Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 937 588 | 2 329 408 | 4 098 321 | 2 074 056 | 5 085 903 |
Current Assets | 3 048 288 | 2 480 108 | 4 289 021 | 2 330 946 | 7 803 744 |
Debtors | 110 700 | 150 700 | 190 700 | 256 890 | 2 717 841 |
Net Assets Liabilities | 8 062 277 | 7 626 055 | 7 630 235 | 7 645 834 | 7 777 371 |
Other Debtors | 241 290 | 193 632 | 153 545 | 193 865 | 321 611 |
Property Plant Equipment | 534 688 | 534 688 | 694 873 | 676 173 | 657 473 |
Total Inventories | 22 027 | 78 625 | 39 500 | 43 800 | 69 773 |
|
Other Financial Data |
Audit Fees Expenses | 12 500 | 11 000 | 14 000 | 22 200 | 24 625 |
Accrued Liabilities Deferred Income | 6 868 | 3 000 | 8 449 | 8 349 | 17 954 |
Accumulated Amortisation Impairment Intangible Assets | 2 395 096 | -1 105 | -1 105 | -1 105 | -1 105 |
Accumulated Depreciation Impairment Property Plant Equipment | 84 784 | 44 811 | 4 673 | 18 700 | 37 400 |
Additional Provisions Increase From New Provisions Recognised | | 2 271 | 30 435 | -3 553 | 3 814 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 24 899 | 160 185 | 2 489 | 100 |
Administration Support Average Number Employees | 16 | 12 | 12 | 12 | 13 |
Administrative Expenses | 1 148 858 | 1 407 438 | 1 069 987 | 1 213 027 | 4 284 040 |
Amortisation Expense Intangible Assets | 479 240 | 479 240 | 479 241 | 479 240 | 479 240 |
Amortisation Government Grants | | | -73 578 | | |
Amortisation Rate Used For Intangible Assets | | 100 | 100 | 100 | 100 |
Amounts Owed By Group Undertakings | | | | 6 143 | 6 143 |
Amounts Owed To Directors | 104 071 | 59 223 | 2 019 751 | 1 069 751 | 223 189 |
Amounts Owed To Group Undertakings | 1 598 452 | 1 625 948 | 1 625 948 | 625 947 | 5 886 364 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 48 | 45 | 45 | 42 | 45 |
Bank Borrowings Overdrafts | 17 729 | | | | |
Bank Overdrafts | 73 | | | | |
Cash Cash Equivalents | 4 378 472 | 3 741 788 | | | |
Cash Cash Equivalents Cash Flow Value | 4 378 472 | 3 741 788 | 5 471 444 | 4 664 402 | 7 692 527 |
Comprehensive Income Expense | 2 511 780 | 2 008 222 | 2 004 180 | 1 015 599 | 1 131 537 |
Corporation Tax Payable | 2 763 | 1 929 | 1 655 | 5 771 | 36 129 |
Corporation Tax Recoverable | | 193 756 | 110 997 | 135 799 | |
Cost Sales | 12 065 621 | 10 528 009 | 10 008 289 | 6 658 781 | 10 413 482 |
Creditors | 1 745 439 | 1 921 320 | 3 855 803 | 1 866 982 | 7 185 729 |
Current Tax For Period | 626 607 | 314 324 | 268 397 | 333 018 | 645 694 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -765 | 2 271 | 30 066 | 13 | 4 906 |
Deferred Tax Liabilities | 341 | 2 612 | 30 435 | 26 882 | 30 696 |
Depreciation Expense Property Plant Equipment | 9 302 | 9 324 | 4 715 | 25 662 | 24 774 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 37 876 | 17 650 | | 14 562 |
Disposals Property Plant Equipment | | 8 968 | 21 405 | | 15 573 |
Dividends Paid | 155 556 | 2 444 444 | 2 000 000 | 1 000 000 | 1 000 000 |
Dividends Paid Classified As Financing Activities | | 2 444 444 | 2 000 000 | 1 100 000 | 1 050 000 |
Dividends Paid On Shares | 155 556 | 2 444 444 | 2 000 000 | 1 100 000 | 1 050 000 |
Financial Assets | 2 920 351 | 3 445 175 | | | |
Financial Liabilities | 1 509 881 | 1 625 948 | | | |
Fixed Assets | 7 034 688 | 7 067 267 | 7 227 452 | 7 208 752 | 7 190 052 |
