Average Number of Employees
502020-12-01 ~ 2021-11-30
542019-12-01 ~ 2020-11-30
Turnover/Revenue
8,117,115 GBP2020-12-01 ~ 2021-11-30
8,367,290 GBP2019-12-01 ~ 2020-11-30
Cost of Sales
-4,995,019 GBP2020-12-01 ~ 2021-11-30
-5,015,584 GBP2019-12-01 ~ 2020-11-30
Gross Profit/Loss
3,122,096 GBP2020-12-01 ~ 2021-11-30
3,351,706 GBP2019-12-01 ~ 2020-11-30
Administrative Expenses
-2,607,328 GBP2020-12-01 ~ 2021-11-30
-2,513,608 GBP2019-12-01 ~ 2020-11-30
Operating Profit/Loss
1,329,291 GBP2020-12-01 ~ 2021-11-30
708,626 GBP2019-12-01 ~ 2020-11-30
Profit/Loss on Ordinary Activities Before Tax
581,127 GBP2020-12-01 ~ 2021-11-30
88,094 GBP2019-12-01 ~ 2020-11-30
Equity
Retained earnings (accumulated losses)
-3,859,044 GBP2021-11-30
-4,440,171 GBP2020-11-30
-4,528,265 GBP2019-12-01
Profit/Loss
Retained earnings (accumulated losses)
581,127 GBP2020-12-01 ~ 2021-11-30
88,094 GBP2019-12-01 ~ 2020-11-30
Intangible Assets
7,887,889 GBP2021-11-30
8,403,414 GBP2020-11-30
Property, Plant & Equipment
3,978,074 GBP2021-11-30
4,586,585 GBP2020-11-30
Fixed Assets
11,865,963 GBP2021-11-30
12,989,999 GBP2020-11-30
Total Inventories
428,819 GBP2021-11-30
316,643 GBP2020-11-30
Debtors
Current
902,899 GBP2021-11-30
668,741 GBP2020-11-30
Cash at bank and in hand
86,669 GBP2021-11-30
88,498 GBP2020-11-30
Current Assets
1,418,387 GBP2021-11-30
1,073,882 GBP2020-11-30
Creditors
Current, Amounts falling due within one year
-3,119,302 GBP2021-11-30
-4,026,595 GBP2020-11-30
Net Current Assets/Liabilities
-1,700,915 GBP2021-11-30
-2,952,713 GBP2020-11-30
Total Assets Less Current Liabilities
10,165,048 GBP2021-11-30
10,037,286 GBP2020-11-30
Creditors
Non-current, Amounts falling due after one year
-2,880,677 GBP2021-11-30
-3,334,042 GBP2020-11-30
Net Assets/Liabilities
7,284,371 GBP2021-11-30
6,703,244 GBP2020-11-30
Equity
Called up share capital
11,143,415 GBP2021-11-30
11,143,415 GBP2020-11-30
Equity
7,284,371 GBP2021-11-30
6,703,244 GBP2020-11-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102020-12-01 ~ 2021-11-30
Motor vehicles
252020-12-01 ~ 2021-11-30
Office equipment
252020-12-01 ~ 2021-11-30
Expenses related to depreciation, amortization, and impairment of assets
336,661 GBP2020-12-01 ~ 2021-11-30
312,366 GBP2019-12-01 ~ 2020-11-30
Wages/Salaries
1,165,100 GBP2020-12-01 ~ 2021-11-30
1,140,764 GBP2019-12-01 ~ 2020-11-30
Social Security Costs
106,886 GBP2020-12-01 ~ 2021-11-30
105,634 GBP2019-12-01 ~ 2020-11-30
Staff Costs/Employee Benefits Expense
1,295,663 GBP2020-12-01 ~ 2021-11-30
1,270,497 GBP2019-12-01 ~ 2020-11-30
Director Remuneration
48,100 GBP2020-12-01 ~ 2021-11-30
31,530 GBP2019-12-01 ~ 2020-11-30
Tax Expense/Credit at Applicable Tax Rate
110,414 GBP2020-12-01 ~ 2021-11-30
16,738 GBP2019-12-01 ~ 2020-11-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
7,822,054 GBP2021-11-30
8,370,627 GBP2020-11-30
Computer software
74,950 GBP2021-11-30
32,787 GBP2020-11-30
Intangible Assets - Gross Cost
7,897,004 GBP2021-11-30
8,403,414 GBP2020-11-30
Intangible Assets - Increase From Amortisation Charge for Year
9,115 GBP2020-12-01 ~ 2021-11-30
Intangible Assets - Accumulated Amortisation & Impairment
9,115 GBP2021-11-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
7,822,054 GBP2021-11-30
8,370,627 GBP2020-11-30
Property, Plant & Equipment - Gross Cost
Buildings
186,000 GBP2021-11-30
186,000 GBP2020-11-30
Plant and equipment
175,584 GBP2021-11-30
175,584 GBP2020-11-30
Other
5,054,391 GBP2021-11-30
5,177,126 GBP2020-11-30
Office equipment
45,586 GBP2021-11-30
40,036 GBP2020-11-30
Motor vehicles
15,033 GBP2021-11-30
15,033 GBP2020-11-30
Property, Plant & Equipment - Gross Cost
5,482,947 GBP2021-11-30
5,600,132 GBP2020-11-30
Property, Plant & Equipment - Other Disposals
Other
-354,000 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Other Disposals
