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 | 826 541 | 1 178 595 | 885 003 | 694 337 | 1 240 579 | 1 142 795 |
Current Assets | 8 998 101 | 12 396 673 | 14 754 832 | 13 288 830 | 19 521 097 | 18 139 756 |
Debtors | 3 574 338 | 4 061 450 | 2 442 959 | 2 187 040 | 3 181 493 | 3 775 333 |
Net Assets Liabilities | 1 762 019 | 3 094 592 | 5 175 951 | 5 814 283 | 6 376 921 | 7 671 557 |
Other Debtors | 11 136 | 511 352 | 402 412 | 323 568 | 1 261 694 | 976 238 |
Property Plant Equipment | 1 801 673 | 2 413 750 | 2 499 843 | 2 429 745 | 2 412 201 | 2 353 182 |
Total Inventories | 4 597 222 | 7 156 628 | 11 426 870 | 10 407 453 | 15 099 025 | 13 221 628 |
|
Other Financial Data |
Audit Fees Expenses | 12 000 | 26 544 | 26 369 | 12 042 | 12 500 | 12 500 |
Accrued Liabilities Deferred Income | 837 074 | 857 074 | 338 437 | 320 956 | 282 955 | 325 915 |
Accumulated Amortisation Impairment Intangible Assets | 320 000 | 340 000 | 360 000 | 380 000 | 400 000 | 400 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 649 428 | 750 074 | 860 287 | 905 778 | 1 036 721 | 1 111 618 |
Additional Provisions Increase From New Provisions Recognised | | 9 054 | 10 189 | -36 279 | -5 488 | 24 219 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 733 552 | 265 942 | 190 954 | 113 399 | 61 838 |
Administration Support Average Number Employees | 27 | 7 | 7 | 12 | 10 | 11 |
Administrative Expenses | 2 149 363 | 2 765 013 | 3 403 939 | 3 811 467 | 4 189 974 | 4 652 881 |
Amortisation Expense Intangible Assets | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | |
Amortisation Rate Used For Intangible Assets | | 5 | 5 | 5 | 5 | 5 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | 475 350 | 508 889 |
Amounts Owed By Group Undertakings | 749 911 | 756 138 | 603 873 | 607 654 | 644 632 | 688 907 |
Amounts Owed To Directors | 1 087 373 | 805 605 | 420 630 | 79 901 | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 96 | 118 | 118 | 126 | 138 | 134 |
Bank Borrowings Overdrafts | 343 602 | 87 783 | 2 896 824 | 104 303 | 112 209 | 588 666 |
Comprehensive Income Expense | 779 050 | 1 476 573 | 2 361 359 | 762 332 | 686 638 | 1 418 636 |
Corporation Tax Payable | 353 121 | 364 697 | | | | |
Corporation Tax Recoverable | | | 112 407 | 111 884 | 29 978 | 194 379 |
Cost Sales | 18 568 995 | 21 978 700 | 43 029 194 | 34 397 772 | 35 948 513 | 49 776 612 |
Creditors | 8 532 778 | 10 759 010 | 11 121 411 | 8 022 439 | 13 947 461 | 11 647 786 |
Current Tax For Period | 353 121 | 364 697 | 47 979 | | 81 906 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 9 054 | 10 189 | -36 279 | -5 488 | 24 218 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 44 156 | 9 054 | 10 189 | -36 279 | -5 488 | 24 218 |
Deferred Tax Liabilities | 60 840 | 69 894 | 80 083 | 43 804 | 38 316 | 62 535 |
Depreciation Expense Property Plant Equipment | 67 900 | 121 475 | 167 432 | 152 108 | 130 943 | 117 493 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 20 829 | 57 219 | 106 617 | | 42 596 |
Disposals Property Plant Equipment | | 20 829 | 69 636 | 215 561 | | 45 960 |
Dividends Paid | 186 500 | 144 000 | 280 000 | 124 000 | 124 000 | 124 000 |
Dividends Paid On Shares | 186 500 | 144 000 | 280 000 | 124 000 | 124 000 | 124 000 |
Double Taxation Relief | | | | | | 87 460 |
Finance Lease Liabilities Present Value Total | 53 220 | 73 051 | 100 557 | 115 042 | 106 642 | 84 584 |
Finance Lease Payments Owing Minimum Gross | 236 332 | 282 602 | 355 163 | 410 817 | 322 849 | 263 178 |
Finished Goods | | | 431 150 | 431 150 | 431 150 | 431 150 |
Fixed Assets | 1 881 673 | 2 473 750 | 2 539 843 | 2 449 745 | 2 412 201 | |
Further Item Debtors Component Total Debtors | | | | | | 1 037 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 876 415 | | | | | |
Further Item Operating Income Component Total Other Operating Income | | 9 845 | 7 722 | 3 656 | 7 150 | 7 925 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | -20 040 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 249 716 | 306 588 | 198 641 | 245 145 | 261 150 | 245 421 |
Gain Loss On Disposals Property Plant Equipment | | | -12 417 | -108 944 | | -3 364 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 16 355 | -1 629 | 43 792 | -1 767 | 2 292 | -18 674 |
Gross Profit Loss | 4 158 611 | 4 560 221 | 5 614 355 | 4 528 283 | 4 924 312 | 6 017 406 |
