Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 81 725 | 164 395 | 370 717 | 220 608 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 115 969 | 382 003 | 407 165 | 845 940 | 769 187 | 6 542 136 | 10 816 104 | 5 066 687 |
Current Assets | 378 751 | 1 446 440 | 1 372 375 | 642 045 | 783 109 | 1 198 711 | 1 918 802 | 1 729 939 | 7 939 615 | 12 683 695 | 7 365 050 |
Debtors | 222 168 | 978 967 | 1 275 246 | 492 060 | 371 598 | 764 093 | 1 037 171 | 897 841 | 1 331 913 | 1 812 623 | 2 252 983 |
Net Assets Liabilities | | | | 217 308 | 343 077 | 483 232 | 703 925 | 1 125 095 | 2 348 934 | 2 807 991 | 3 144 526 |
Other Debtors | | | | 58 791 | 38 346 | 39 363 | 72 289 | 91 710 | 882 943 | 698 796 | 920 763 |
Property Plant Equipment | | | | 15 465 | 15 140 | 59 808 | 158 353 | 181 210 | 254 497 | 332 745 | 386 468 |
Total Inventories | | | | 34 016 | 29 508 | 27 454 | 35 691 | 62 911 | 65 566 | 54 968 | 45 380 |
Cash Bank In Hand | 91 044 | 440 204 | 62 485 | 115 969 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 81 725 | 164 395 | 370 717 | 220 608 | | | | | | | |
Stocks Inventory | 65 539 | 27 269 | 34 644 | 34 016 | | | | | | | |
Tangible Fixed Assets | 7 988 | 11 500 | 20 050 | 15 465 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | 10 | 10 | 9 | | | | | | | |
Profit Loss Account Reserve | 81 715 | 164 385 | 370 707 | 220 598 | | | | | | | |
Shareholder Funds | 81 725 | 164 395 | 370 717 | 220 608 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 7 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 21 143 | 26 204 | 46 154 | 62 596 | 65 688 | 89 241 | 146 516 | 221 153 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 4 736 | 64 618 | 114 988 | 41 868 | 105 371 | 135 523 | 129 310 |
Administration Support Average Number Employees | | | | | | | | | | 24 | 31 |
Administrative Expenses | | | | | | | | | | 2 023 574 | 2 584 805 |
Amounts Owed By Related Parties | | | | | 221 | 13 960 | 12 061 | 187 061 | 192 061 | 238 688 | 336 158 |
Amounts Owed To Related Parties | | | | 2 391 | 2 391 | 2 391 | 2 391 | | | 322 390 | |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | 32 | 24 | 30 | 29 | 50 | 38 | 48 | 57 |
Balances With Banks | | | | | | | | | | 10 816 097 | 5 066 565 |
Cash Cash Equivalents | | | | | | | | | | 10 816 104 | 5 066 687 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 6 542 136 | 10 816 104 | |
Cash On Hand | | | | | | | | | | 7 | 122 |
Cost Sales | | | | | | | | | | 6 691 363 | 3 615 615 |
Creditors | | | | 1 778 | 452 295 | 763 925 | 1 363 860 | 7 688 | 5 438 | 34 577 | 62 336 |
Current Tax For Period | | | | | | | | | | 457 298 | 891 581 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 12 689 | 6 356 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 12 689 | 6 356 |
Depreciation Amortisation Expense | | | | | | | | | | 57 275 | 75 097 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 57 275 | 75 097 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -13 570 | -7 014 | | -460 |
Disposals Property Plant Equipment | | | | | | | | -15 919 | -8 531 | | -950 |
Dividends Paid | | | | | | | | | | -2 551 000 | -4 713 610 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -2 551 000 | -4 713 610 |
Finance Lease Liabilities Present Value Total | | | | 1 778 | 1 778 | | | 2 250 | 2 250 | 34 577 | 62 336 |
Financial Commitments Other Than Capital Commitments | | | | 70 511 | 56 589 | 67 353 | 69 250 | 124 736 | 150 321 | 109 927 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -4 006 542 | 6 281 478 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 480 710 | 440 360 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | -10 598 | -9 588 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 760 |
Government Grant Income | | | | | | | | | | 20 165 | 30 917 |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | | | | | | | 271 618 | 209 235 |
Gross Amount Due To Customers For Construction Contract Work As Liability | | | | | | | | | | 8 966 157 | 2 820 644 |
Gross Profit Loss | | | | | | | | | | 5 459 039 | 8 492 094 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 130 598 | 255 589 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 4 273 968 | -5 749 417 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -20 319 | |
Increase Decrease In Existing Provisions | | | | | | | | | | | 6 356 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 5 061 | 19 950 | 16 442 | 16 661 | 30 567 | 57 275 | 75 097 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 946 | 2 663 |
Interest Income On Bank Deposits | | | | | | | | | | | 6 630 |
