Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 577 398 | | 271 472 | 366 096 | 346 463 | 1 000 |
Current Assets | 3 846 505 | 3 004 977 | 3 646 634 | 4 343 535 | 4 536 658 | 4 656 660 |
Debtors | 1 370 815 | 1 614 661 | 2 038 245 | 2 032 909 | 2 176 700 | 2 738 169 |
Net Assets Liabilities | 511 126 | 578 135 | 601 182 | 628 006 | 662 214 | 698 392 |
Property Plant Equipment | 442 967 | 389 287 | 347 682 | 303 952 | 315 394 | 373 392 |
Total Inventories | 1 898 292 | 1 390 316 | 1 336 917 | 1 944 530 | 2 013 495 | 1 917 491 |
|
Other Financial Data |
Audit Fees Expenses | 25 275 | 29 650 | 34 850 | 34 500 | 34 500 | 31 500 |
Accrued Liabilities Deferred Income | 116 910 | 128 721 | 142 734 | 156 299 | 216 353 | 130 876 |
Accumulated Depreciation Impairment Property Plant Equipment | 487 754 | 542 699 | 591 766 | 635 496 | 684 210 | 723 873 |
Additional Provisions Increase From New Provisions Recognised | | -5 306 | -4 728 | -3 832 | 7 328 | 26 767 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 265 | 7 462 | | 65 156 | 97 661 |
Administrative Expenses | 1 847 015 | 1 848 157 | 1 898 727 | 1 677 995 | 1 748 097 | 2 096 216 |
Amounts Owed To Directors | 1 091 522 | 295 056 | 319 178 | 367 559 | 540 129 | 225 209 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 75 | 66 | 69 | 64 | 57 | 57 |
Bank Borrowings Overdrafts | 163 185 | 267 718 | 154 673 | 320 088 | 340 570 | 787 602 |
Bank Overdrafts | 12 247 | 203 942 | 28 859 | 67 753 | 190 570 | 637 602 |
Cash Cash Equivalents | 565 151 | -203 942 | 242 613 | 298 343 | 155 893 | -636 602 |
Cash Cash Equivalents Cash Flow Value | 565 151 | -203 942 | 242 613 | 298 343 | 155 893 | -636 602 |
Comprehensive Income Expense | 742 173 | 717 009 | 673 047 | 676 824 | 684 208 | 686 178 |
Corporation Tax Payable | 392 279 | 379 492 | 358 628 | 540 792 | 158 208 | 320 608 |
Cost Sales | 19 788 031 | 19 402 460 | 17 621 069 | 13 321 775 | 19 649 905 | 23 014 720 |
Creditors | 3 769 828 | 2 875 808 | 3 373 665 | 3 377 830 | 3 752 256 | 3 967 747 |
Current Tax For Period | 196 596 | 182 896 | 177 321 | 169 903 | 158 208 | 165 796 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -7 369 | -5 306 | -4 728 | -3 832 | 7 327 | 26 767 |
Deferred Tax Liabilities | 28 112 | 22 806 | 18 078 | 14 246 | 21 574 | 48 341 |
Depreciation Expense Property Plant Equipment | 62 864 | 54 945 | 49 067 | 43 730 | 52 076 | 39 663 |
Depreciation Rate Used For Property Plant Equipment | | 10 | 10 | 10 | 10 | 10 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 3 362 | |
Disposals Property Plant Equipment | | | | | 5 000 | |
Dividends Paid | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 |
Dividends Paid Classified As Financing Activities | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 |
Dividends Paid On Shares | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 | 650 000 |
Finance Lease Liabilities Present Value Total | 23 558 | | | | 6 712 | 33 746 |
Finance Lease Payments Owing Minimum Gross | 23 558 | | | | 30 205 | 106 803 |
Fixed Assets | 525 452 | 471 772 | 430 167 | 386 437 | 397 879 | 455 877 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 748 444 | 643 144 | 537 844 | 1 296 000 | 1 084 000 | 948 500 |
