Profit & Loss |
Date of Accounts |
2022-03-31 | 2023-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 166 032 | 458 617 |
Current Assets | 18 075 590 | 24 985 402 |
Debtors | 5 745 272 | 1 996 171 |
Net Assets Liabilities | 9 429 279 | 10 551 111 |
Other Debtors | 857 741 | 505 458 |
Property Plant Equipment | 4 302 701 | 6 949 566 |
Total Inventories | 12 164 286 | 17 450 974 |
|
Other Financial Data |
Accrued Income | 1 426 250 | |
Accumulated Amortisation Impairment Intangible Assets | 5 067 | 5 700 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 296 578 | 4 771 793 |
Additional Provisions Increase From New Provisions Recognised | | 594 339 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 4 854 296 |
Administration Support Average Number Employees | 122 | 164 |
Administrative Expenses | 9 723 145 | 15 562 288 |
Amortisation Expense Intangible Assets | 633 | 633 |
Amounts Owed By Related Parties | 2 129 572 | 5 387 736 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 261 | 326 |
Balances With Banks | 165 200 | 450 934 |
Bank Borrowings | 73 333 | 53 333 |
Cash Cash Equivalents | 166 032 | 458 617 |
Cash Cash Equivalents Cash Flow Value | 607 063 | |
Cash On Hand | 832 | 7 683 |
Comprehensive Income Expense | -1 543 679 | 1 355 297 |
Comprehensive Income Expense Attributable To Owners Parent | -780 442 | 1 355 297 |
Cost Sales | 29 765 394 | 43 807 473 |
Creditors | 1 321 434 | 2 192 082 |
Current Tax For Period | 745 329 | -1 152 428 |
Deferred Income | 1 321 434 | 2 138 749 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 242 327 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 171 861 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 414 188 |
Depreciation Amortisation Expense | 763 774 | 1 681 375 |
Depreciation Expense Property Plant Equipment | 763 141 | 1 680 742 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -190 628 |
Disposals Property Plant Equipment | | -732 216 |
Dividend Declared Payable | 239 994 | 353 252 |
Finance Lease Liabilities Present Value Total | 1 321 434 | 1 895 541 |
Finance Lease Payments Owing Minimum Gross | 2 254 173 | 4 034 290 |
Financial Assets | 1 970 893 | 6 679 607 |
Financial Liabilities | -11 828 944 | -19 770 176 |
Fixed Assets | 4 303 101 | 6 949 966 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -5 259 934 | 5 228 166 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 222 000 | 8 601 961 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 547 546 | 5 656 611 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 293 097 | -422 289 |
Gain Loss In Cash Flows From Change In Inventories | 3 242 054 | 7 468 553 |
Gain Loss In Cash Flows From Change In Provisions | 153 664 | 203 491 |
Gain Loss On Disposals Property Plant Equipment | -117 518 | -535 651 |
Gross Amount Due From Customers For Construction Contract Work As Asset | 20 951 | 643 |
Gross Amount Due To Customers For Construction Contract Work As Liability | 505 169 | 699 697 |
Gross Profit Loss | 9 650 915 | 16 553 591 |
Income Taxes Paid Refund Classified As Operating Activities | 102 375 | 485 562 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 260 | 1 542 166 |
Increase Decrease In Net Debt From Cash Flows | | -3 175 464 |
Increase From Amortisation Charge For Year Intangible Assets | | 633 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 665 843 |
Intangible Assets | 1 290 | 657 |
Intangible Assets Gross Cost | 6 357 | 6 357 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 4 823 | 26 424 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 9 993 | 202 262 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 66 070 | 151 532 |
Interest Income On Bank Deposits | 30 | 5 972 |
Interest Paid Classified As Financing Activities | -80 886 | -380 218 |
Interest Paid Classified As Operating Activities | 80 886 | 380 218 |
Interest Payable Similar Charges Finance Costs | 80 886 | 380 218 |
Interest Received Classified As Investing Activities | 30 | 5 972 |
Interest Received Classified As Operating Activities | 30 | 5 972 |
Inventory Write-down Expense Gross | 646 213 | |
Investments Fixed Assets | 400 | 400 |
Investments In Subsidiaries | 400 | 400 |
Minimum Operating Lease Payments Recognised As Expense | 680 888 | 1 019 258 |
Net Cash Flows From Used In Financing Activities | -5 340 820 | 4 847 948 |
Net Cash Flows From Used In Investing Activities | 6 348 841 | -4 842 387 |
Net Cash Flows From Used In Operating Activities | -1 009 281 | 1 536 605 |
Net Cash Generated From Operations | -906 906 | 2 022 167 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 927 035 | 3 208 329 |
Net Current Assets Liabilities | 6 879 836 | 6 766 457 |
Net Debt Funds | -2 088 141 | -7 043 722 |
New Finance Leases | | -1 780 117 |
Number Shares Issued Fully Paid | 100 | 100 |
Operating Profit Loss | 45 743 | 991 303 |
Other Comprehensive Income Expense Net Tax | -4 622 669 | |
Other Creditors | 2 214 853 | 3 520 408 |
Other Departments Average Number Employees | 137 | 160 |
Other Employee Expense | 154 085 | 448 828 |
Other Interest Receivable Similar Income Finance Income | 30 | 5 972 |
Other Inventories | 1 258 459 | 1 706 337 |
Other Operating Income Format1 | 117 973 | |
Other Payables Accrued Expenses | 293 598 | 1 916 740 |
Other Short-term Employee Benefits | 9 746 | |
Par Value Share | | 1 |
Pension Costs Defined Contribution Plan | 10 734 | 154 369 |
Percentage Class Share Held In Subsidiary | 100 | 100 |
Prepayments | 1 054 630 | 854 821 |
Proceeds From Sales Property Plant Equipment | 8 632 690 | 5 937 |
Profit Loss | -1 543 679 | 1 121 832 |
Profit Loss Attributable To Owners Parent | -780 442 | 1 355 297 |
Profit Loss On Ordinary Activities Before Tax | -35 113 | 617 057 |
Property Plant Equipment Gross Cost | 7 599 279 | 11 721 359 |
Provisions | 432 224 | 1 026 563 |
Provisions For Liabilities Balance Sheet Subtotal | 432 224 | 1 026 563 |
Purchase Property Plant Equipment | -2 283 879 | -4 854 296 |
Selling Average Number Employees | 2 | 2 |
Social Security Costs | 65 237 | 866 029 |
Staff Costs Employee Benefits Expense | 7 252 219 | 12 797 310 |
Taxation Social Security Payable | 234 834 | 316 666 |
Tax Expense Credit Applicable Tax Rate | -6 671 | 165 594 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 19 355 | -165 594 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 732 645 | -1 152 428 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 745 329 | -738 240 |
Total Assets Less Current Liabilities | 11 182 937 | 13 716 423 |
Total Borrowings | 73 333 | 53 333 |
Trade Creditors Trade Payables | 3 995 938 | 5 958 396 |
Trade Debtors Trade Receivables | 485 138 | 327 796 |
Turnover Revenue | 39 416 309 | 60 361 064 |
Unpaid Contributions To Pension Schemes | | 45 407 |
Wages Salaries | 7 012 417 | 11 328 084 |
Work In Progress | 10 905 827 | 15 744 637 |
Company Contributions To Money Purchase Plans Directors | 4 081 | 4 081 |
Director Remuneration | 259 135 | 250 000 |