Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 387 550 | 1 366 348 | 2 585 091 | 2 603 612 |
Current Assets | 6 502 737 | 5 516 552 | 4 984 040 | 10 221 233 |
Debtors | 5 036 562 | 4 110 704 | 2 355 149 | 7 547 848 |
Net Assets Liabilities | 2 250 587 | 1 487 729 | 1 910 896 | 3 354 166 |
Other Debtors | 193 528 | 153 375 | 193 494 | 340 240 |
Property Plant Equipment | 42 227 | 35 921 | 57 807 | 50 822 |
Total Inventories | 78 625 | 39 500 | 43 800 | 69 773 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 16 000 | 15 574 |
Accrued Liabilities Deferred Income | 1 608 304 | 1 684 172 | 1 084 923 | 3 456 146 |
Accumulated Depreciation Impairment Property Plant Equipment | 56 232 | 43 297 | 50 259 | 41 771 |
Additional Provisions Increase From New Provisions Recognised | | | 3 566 | 1 092 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 164 | 28 848 | 100 |
Administration Support Average Number Employees | 12 | 12 | 12 | 13 |
Administrative Expenses | 965 015 | 620 832 | 745 461 | 1 476 287 |
Amounts Owed By Group Undertakings | 1 643 439 | 1 626 028 | 629 472 | 6 002 589 |
Amounts Owed To Directors | 4 890 | 1 406 | | 25 |
Amounts Owed To Group Undertakings | | | 2 993 | 3 680 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 45 | 45 | 42 | 45 |
Cash Cash Equivalents Cash Flow Value | 1 387 550 | 1 366 348 | 2 585 091 | 2 603 612 |
Comprehensive Income Expense | 2 197 268 | 1 237 142 | 1 523 167 | 2 493 270 |
Corporation Tax Payable | 312 395 | 292 255 | 327 247 | 727 489 |
Corporation Tax Recoverable | 193 756 | 110 997 | 135 799 | |
Cost Sales | 10 528 009 | 10 008 289 | 6 658 781 | 12 913 482 |
Creditors | 4 291 765 | 4 062 501 | 3 125 142 | 6 910 988 |
Current Tax For Period | 312 395 | 292 255 | 327 247 | 609 558 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 2 271 | -369 | 3 566 | 1 092 |
Deferred Tax Liabilities | 2 612 | 2 243 | 5 809 | 6 901 |
Depreciation Expense Property Plant Equipment | 9 324 | 4 715 | 6 962 | 6 074 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 17 650 | | 14 562 |
Disposals Property Plant Equipment | | 21 405 | | 15 573 |
Dividends Paid | 2 000 000 | 2 000 000 | 1 100 000 | 1 050 000 |
Dividends Paid Classified As Financing Activities | 2 000 000 | 2 000 000 | 1 100 000 | 1 050 000 |
Dividends Paid On Shares | 2 000 000 | 2 000 000 | 1 100 000 | 1 050 000 |
Further Item Operating Income Component Total Other Operating Income | 12 000 | 42 000 | 65 000 | 65 000 |
Gain Loss In Cash Flows From Change In Accrued Items | 1 149 896 | 75 868 | -599 249 | 2 371 223 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -490 133 | -281 508 | -374 689 | 1 013 669 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -524 142 | 925 858 | 1 755 555 | -5 192 699 |
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 | 3 175 586 | 2 022 884 | 2 380 860 | 4 506 369 |
Income Expense Recognised Directly In Equity | -1 987 000 | -2 000 000 | -1 100 000 | -1 050 000 |
Income Taxes Paid Refund Classified As Operating Activities | 418 468 | 312 395 | 155 076 | 209 316 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -27 580 | -21 202 | 1 218 743 | 18 521 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -205 376 | | -137 179 | |
Increase Decrease In Existing Provisions | | -369 | | |
Increase Decrease In Net Debt From Cash Flows | | 17 718 | -1 217 156 | -17 809 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 4 715 | 6 962 | 6 074 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 220 | | | |
Interest Income On Cash Cash Equivalents | | | 70 | |
Interest Paid Classified As Operating Activities | 13 257 | | 4 191 | |
Interest Payable Similar Charges Finance Costs | 13 257 | | 4 191 | |
Interest Received Classified As Operating Activities | | | 70 | |
Issue Equity Instruments | 13 000 | | | |
Net Cash Flows From Used In Financing Activities | -1 983 667 | -1 929 906 | -1 098 413 | -1 049 288 |
