Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-04-30 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 490 364 | 1 802 751 | 667 479 | 1 181 604 | 1 539 930 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 999 586 | 31 122 | 25 142 | 257 262 | 615 033 | | | | | | | | |
Cash Bank On Hand | | | | | 615 033 | 465 965 | 546 767 | 636 747 | 111 623 | 557 025 | 44 402 | 466 942 | 193 992 |
Current Assets | 1 604 347 | 1 164 481 | 1 197 597 | 1 409 400 | 1 722 763 | 2 201 637 | 3 748 953 | 5 252 087 | 8 410 882 | 2 564 703 | 4 458 944 | 4 927 384 | 5 462 440 |
Debtors | 414 096 | 985 054 | 903 100 | 780 987 | 753 670 | 1 269 093 | 2 748 308 | 3 905 317 | 8 299 259 | 1 579 204 | 2 486 016 | 2 111 699 | 5 097 996 |
Net Assets Liabilities | | | | | 1 539 930 | 2 333 791 | 3 564 956 | 1 286 976 | 1 674 833 | 1 902 608 | 2 899 662 | 3 211 565 | 5 034 581 |
Net Assets Liabilities Including Pension Asset Liability | 1 490 364 | 1 802 751 | 667 479 | 1 181 604 | 1 539 930 | | | | | | | | |
Other Debtors | | | | | 248 089 | 30 176 | 102 847 | 3 517 628 | 5 963 315 | | | 100 | |
Property Plant Equipment | | | | | 1 591 955 | 762 444 | 744 763 | 739 525 | 305 089 | 560 877 | 639 693 | 588 293 | 560 293 |
Stocks Inventory | 190 665 | 148 305 | 269 355 | 371 151 | 354 060 | | | | | | | | |
Tangible Fixed Assets | 1 350 649 | 1 160 656 | 1 077 345 | 1 549 103 | 1 591 955 | | | | | | | | |
Total Inventories | | | | | 354 060 | 466 579 | 453 878 | 395 248 | | 428 474 | 1 928 526 | 2 348 743 | 170 452 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 1 490 264 | 1 802 651 | 667 379 | 1 181 504 | 1 539 830 | | | | | | | | |
Shareholder Funds | 1 490 364 | 1 802 751 | 667 479 | 1 181 604 | 1 539 930 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 9 700 | 10 000 | 10 000 | 9 984 | 2 451 |
Amount Specific Advance Or Credit Directors | | | | | | 931 | 100 759 | | | | 2 | 288 | 173 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 486 272 | 713 458 | 200 290 | 358 692 | 306 079 | 793 037 | 326 903 | 449 905 | 646 742 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 486 272 | 714 389 | 98 600 | 459 451 | 306 079 | 793 037 | 444 212 | 450 191 | 646 627 |
Director Remuneration | | | | | | | | 15 616 | 15 582 | 397 764 | 15 912 | 15 912 | 15 912 |
Dividend Recommended By Directors | | | | | | | | | 2 070 000 | 1 500 000 | | 2 100 000 | 196 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 2 | 2 | 2 | 2 | 2 | 2 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 160 000 | | | |
Accrued Liabilities | | | | | 206 403 | 340 | 304 340 | 290 234 | 347 719 | 365 265 | 474 909 | 524 277 | 424 615 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 15 000 | 15 000 | 15 000 | 15 000 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 114 154 | 142 429 | 171 956 | 193 850 | 99 683 | 116 048 | 164 581 | 204 570 | 244 125 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | -7 192 | -27 570 | 15 400 | -6 397 | 4 633 |
Administrative Expenses | | | | | | | | 689 212 | 616 061 | 1 014 636 | 493 303 | 500 744 | 773 835 |
Amounts Owed By Group Undertakings | | | | | 278 644 | 971 907 | 2 287 820 | 3 517 511 | | | | | 2 422 063 |
Amounts Owed To Group Undertakings | | | | | 1 100 614 | | | 3 888 245 | 5 868 290 | 170 458 | 1 039 540 | 903 238 | |
Amounts Recoverable On Contracts | | | | | | | | 75 986 | 329 747 | 315 993 | 394 350 | 439 013 | 500 757 |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 8 | 9 | 11 | 8 | 9 | 10 | 9 | 13 |
Bank Borrowings Overdrafts | | | | | 32 569 | | | | | | | | |