Gain Loss In Cash Flows From Change In Accrued Items | -51 846 | 11 811 | 14 013 | 13 565 | 60 054 | -85 477 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 207 083 | -177 553 | 593 631 | -405 360 | 497 192 | -20 578 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 686 003 | -243 846 | -423 584 | 5 336 | -143 791 | -561 469 |
Gain Loss In Cash Flows From Change In Inventories | -348 410 | 507 976 | 53 399 | -607 613 | -68 965 | 96 004 |
Gain Loss On Disposals Property Plant Equipment | -2 742 | | | | 4 612 | |
Government Grant Income | | | | 421 685 | 58 070 | |
Gross Profit Loss | 2 751 850 | 2 697 700 | 2 673 269 | 2 054 399 | 2 473 042 | 2 931 366 |
Income Taxes Paid Refund Classified As Operating Activities | | 195 683 | 198 185 | -12 261 | 540 792 | 3 396 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 371 917 | -769 093 | 446 555 | 55 730 | -142 450 | -792 495 |
Increase Decrease In Net Debt From Cash Flows | | | -276 519 | 745 186 | 8 000 | 404 173 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 54 945 | 49 067 | 43 730 | 52 076 | 39 663 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 14 542 | 10 020 | 20 373 | 23 002 | 24 576 | 35 838 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 639 | 2 681 | | | | 2 837 |
Interest Income On Cash Cash Equivalents | 1 | 540 | 11 | 106 | 20 | 913 |
Interest Paid Classified As Operating Activities | 19 181 | 12 701 | 20 373 | 23 002 | 24 576 | 38 675 |
Interest Payable Similar Charges Finance Costs | 19 181 | 12 701 | 20 373 | 23 002 | 24 576 | 38 675 |
Interest Received Classified As Operating Activities | 169 | 799 | 11 | 106 | 20 | 913 |
Investments | 82 485 | 82 485 | 82 485 | 82 485 | 82 485 | 82 485 |
Investments Fixed Assets | 82 485 | 82 485 | 82 485 | 82 485 | 82 485 | 82 485 |
Key Management Personnel Compensation Total | 152 099 | 152 027 | 136 970 | 106 254 | 115 912 | 116 467 |
Net Cash Flows From Used In Financing Activities | -102 249 | -1 620 077 | -479 964 | 572 601 | -726 379 | -1 038 322 |
Net Cash Flows From Used In Investing Activities | -15 670 | -1 265 | -7 462 | | -58 906 | -97 661 |
Net Cash Flows From Used In Operating Activities | 1 489 836 | 852 249 | 933 981 | -516 871 | 642 835 | 343 488 |
Net Cash Generated From Operations | 1 508 848 | 1 059 834 | 1 152 528 | -506 236 | 1 208 183 | 384 646 |
Net Current Assets Liabilities | 76 677 | 129 169 | 272 969 | 965 705 | 784 402 | 688 913 |
Net Debt Funds | | 562 774 | 286 255 | 1 031 441 | 1 039 441 | 1 443 614 |
Net Deferred Tax Liability Asset | 28 112 | 22 806 | 18 078 | 14 246 | 21 574 | 48 341 |
Number Shares Issued Fully Paid | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 950 412 | 906 501 | 866 002 | 865 791 | 874 299 | 916 503 |
Other Interest Receivable Similar Income Finance Income | 169 | 799 | 11 | 106 | 20 | 913 |
Other Investments Other Than Loans | 82 485 | 82 485 | 82 485 | 82 485 | 82 485 | 82 485 |
Other Operating Income Format1 | 45 577 | 56 958 | 91 460 | 489 387 | 149 354 | 81 353 |
Other Taxation Social Security Payable | 612 849 | 423 736 | 798 732 | 970 476 | 995 355 | 722 473 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 47 209 | 23 558 | | | -30 205 | -76 598 |