Net Cash Flows From Used In Investing Activities | -19 624 | -164 | -28 848 | -100 |
Net Cash Flows From Used In Operating Activities | 1 975 711 | 1 908 868 | 2 346 004 | 1 067 909 |
Net Cash Generated From Operations | 2 407 436 | 2 221 263 | 2 505 201 | 1 277 225 |
Net Current Assets Liabilities | 2 210 972 | 1 454 051 | 1 858 898 | 3 310 245 |
Net Debt Funds | -1 382 660 | -1 364 942 | -2 582 098 | -2 599 907 |
Net Deferred Tax Liability Asset | 2 612 | 2 243 | 5 809 | 6 901 |
Number Shares Issued Fully Paid | 2 630 | 2 630 | 2 630 | 2 630 |
Operating Profit Loss | 2 319 815 | 1 529 028 | 1 720 922 | 3 103 920 |
Other Creditors | 4 892 | 4 512 | 7 863 | 74 669 |
Other Interest Expense | 11 620 | | 4 191 | |
Other Interest Receivable Similar Income Finance Income | | | 70 | |
Other Operating Income Format1 | 109 244 | 126 976 | 85 523 | 73 838 |
Other Remaining Operating Income | 97 244 | 11 398 | 20 523 | 8 838 |
Other Taxation Social Security Payable | 101 131 | 93 843 | 65 052 | 94 718 |
Par Value Share | | 1 | 1 | 1 |
Payments Received On Account | 1 023 666 | 851 871 | 400 000 | |
Pension Costs Defined Contribution Plan | 171 641 | 37 137 | 36 169 | 32 924 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 171 641 | 37 137 | 36 169 | 32 924 |
Prepayments Accrued Income | 157 601 | 58 319 | 92 824 | 2 517 |
Proceeds From Borrowings Classified As Financing Activities | 4 890 | -3 484 | | 25 |
Proceeds From Government Grants Classified As Financing Activities | | 73 578 | | |
Proceeds From Issuing Shares | 13 000 | | | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | -1 557 | | 2 993 | 687 |
Proceeds From Sales Property Plant Equipment | 9 423 | 2 000 | | |
Production Average Number Employees | 30 | 30 | 27 | 29 |
Profit Loss | 2 197 268 | 1 237 142 | 1 523 167 | 2 493 270 |
Profit Loss On Ordinary Activities Before Tax | 2 306 558 | 1 529 028 | 1 716 801 | 3 103 920 |
Property Plant Equipment Gross Cost | 98 459 | 79 218 | 108 066 | 92 593 |
Provisions | 2 612 | 2 243 | 5 809 | 6 901 |
Purchase Property Plant Equipment | 29 047 | 2 164 | 28 848 | 100 |
Raw Materials | 44 500 | 39 500 | 43 800 | 69 773 |
Repayments Borrowings Classified As Financing Activities | | 3 484 | 1 406 | |
Research Development Expense Recognised In Profit Or Loss | 24 841 | | | |
Research Development Tax Credit | 205 376 | | | |
Revenue From Construction Contracts | 13 703 595 | 12 031 173 | 9 039 641 | 17 419 851 |
Social Security Costs | 230 920 | 223 216 | 274 258 | 280 400 |
Staff Costs Employee Benefits Expense | 2 749 528 | 2 335 179 | 2 443 756 | 2 568 709 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 2 612 | 2 243 | 5 809 | 6 901 |
Tax Expense Credit Applicable Tax Rate | 438 246 | 290 515 | 326 192 | 589 745 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -870 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -142 347 | | -113 321 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -486 | -218 | -5 217 | 559 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 982 | 1 958 | 7 142 | 19 254 |
Tax Increase Decrease From Other Short-term Timing Differences | 2 271 | -369 | -113 321 | 1 092 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 109 290 | 291 886 | 193 634 | 610 650 |
Total Assets Less Current Liabilities | 2 253 199 | 1 489 972 | 1 916 705 | 3 361 067 |
Total Current Tax Expense Credit | 107 019 | 292 255 | 190 068 | 609 558 |
Trade Creditors Trade Payables | 1 236 487 | 1 134 442 | 1 237 064 | 2 554 261 |
Trade Debtors Trade Receivables | | 504 | | |
Turnover Revenue | 13 703 595 | 12 031 173 | 9 039 641 | 17 419 851 |
Wages Salaries | 2 346 967 | 2 074 826 | 2 133 329 | 2 255 385 |
Work In Progress | 34 125 | | | |
Company Contributions To Money Purchase Plans Directors | 148 010 | | | |
Director Remuneration | 264 554 | 355 624 | 238 183 | 215 583 |
Director Remuneration Benefits Excluding Payments To Third Parties | 412 564 | 355 624 | | |