Profit & Loss |
Date of Accounts |
2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 4 249 278 | 3 041 174 | 2 924 329 |
Current Assets | 6 042 296 | 5 430 919 | 6 439 555 |
Debtors | 1 793 018 | 1 924 807 | 3 050 288 |
Net Assets Liabilities | 7 593 582 | 7 074 232 | 8 079 190 |
Other Debtors | 290 357 | 948 | 362 115 |
Property Plant Equipment | 1 562 913 | 1 661 557 | 1 661 557 |
Total Inventories | 1 395 437 | 464 938 | 464 938 |
|
Other Financial Data |
Audit Fees Expenses | 9 500 | 9 500 | 9 500 |
Accrued Liabilities Deferred Income | 2 910 | 2 927 | 3 536 |
Accumulated Amortisation Impairment Intangible Assets | | 126 000 | 126 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 114 321 | 121 549 | 28 680 |
Additional Provisions Increase From New Provisions Recognised | | 6 478 | -18 561 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 332 054 | 16 300 |
Administration Support Average Number Employees | 2 | 2 | 2 |
Administrative Expenses | 882 461 | 679 242 | 723 421 |
Amortisation Government Grants | -182 045 | -2 500 | |
Amortisation Rate Used For Intangible Assets | | 10 | 10 |
Amounts Owed By Directors | 303 389 | 361 560 | 428 011 |
Amounts Owed By Group Undertakings | 1 792 077 | 1 923 077 | 3 048 955 |
Amounts Owed To Directors | | 1 000 | 1 000 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 38 | 33 | 27 |
Cash Cash Equivalents Cash Flow Value | 6 535 847 | 7 391 859 | 8 855 282 |
Comprehensive Income Expense | 427 927 | 2 181 914 | 2 570 436 |
Corporation Tax Payable | 8 673 | 8 129 | 11 145 |
Cost Sales | 6 725 089 | 8 096 346 | 8 372 149 |
Creditors | 11 633 | 18 250 | 21 928 |
Current Tax For Period | 155 204 | 509 881 | 584 115 |
Deferred Tax Asset Debtors | 88 212 | 81 734 | 100 295 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -39 599 | 6 478 | -18 561 |
Depreciation Expense Property Plant Equipment | 25 611 | 16 241 | 15 960 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 9 013 | 9 147 |
Disposals Property Plant Equipment | | 233 410 | 661 |
Dividends Paid | 360 000 | 554 000 | 543 000 |
Dividends Paid Classified As Financing Activities | 360 000 | 554 000 | 543 000 |
Dividends Paid On Shares | 360 000 | 554 000 | 543 000 |
Fixed Assets | 1 562 919 | 1 661 563 | 1 661 563 |
Gain Loss In Cash Flows From Change In Accrued Items | -81 599 | 142 639 | -7 887 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -421 491 | 80 751 | -143 091 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 534 774 | -499 338 | 336 310 |
Gain Loss In Cash Flows From Change In Inventories | -729 431 | -782 795 | -721 119 |
Gain Loss On Disposals Property Plant Equipment | -236 363 | 7 889 | -484 |
Government Grant Income | 182 045 | 2 500 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | 497 207 | 732 806 | 654 517 |
Gross Profit Loss | 1 238 288 | 39 709 | 65 091 |
Income Taxes Paid Refund Classified As Operating Activities | 295 022 | 128 024 | 593 414 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -567 511 | 856 012 | 1 463 423 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -610 |
Increase Decrease In Provisions Through Transfers Reclassifications | | 81 734 | 100 295 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 84 | 11 892 |
Intangible Assets Gross Cost | | 126 000 | 126 000 |
Interest Income On Bank Deposits | 4 870 | | 1 557 |