Capital Commitments | | | | | | | | | 294 000 | | 295 000 | | |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | | | | | | -5 000 | | | | | |
Corporation Tax Payable | | | | | 103 801 | 374 164 | 328 384 | 283 336 | 499 745 | 453 841 | 256 908 | 577 086 | 269 431 |
Cost Sales | | | | | | | | 8 855 487 | 9 192 253 | 9 484 857 | 7 311 365 | 10 859 085 | 10 542 238 |
Creditors | | | | | 137 277 | 632 965 | 936 227 | 4 695 825 | 7 044 016 | 1 239 621 | 42 788 | 14 905 | 991 510 |
Creditors Due After One Year | 242 827 | 217 469 | 207 676 | 164 711 | 137 277 | | | | | | | | |
Creditors Due Within One Year | 1 278 610 | 361 722 | 1 456 592 | 1 665 893 | 1 632 295 | | | | | | | | |
Current Tax For Period | | | | | | | | 468 000 | 639 581 | 485 864 | 224 173 | 577 431 | 485 889 |
Depreciation Amortisation Expense | | | | | | | | 27 369 | 16 162 | 16 365 | 48 533 | 53 988 | 46 549 |
Depreciation Expense Property Plant Equipment | | | | | | | | 27 369 | 16 162 | 16 365 | 48 533 | 53 988 | 46 549 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 15 000 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 9 111 | | 5 475 | 110 329 | | | 13 999 | 6 994 |
Disposals Intangible Assets | | | | | | | | | 15 000 | | | | |
Disposals Property Plant Equipment | | | | | | 815 067 | | 6 000 | 528 603 | | | 15 968 | 13 164 |
Dividend Income | | | | | | | | 99 839 | 4 153 | | | | |
Dividends Paid | | | | | | | | 4 266 798 | 2 070 000 | 1 500 000 | | 2 100 000 | 196 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -4 266 798 | -2 070 000 | -1 500 000 | | -2 100 000 | -196 000 |
Dividends Paid On Shares Interim | | | | | | | | 4 266 798 | 2 070 000 | 1 500 000 | | 2 100 000 | 196 000 |
Dividends Received Classified As Investing Activities | | | | | | | | -99 216 | -3 638 | -4 367 | | -1 972 | -2 157 |
Fixed Assets | 1 407 454 | 1 217 461 | 1 134 150 | 1 602 808 | 1 645 660 | 816 149 | 798 468 | 836 607 | 346 866 | 588 855 | 682 660 | 619 414 | 588 616 |
Further Item Gain Loss Before Tax Component Net Gain Loss Before Tax | | | | | | | | 38 377 | -1 600 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 3 567 | 532 | 117 | 1 170 | 907 | -4 202 |
Further Item Loans Advances Granted To Related Parties Classified As Financing Activities Component Corresponding Total | | | | | | | | -358 692 | -306 080 | | | | |
Further Item Proceeds From Loans Advances To Related Parties Classified As Financing Activities Component Corresponding Total | | | | | | | | -459 452 | -306 079 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -23 798 | 91 936 | -60 659 | 234 253 | -58 073 | -84 500 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -1 384 127 | -2 687 525 | 6 361 713 | -508 352 | 40 213 | -375 213 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 1 720 | -50 034 | | | -1 969 | 380 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 1 720 | -50 034 | | | -1 969 | 380 |
Gross Profit Loss | | | | | | | | 3 011 233 | 3 704 286 | 3 213 835 | 1 645 906 | 3 495 498 | 3 281 460 |
Income From Other Fixed Asset Investments | | | | | | | | 3 284 | 3 638 | 4 367 | | 1 972 | 2 157 |
Income From Shares In Group Undertakings | | | | | | | | 95 932 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -513 048 | -423 172 | -535 901 | -421 613 | -257 253 | -793 544 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 89 980 | -525 124 | 445 402 | -512 623 | 422 540 | -272 950 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | -441 075 | -12 803 | 428 474 | 1 500 052 | 420 217 | -2 178 291 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 37 386 | 29 527 | 27 369 | 16 162 | 16 365 | 48 533 | 53 988 | 46 549 |