Further Item Operating Income Component Total Other Operating Income | 30 000 | 12 000 | 42 000 | 65 000 | 65 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | 1 093 829 | 45 289 | -508 273 | -29 650 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 434 191 | -274 469 | -312 728 | -574 969 | 1 694 869 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -911 379 | -486 928 | 908 381 | 758 798 | 199 418 |
Gain Loss In Cash Flows From Change In Inventories | | -56 598 | 39 125 | -4 300 | -25 973 |
Gain Loss On Disposals Property Plant Equipment | | 726 | -1 755 | | -1 011 |
Government Grant Income | | | 73 578 | | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | 2 848 238 | 2 161 481 | 1 303 560 | 1 202 502 |
Gross Profit Loss | 3 813 489 | 3 175 586 | 2 022 884 | 2 380 860 | 7 006 369 |
Income Expense Recognised Directly In Equity | -155 556 | -2 444 444 | -2 000 000 | -1 000 000 | -1 000 000 |
Income Taxes Paid Refund Classified As Operating Activities | 474 684 | 421 231 | 312 669 | 152 181 | 215 094 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 2 120 355 | -636 684 | 1 729 656 | -807 042 | 3 028 125 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -205 376 | | -117 871 | |
Increase Decrease In Existing Provisions | | | -369 | | |
Increase Decrease In Net Debt From Cash Flows | | 303 737 | 227 388 | -144 364 | -3 874 662 |
Increase From Amortisation Charge For Year Intangible Assets | | 479 240 | 479 241 | 479 240 | 479 240 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 672 | 566 | 18 700 | 18 700 |
Intangible Assets | 2 396 202 | 1 916 962 | 1 437 721 | 958 481 | 479 241 |
Intangible Assets Gross Cost | | -1 105 | -1 105 | -1 105 | -1 105 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 220 | 220 | | | |
Interest Income On Cash Cash Equivalents | | | | 70 | |
Interest Paid Classified As Operating Activities | 14 041 | 39 923 | 21 | 4 191 | |
Interest Payable Similar Charges Finance Costs | 14 041 | 39 923 | 21 | 4 191 | |
Interest Received Classified As Operating Activities | | | | 70 | |
Investments | 6 500 000 | 6 532 579 | 6 532 579 | 6 532 579 | 6 532 579 |
Investments Fixed Assets | 6 500 000 | 6 532 579 | 6 532 579 | 6 532 579 | 6 532 579 |
Investments In Group Undertakings | 6 500 000 | 6 500 000 | 6 500 000 | 6 500 000 | 6 500 000 |
Issue Equity Instruments | | 13 000 | | | |
Net Cash Flows From Used In Financing Activities | -132 243 | -2 764 391 | 30 622 | -2 051 406 | -1 896 537 |
Net Cash Flows From Used In Investing Activities | | -52 203 | -160 349 | -28 848 | -100 |
Net Cash Flows From Used In Operating Activities | 2 252 598 | 2 179 910 | 1 859 383 | 1 273 212 | 4 924 762 |
Net Cash Generated From Operations | 2 741 323 | 2 641 064 | 2 172 073 | 1 429 514 | 5 139 856 |
Net Current Assets Liabilities | 1 302 849 | 558 788 | 433 218 | 463 964 | 618 015 |
Net Debt Funds | -3 981 412 | -3 677 675 | -3 450 287 | -3 594 651 | -7 469 313 |
Net Deferred Tax Liability Asset | 341 | 2 612 | 32 678 | 26 882 | 37 597 |
Number Shares Issued Fully Paid | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 |
Operating Profit Loss | 2 729 969 | 1 877 392 | 1 079 873 | 1 253 356 | 2 796 167 |
Other Creditors | 15 556 | 231 220 | 200 000 | 150 000 | 1 000 000 |
Other Finance Costs | 13 821 | 26 666 | 21 | | |
Other Interest Expense | | | | 4 191 | |
Other Interest Receivable Similar Income Finance Income | | | | 70 | |
Other Investments Other Than Loans | | 32 579 | 32 579 | 32 579 | 32 579 |
Other Operating Income Format1 | 65 338 | 109 244 | 126 976 | 85 523 | 73 838 |
Other Remaining Operating Income | 35 338 | 97 244 | 11 398 | 20 523 | 8 838 |