Interest Paid Classified As Financing Activities | | | | | | | | | | -946 | -2 663 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 946 | 2 663 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | -4 095 | -3 246 |
Interest Received Classified As Investing Activities | | | | | | | | | | | 6 630 |
Interest Received Classified As Operating Activities | | | | | | | | | | | 6 630 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | | | | -5 041 | -5 909 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -2 514 287 | -4 678 600 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -135 523 | -121 430 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 6 923 778 | -949 387 |
Net Cash Generated From Operations | | | | | | | | | | 7 054 376 | -693 798 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 3 517 946 | 6 018 452 |
Net Current Assets Liabilities | 73 737 | 152 895 | 359 222 | 210 091 | 330 814 | 434 787 | 554 942 | 965 286 | 2 122 404 | 2 545 041 | 2 861 968 |
Nominal Value Allotted Share Capital | | | | | | 9 | 9 | | | 10 | 10 |
Number Shares Issued Fully Paid | | | | | 9 | 9 | 900 | | | 1 000 | 1 000 |
Operating Profit Loss | | | | | | | | | | 3 455 630 | 5 938 206 |
Other Creditors | | | | 146 460 | 244 037 | 426 757 | 889 315 | 276 056 | 5 188 258 | 9 076 221 | 144 418 |
Other Employee Expense | | | | | | | | | | 14 848 | 21 476 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 6 630 |
Other Inventories | | | | 34 016 | 29 508 | 27 454 | 35 691 | 62 911 | 65 566 | 54 968 | 45 380 |
Other Operating Income Format1 | | | | | | | | | | 20 165 | 30 917 |
Other Short-term Employee Benefits | | | | | | | | | | 12 090 | 14 593 |
Par Value Share | | 1 | 1 | 1 | | 1 | 0 | | | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 37 659 | 37 673 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 139 944 | 36 184 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | 1 250 |
Production Average Number Employees | | | | | | | | | | 24 | 26 |
Profit Loss | | | | | | | | | | 3 010 057 | 5 050 145 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 3 459 725 | 5 948 082 |
Property Plant Equipment Gross Cost | | | | 36 608 | 41 344 | 105 961 | 220 949 | 246 898 | 343 738 | 479 261 | 607 621 |
Provisions | | | | | | | | | | 35 218 | 41 574 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 3 170 | 2 877 | 11 363 | 9 370 | 13 713 | 22 529 | 35 218 | 41 574 |
Purchase Property Plant Equipment | | | | | | | | | | -135 523 | -129 310 |
Revenue From Sale Goods | | | | | | | | | | 12 150 402 | 12 107 709 |
Social Security Costs | | | | | | | | | | 168 250 | 211 731 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 829 231 | 2 202 994 |
Taxation Social Security Payable | | | | 87 381 | 68 646 | 120 544 | 190 330 | 138 625 | 177 018 | 35 942 | 55 376 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 657 348 | 1 130 136 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | -620 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -183 450 | -230 279 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -18 017 | -11 311 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 2 037 | 3 035 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 449 668 | 897 937 |
Total Assets Less Current Liabilities | | 164 395 | 379 272 | 225 556 | 345 954 | 494 595 | 713 295 | 1 146 496 | 2 376 901 | 2 877 786 | 3 248 436 |
Total Borrowings | | | | 1 778 | 1 778 | | | 7 688 | 5 438 | 34 577 | 62 336 |
Total Operating Lease Payments | | | | | | | | | | 71 989 | 79 235 |
Trade Creditors Trade Payables | | | | 197 181 | 135 443 | 214 233 | 327 244 | 345 331 | 447 295 | 236 033 | 362 183 |
Trade Debtors Trade Receivables | | | | 434 094 | 333 031 | 710 769 | 952 821 | 619 070 | 256 909 | 603 521 | 786 827 |
Turnover Revenue | | | | | | | | | | 12 150 402 | 12 107 709 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | 5 383 | 6 487 |
Wages Salaries | | | | | | | | | | 1 494 099 | 1 919 010 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 114 068 | 2 948 |
Director Remuneration | | | | | | | | | | 156 931 | 142 584 |
Capital Redemption Reserve | | | | 1 | | | | | | | |
Creditors Due After One Year | | | 4 445 | 1 778 | | | | | | | |
Creditors Due Within One Year | 305 014 | 1 293 545 | 1 013 153 | 431 954 | | | | | | | |
Fixed Assets | 7 988 | 11 500 | 20 050 | 15 465 | | | | | | | |
Number Shares Allotted | 10 | 10 | 10 | 9 | | | | | | | |
Provisions For Liabilities Charges | | | 4 110 | 3 170 | | | | | | | |
Value Shares Allotted | 10 | 10 | 10 | 9 | | | | | | | |