-354,000 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
95,642 GBP2020-11-30
Office equipment
32,511 GBP2020-11-30
Motor vehicles
11,679 GBP2020-11-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,013,547 GBP2020-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
15,458 GBP2020-12-01 ~ 2021-11-30
Office equipment, Owned/Freehold
3,733 GBP2020-12-01 ~ 2021-11-30
Motor vehicles, Owned/Freehold
2,883 GBP2020-12-01 ~ 2021-11-30
Owned/Freehold
491,150 GBP2020-12-01 ~ 2021-11-30
Plant and equipment, Under hire purchased contracts or finance leases
2,100 GBP2020-12-01 ~ 2021-11-30
Under hire purchased contracts or finance leases
35,176 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-35,000 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-35,000 GBP2020-12-01 ~ 2021-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
113,200 GBP2021-11-30
Other
1,336,736 GBP2021-11-30
Office equipment
36,244 GBP2021-11-30
Motor vehicles
14,562 GBP2021-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,504,873 GBP2021-11-30
Property, Plant & Equipment
Buildings
186,000 GBP2021-11-30
186,000 GBP2020-11-30
Plant and equipment
62,384 GBP2021-11-30
79,942 GBP2020-11-30
Other
3,717,655 GBP2021-11-30
4,306,907 GBP2020-11-30
Office equipment
9,342 GBP2021-11-30
7,525 GBP2020-11-30
Motor vehicles
471 GBP2021-11-30
3,354 GBP2020-11-30
Land and buildings
188,222 GBP2021-11-30
188,857 GBP2020-11-30
Plant and equipment, Under hire purchased contracts or finance leases
12,775 GBP2021-11-30
14,875 GBP2020-11-30
Motor vehicles, Under hire purchased contracts or finance leases
20,335 GBP2021-11-30
382,262 GBP2020-11-30
Under hire purchased contracts or finance leases
33,110 GBP2021-11-30
397,137 GBP2020-11-30
Finished Goods/Goods for Resale
428,819 GBP2021-11-30
316,643 GBP2020-11-30
Trade Debtors/Trade Receivables
Current
465,342 GBP2021-11-30
383,693 GBP2020-11-30
Other Debtors
Current
234,895 GBP2021-11-30
31,346 GBP2020-11-30
Prepayments/Accrued Income
Current
202,662 GBP2021-11-30
253,702 GBP2020-11-30
Bank Borrowings
Current
532,894 GBP2021-11-30
518,514 GBP2020-11-30
Trade Creditors/Trade Payables
Current
1,400,995 GBP2021-11-30
1,217,259 GBP2020-11-30
Amounts owed to group undertakings
Current
589,275 GBP2021-11-30
1,397,061 GBP2020-11-30
Taxation/Social Security Payable
Current
42,712 GBP2021-11-30
46,361 GBP2020-11-30
Finance Lease Liabilities - Total Present Value
Current
9,641 GBP2021-11-30
72,322 GBP2020-11-30
Other Creditors
Current
239,067 GBP2021-11-30
457,152 GBP2020-11-30
Accrued Liabilities/Deferred Income
Current
304,718 GBP2021-11-30
317,926 GBP2020-11-30
Creditors
Current
3,119,302 GBP2021-11-30
4,026,595 GBP2020-11-30
Bank Borrowings
Non-current
2,877,896 GBP2021-11-30
3,321,620 GBP2020-11-30
Finance Lease Liabilities - Total Present Value
Non-current
2,781 GBP2021-11-30
12,422 GBP2020-11-30
Creditors
Non-current
2,880,677 GBP2021-11-30
3,334,042 GBP2020-11-30
Bank Borrowings
Current, Amounts falling due within one year
532,894 GBP2021-11-30
518,514 GBP2020-11-30
Non-current, Between one and two years
532,895 GBP2021-11-30
484,438 GBP2020-11-30
Non-current, Between two and five year
1,335,217 GBP2021-11-30
1,542,448 GBP2020-11-30
Total Borrowings
3,410,790 GBP2021-11-30
3,840,134 GBP2020-11-30
Minimum gross finance lease payments owing
12,422 GBP2021-11-30
84,744 GBP2020-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,143,415 shares2021-11-30
11,143,415 shares2020-11-30
Par Value of Share
Class 1 ordinary share
1.002020-12-01 ~ 2021-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,400 GBP2021-11-30
20,547 GBP2020-11-30
Between one and five year
23,226 GBP2021-11-30
2,425 GBP2020-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
41,626 GBP2021-11-30
22,972 GBP2020-11-30