Other Taxation Social Security Payable | 106 650 | 101 131 | 93 843 | 7 164 | 21 493 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Received On Account | 1 165 670 | 1 023 666 | 851 871 | 400 000 | |
Pension Costs Defined Contribution Plan | | 23 631 | 37 137 | 36 169 | 44 924 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 160 000 | 171 641 | 37 137 | 36 169 | 44 924 |
Prepayments Accrued Income | 110 700 | 150 700 | 190 700 | 100 467 | 2 504 178 |
Proceeds From Borrowings Classified As Financing Activities | | -332 947 | 1 957 044 | | |
Proceeds From Government Grants Classified As Financing Activities | | | 73 578 | | |
Proceeds From Issuing Shares | | 13 000 | | | |
Proceeds From Sales Property Plant Equipment | | 9 423 | 2 000 | | |
Production Average Number Employees | 29 | 30 | 30 | 27 | 29 |
Profit Loss | 2 511 780 | 2 008 222 | 2 004 180 | 1 015 599 | 1 131 537 |
Profit Loss Attributable To Non-controlling Interests | | -41 724 | -39 069 | -51 660 | -107 278 |
Profit Loss Attributable To Owners Parent | 2 090 086 | 1 684 526 | 742 320 | 982 415 | 2 038 289 |
Profit Loss On Ordinary Activities Before Tax | 2 715 928 | 1 837 469 | 1 079 852 | 1 249 235 | 2 796 167 |
Property Plant Equipment Gross Cost | 650 673 | 534 688 | 694 873 | 694 873 | 694 873 |
Provisions | 341 | 2 612 | 30 435 | 26 882 | 30 696 |
Purchase Property Plant Equipment | | 29 047 | 162 349 | 28 848 | 100 |
Raw Materials | 22 027 | 44 500 | 39 500 | 43 800 | 69 773 |
Repayments Borrowings Classified As Financing Activities | 132 243 | | | 951 406 | 846 537 |
Research Development Expense Recognised In Profit Or Loss | | 24 841 | | | |
Revenue From Construction Contracts | 15 879 110 | 13 703 595 | 12 031 173 | 9 039 641 | 17 419 851 |
Social Security Costs | | 207 159 | 223 216 | 274 258 | 574 219 |
Staff Costs Employee Benefits Expense | 2 762 283 | 2 772 386 | 2 335 179 | 2 443 756 | 4 903 861 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 341 | 2 612 | 30 435 | 26 882 | 30 696 |
Tax Decrease From Utilisation Tax Losses | 65 | | | 870 | |
Tax Expense Credit Applicable Tax Rate | 516 027 | 349 119 | 206 036 | 237 354 | 531 272 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -142 347 | | -137 179 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 765 | -486 | -30 653 | -1 664 | 4 112 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 18 825 | 16 982 | 1 958 | 7 142 | 19 254 |
Tax Increase Decrease From Other Short-term Timing Differences | | 2 271 | 30 066 | 13 | 4 906 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 625 842 | 111 219 | 298 463 | 215 160 | 650 600 |
Total Assets Less Current Liabilities | 8 337 537 | 7 626 055 | 7 660 670 | 7 672 716 | 7 808 067 |
Total Current Tax Expense Credit | 626 607 | 108 948 | 268 397 | 215 147 | 645 694 |
Trade Creditors Trade Payables | 1 509 881 | 1 236 487 | 1 134 442 | 1 086 784 | 600 |
Trade Debtors Trade Receivables | 2 613 876 | 2 848 238 | 504 | 150 280 | 207 520 |
Turnover Revenue | 15 879 110 | 13 703 595 | 12 031 173 | 9 039 641 | 17 419 851 |
Wages Salaries | 2 602 283 | 2 624 376 | 2 074 826 | 2 133 329 | 4 284 718 |
Work In Progress | | 34 125 | | | |
Company Contributions To Money Purchase Plans Directors | 160 000 | 148 010 | | | |
Director Remuneration | 147 361 | 147 549 | 355 624 | 238 183 | 2 244 916 |
Director Remuneration Benefits Excluding Payments To Third Parties | 307 361 | 412 564 | 355 624 | | |