Intangible Assets Gross Cost | | | | | 15 000 | 15 000 | 15 000 | 15 000 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 15 000 | 15 000 | 15 000 | 15 000 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 15 000 | 15 000 | 15 000 | 15 000 | | | | | | | | | |
Interest Income On Cash Cash Equivalents | | | | | | | | 623 | 515 | | | | |
Interest Paid Classified As Operating Activities | | | | | | | | -3 567 | -532 | -118 | -1 170 | -1 481 | 4 202 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 3 567 | 532 | 4 251 | 4 203 | 4 614 | -2 552 |
Investments Fixed Assets | 56 805 | 56 805 | 56 805 | 53 705 | 53 705 | 53 705 | 53 705 | 97 082 | 41 777 | 27 978 | 42 967 | 31 121 | 28 323 |
Merchandise | | | | | 5 239 | 3 297 | 2 263 | 12 803 | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | -355 | 89 956 | 7 197 830 | -938 272 | 2 262 416 | 3 549 299 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -74 428 | -426 098 | 267 233 | 127 061 | 2 575 | 16 010 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -15 197 | 861 266 | -7 910 465 | 1 323 834 | -2 687 531 | -3 292 359 |
Net Cash Generated From Operations | | | | | | | | -531 812 | 437 562 | -8 446 484 | 898 525 | -2 949 398 | -4 083 351 |
Net Current Assets Liabilities | 325 737 | 802 759 | -258 995 | -256 493 | 90 468 | 1 568 672 | 2 812 726 | 496 460 | 1 366 866 | 1 325 082 | 2 286 519 | 2 627 388 | 4 470 930 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -623 | -515 | -553 | -288 | -10 | -2 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | | | 2 322 021 | 3 088 225 | 2 199 199 | 1 225 553 | 2 997 415 | 2 507 625 |
Other Creditors | | | | | 371 | 2 571 | 2 147 | 7 153 | 12 909 | 68 745 | 8 712 | 8 941 | 7 215 |
Other Deferred Tax Expense Credit | | | | | | | | -148 | -7 192 | -27 570 | 15 400 | -6 397 | 4 633 |
Other Investments Other Than Loans | | | | | 53 705 | 53 705 | 53 705 | 97 082 | 41 777 | -13 799 | 14 989 | -11 846 | -2 798 |
Other Taxation Social Security Payable | | | | | 112 566 | 88 346 | 121 191 | 101 502 | 149 877 | 90 886 | 137 070 | 108 108 | 96 507 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 7 882 | 8 319 | 169 178 | 10 694 | 8 382 | 7 205 |
Prepayments | | | | | 204 | 204 | 31 943 | 50 999 | 42 926 | 8 547 | 15 130 | 8 477 | 7 235 |
Proceeds From Loans Advances To Group Undertakings Participating Interests Classified As Financing Activities | | | | | | | | -4 166 393 | -1 980 045 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | -2 245 | -421 945 | | | | -6 550 |
Profit Loss | | | | | | | | 1 988 818 | 2 457 857 | 1 727 775 | 997 054 | 2 411 903 | 2 019 016 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 456 670 | 3 090 246 | 2 186 069 | 1 236 627 | 2 982 937 | 2 509 538 |
Property Plant Equipment Gross Cost | | | | | 1 706 109 | 904 873 | 916 719 | 933 375 | 404 772 | 676 925 | 804 274 | 792 863 | 804 418 |
Provisions | | | | | | | | 46 091 | 38 899 | 11 329 | 26 729 | 20 332 | 24 965 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 58 921 | 51 030 | 46 238 | 46 091 | 38 899 | 11 329 | 26 729 | 20 332 | 24 965 |
Provisions For Liabilities Charges | | | | | 58 921 | | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | -22 656 | | -272 153 | -127 349 | -4 557 | -24 719 |
Recoverable Value-added Tax | | | | | 46 292 | 55 343 | 25 923 | 51 031 | 80 329 | 48 040 | 91 537 | 89 746 | |