Interest Income On Cash Cash Equivalents | 770 | | 697 |
Interest Paid Classified As Operating Activities | | | 239 |
Interest Payable Similar Charges Finance Costs | | | 239 |
Interest Received Classified As Operating Activities | 5 660 | 8 | 2 254 |
Investments | 6 | 6 | 6 |
Investments Fixed Assets | 6 | 6 | 6 |
Investments In Group Undertakings | 6 | 6 | 6 |
Net Cash Flows From Used In Financing Activities | -177 955 | -551 500 | -543 000 |
Net Cash Flows From Used In Investing Activities | -20 248 | -109 846 | -16 200 |
Net Cash Flows From Used In Operating Activities | -369 308 | 1 517 358 | 2 022 623 |
Net Cash Generated From Operations | -79 946 | 1 645 374 | 2 614 022 |
Net Current Assets Liabilities | 6 030 663 | 5 412 669 | 6 417 627 |
Net Deferred Tax Liability Asset | | -81 734 | -100 295 |
Number Shares Issued Fully Paid | 3 | 3 | 3 |
Operating Profit Loss | 537 872 | 42 778 | 57 103 |
Other Creditors | 144 501 | 6 194 | 5 247 |
Other Fee Income | | 52 857 | 56 916 |
Other Finance Costs | | | 239 |
Other Finance Income | 20 | 8 | |
Other Interest Receivable Similar Income Finance Income | 5 660 | 8 | 2 254 |
Other Inventories | | 464 938 | 464 938 |
Other Operating Income Format1 | 182 045 | 2 775 | 4 176 |
Other Remaining Operating Income | | 275 | 4 176 |
Other Revenue | | 1 917 325 | 3 502 771 |
Other Taxation Social Security Payable | 50 | 45 820 | 1 000 |
Par Value Share | | 1 | 1 |
Pension Costs Defined Contribution Plan | 10 674 | 10 605 | 12 616 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 674 | 10 605 | 12 616 |
Prepayments Accrued Income | 941 | 782 | 1 333 |
Proceeds From Government Grants Classified As Financing Activities | 182 045 | 2 500 | |
Proceeds From Sales Property Plant Equipment | | 241 836 | 100 |
Production Average Number Employees | 32 | 26 | 21 |
Profit Loss | 1 036 977 | 34 650 | 1 547 958 |
Profit Loss On Ordinary Activities Before Tax | 543 532 | 2 698 273 | 3 135 380 |
Property Plant Equipment Gross Cost | 1 562 913 | 1 661 557 | 1 661 557 |
Provisions | -88 212 | -81 734 | |
Purchase Property Plant Equipment | 20 248 | 351 682 | 16 300 |
Revenue From Construction Contracts | 7 917 258 | 9 500 896 | 8 665 072 |
Social Security Costs | 137 545 | 138 328 | 105 865 |
Staff Costs Employee Benefits Expense | 1 295 755 | 1 222 863 | 1 081 605 |
Tax Expense Credit Applicable Tax Rate | 103 271 | 512 672 | 595 722 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -456 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 12 334 | 3 687 | 6 109 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -11 769 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 115 605 | 516 359 | 564 944 |
Total Assets Less Current Liabilities | 7 593 582 | 7 074 232 | 8 079 190 |
Total Current Tax Expense Credit | | 509 881 | 583 505 |
Trade Creditors Trade Payables | 1 006 713 | 1 180 656 | 1 011 205 |
Trade Debtors Trade Receivables | 527 719 | 553 212 | 348 435 |
Turnover Revenue | 7 963 377 | 11 471 078 | 12 224 759 |
Wages Salaries | 1 147 536 | 1 073 930 | 963 124 |
Work In Progress | 1 395 437 | 1 713 294 | 2 434 413 |
Advances Credits Directors | 303 389 | 361 560 | 428 011 |
Advances Credits Made In Period Directors | 409 454 | 166 649 | 544 068 |
Advances Credits Repaid In Period Directors | 165 004 | 369 000 | 477 617 |
Director Remuneration | 116 141 | 86 023 | 34 460 |