | 8 929 671 | 9 822 388 |
Wages Salaries | | | 3 021 688 | 3 305 457 |