Revenue From Construction Contracts | | | | | | | | 849 008 | 1 009 197 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | | |
Social Security Costs | | | | | | | | 13 303 | 14 081 | 11 860 | 12 537 | 12 812 | 15 264 |
Staff Costs Employee Benefits Expense | | | | | | | | 442 035 | 192 917 | 732 838 | 217 008 | 215 630 | 491 214 |
Tangible Fixed Assets Additions | | 456 723 | 28 005 | 578 401 | 69 837 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 407 547 | 1 223 635 | 1 151 640 | 1 636 272 | 1 706 109 | | | | | | | | |
Tangible Fixed Assets Depreciation | 56 898 | 62 979 | 74 295 | 87 169 | 114 154 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 6 081 | 11 316 | 18 733 | 26 985 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 5 859 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 640 635 | 100 000 | 93 769 | | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 691 | 830 | 55 | 375 | 410 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 466 767 | 587 147 | 415 353 | 234 959 | 566 758 | 476 812 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -289 | 31 707 | -31 035 | 2 930 | 2 658 | 12 958 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 1 374 | 14 226 | 74 806 | 1 684 | 1 993 | 1 162 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 467 852 | 632 389 | 458 294 | 239 573 | 571 034 | 490 522 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 13 831 | 11 846 | 22 656 | | 272 153 | 127 349 | 4 557 | 24 719 |
Total Assets Less Current Liabilities | 1 733 191 | 2 020 220 | 875 155 | 1 346 315 | 1 736 128 | 2 384 821 | 3 611 194 | 1 078 094 | 1 713 732 | 1 913 937 | 2 969 179 | 3 246 802 | 5 059 546 |
Total Operating Lease Payments | | | | | | | | 22 071 | 2 247 | 18 340 | 8 312 | 5 775 | 18 787 |
Trade Creditors Trade Payables | | | | | 75 971 | 166 614 | 180 165 | 185 156 | 165 476 | 90 426 | 228 884 | 150 176 | 152 449 |
Trade Debtors Trade Receivables | | | | | 180 441 | 211 463 | 199 016 | 133 871 | 354 484 | 22 754 | 481 026 | 449 157 | 915 458 |
Turnover Revenue | | | | | | | | 11 866 720 | 12 896 539 | 12 698 692 | 8 957 271 | 14 354 583 | 13 823 698 |
Wages Salaries | | | | | | | | 420 850 | 170 517 | 551 800 | 193 777 | 194 436 | 468 745 |
Work In Progress | | | | | 348 821 | 463 282 | 451 615 | 382 445 | | 428 474 | 1 928 526 | 2 348 743 | 170 452 |
Advances Credits Directors | | 18 663 | 18 038 | | | | | | | | | | |
Advances Credits Made In Period Directors | 84 866 | 94 010 | 368 626 | 379 408 | | | | | | | | | |
Advances Credits Repaid In Period Directors | 73 168 | 112 673 | 368 001 | 361 370 | | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 111 623 | 557 025 | 44 402 | 466 942 | |
Comprehensive Income Expense | | | | | | | | | 2 457 857 | 1 727 775 | | | |
Dividend Per Share Final | | | | | | | | | | | 1 | 21 000 | |
Dividend Per Share Interim | | | | | | | | | | 15 000 | | | 1 960 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 26 400 | 27 883 | 14 905 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | | 4 756 | 4 756 |
Income From Related Parties | | | | | | | | | | | | 1 086 653 | 1 057 513 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | 237 550 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 2 526 | 3 133 | 1 650 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 515 | 553 | 288 | 10 | 2 |
Other Operating Income Format1 | | | | | | | | | | | 72 950 | 2 661 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -12 339 | -26 400 | -27 883 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | -55 | | |