Pension Costs Defined Contribution Plan | 42 710 | 64 980 | 90 205 | 78 323 | 73 953 | 77 517 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 78 710 | 100 980 | 111 205 | 78 323 | 73 953 | 77 517 |
Prepayments Accrued Income | 84 364 | 50 624 | 30 046 | 70 301 | 123 935 | 115 968 |
Proceeds From Borrowings Classified As Financing Activities | 594 960 | -946 519 | 170 036 | 800 916 | -164 654 | -464 920 |
Proceeds From Government Grants Classified As Financing Activities | | | | 421 685 | 58 070 | |
Proceeds From Sales Property Plant Equipment | 6 830 | | | | 6 250 | |
Production Average Number Employees | 73 | 64 | 67 | 62 | 55 | 55 |
Profit Loss | 742 173 | 717 009 | 673 047 | 676 824 | 684 208 | 686 178 |
Profit Loss On Ordinary Activities Before Tax | 931 400 | 894 599 | 845 640 | 842 895 | 849 743 | 878 741 |
Property Plant Equipment Gross Cost | 930 721 | 931 986 | 939 448 | 939 448 | 999 604 | 1 097 265 |
Provisions | 28 112 | 22 806 | 18 078 | 14 246 | 21 574 | 48 341 |
Purchase Property Plant Equipment | 22 500 | 1 265 | 7 462 | | 65 156 | 97 661 |
Rental Leasing Income | 45 577 | 56 958 | 91 460 | 67 702 | 91 284 | 81 353 |
Revenue From Construction Contracts | 21 014 401 | 20 124 376 | 17 798 336 | 13 324 975 | 18 524 377 | 22 089 429 |
Revenue From Rendering Services | 1 525 480 | 1 975 784 | 2 496 002 | 2 051 199 | 3 598 570 | 3 856 657 |
Social Security Costs | 400 749 | 396 987 | 398 943 | 337 527 | 345 531 | 394 677 |
Staff Costs Employee Benefits Expense | 4 598 911 | 4 569 491 | 4 617 145 | 4 046 722 | 4 004 907 | 4 425 735 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 28 112 | 22 806 | 18 078 | 14 246 | 21 574 | 48 341 |
Tax Expense Credit Applicable Tax Rate | 176 966 | 169 974 | 160 672 | 160 150 | 161 451 | 166 961 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 10 676 | 8 614 | 8 164 | 7 268 | -6 349 | -14 360 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 954 | 4 308 | 8 485 | 2 484 | 3 106 | 13 195 |
Tax Increase Decrease From Other Short-term Timing Differences | -7 369 | -5 306 | | -3 832 | 7 327 | 26 767 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 189 227 | 177 590 | 172 593 | 166 071 | 165 535 | 192 563 |
Total Assets Less Current Liabilities | 602 129 | 600 941 | 703 136 | 1 352 142 | 1 182 281 | 1 144 790 |
Trade Creditors Trade Payables | 1 369 525 | 1 381 085 | 1 599 720 | 1 022 616 | 1 494 929 | 1 747 233 |
Trade Debtors Trade Receivables | 1 286 451 | 1 564 037 | 2 008 199 | 1 962 608 | 2 052 765 | 2 622 201 |
Turnover Revenue | 22 539 881 | 22 100 160 | 20 294 338 | 15 376 174 | 22 122 947 | 25 946 086 |
Wages Salaries | 4 119 452 | 4 071 524 | 4 106 997 | 3 630 872 | 3 585 423 | 3 953 541 |
Work In Progress | 1 898 292 | 1 390 316 | 1 336 917 | 1 944 530 | 2 013 495 | 1 917 491 |
Company Contributions To Money Purchase Plans Directors | 36 000 | 36 000 | 21 000 | | | |
Director Remuneration | 116 099 | 116 027 | 115 970 | 106 254 | 115 912 | 116 467 |
Director Remuneration Benefits Excluding Payments To Third Parties | 152 099 | 152 027 | 136 970 | 106 254 | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | 2 | 2 | 2 | 2 | 2 | 2 |