Income From Other Fixed Asset Investments | -45 000 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -20 139 | 1 018 | -158 124 | 511 | | -81 906 |
Increase From Amortisation Charge For Year Intangible Assets | | 20 000 | 20 000 | 20 000 | 20 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 121 475 | 167 432 | 152 108 | 130 943 | 117 493 |
Intangible Assets | 80 000 | 60 000 | 40 000 | 20 000 | | |
Intangible Assets Gross Cost | | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 32 279 | 32 868 | 31 969 | 24 432 | 37 696 | 75 846 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 769 | 5 774 | 11 009 | 16 954 | 18 910 | 17 273 |
Interest Income On Cash Cash Equivalents | 282 | 1 285 | 1 534 | 427 | 154 | 4 409 |
Interest Payable Similar Charges Finance Costs | 35 048 | 38 642 | 45 989 | 40 385 | 56 606 | 92 531 |
Loan Capital | 341 025 | 737 376 | 662 624 | 1 562 274 | 1 354 393 | 932 466 |
Net Current Assets Liabilities | 465 323 | 1 637 663 | 3 633 421 | 5 266 391 | 5 573 636 | 6 491 970 |
Net Deferred Tax Liability Asset | 60 840 | 69 894 | 80 083 | 43 804 | 38 316 | 62 535 |
Number Shares Issued Fully Paid | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 |
Operating Profit Loss | 1 235 954 | 1 888 699 | 2 305 858 | 766 522 | 819 508 | 1 449 070 |
Other Creditors | 2 124 | 6 008 | 12 976 | 13 191 | 19 400 | 39 447 |
Other Departments Average Number Employees | 66 | 106 | 106 | 110 | 124 | 119 |
Other Interest Expense | | | 3 011 | -1 001 | | |
Other Interest Receivable Similar Income Finance Income | 282 | 1 285 | 1 534 | 427 | 154 | 4 409 |
Other Operating Income Format1 | 103 121 | 93 491 | 95 442 | 69 746 | 85 170 | 84 545 |
Other Remaining Operating Income | 3 750 | 1 500 | 6 000 | 750 | 8 900 | 7 500 |
Other Taxation Social Security Payable | 363 779 | 201 680 | 208 311 | 193 936 | 218 615 | 301 317 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 19 069 | 41 416 | 86 240 | 94 839 | 107 126 | 116 506 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 19 069 | 41 416 | 86 240 | 94 839 | 107 126 | 116 506 |
Prepayments Accrued Income | 44 682 | 58 945 | 76 350 | 88 687 | 95 647 | 98 407 |
Profit Loss | 779 050 | 1 476 573 | 2 361 359 | 762 332 | 686 638 | 1 418 636 |
Profit Loss On Ordinary Activities Before Tax | 1 156 188 | 1 851 342 | 2 261 403 | 726 564 | 763 056 | 1 360 948 |
Property Plant Equipment Gross Cost | 2 451 101 | 3 163 824 | 3 360 130 | 3 335 523 | 3 448 922 | 3 464 800 |
Provisions | 60 840 | 69 894 | 80 083 | 43 804 | 38 316 | 62 535 |
Raw Materials | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 |
Rental Leasing Income | 99 371 | 82 146 | 81 720 | 65 340 | 69 120 | 69 120 |
Revenue From Rendering Services | 22 727 606 | 26 538 921 | 48 643 549 | 38 926 055 | 40 872 825 | 55 794 018 |
Social Security Costs | 294 900 | 351 007 | 475 422 | 501 570 | 558 038 | 636 566 |
Staff Costs Employee Benefits Expense | 3 105 492 | 3 639 653 | 4 953 950 | 5 219 408 | 5 803 999 | 6 309 252 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 60 840 | 69 894 | 80 083 | 43 804 | 38 316 | 62 535 |
Tax Decrease From Utilisation Tax Losses | | | | 12 415 | 81 906 | 126 127 |
Tax Decrease Increase From Effect Tax Incentives | | -1 696 | 386 342 | | | |
Tax Expense Credit Applicable Tax Rate | 219 676 | 351 755 | 430 238 | 138 047 | 144 981 | 258 580 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -178 253 | | -55 441 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -36 037 | 4 490 | -5 630 | -7 220 | -11 107 | -14 188 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 169 482 | 6 756 | 9 713 | 59 841 | 29 938 | 24 636 |
Tax Increase Decrease From Other Short-term Timing Differences | 44 156 | 9 054 | 10 189 | -36 279 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 1 696 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 377 138 | 374 769 | -99 956 | -35 768 | 76 418 | -57 688 |
Total Assets Less Current Liabilities | 2 346 996 | 4 111 413 | 6 173 264 | 7 716 136 | 7 985 837 | 8 845 152 |
Total Current Tax Expense Credit | 332 982 | 365 715 | -110 145 | 511 | 81 906 | -81 906 |
Trade Creditors Trade Payables | 5 492 485 | 8 363 112 | 7 143 676 | 7 195 110 | 13 207 640 | 10 307 857 |
Trade Debtors Trade Receivables | 2 768 609 | 2 735 015 | 1 247 917 | 1 055 247 | 674 192 | 1 307 476 |
Turnover Revenue | 22 727 606 | 26 538 921 | 48 643 549 | 38 926 055 | 40 872 825 | 55 794 018 |
Wages Salaries | 2 791 523 | 3 247 230 | 4 392 288 | 4 622 999 | 5 138 835 | 5 556 180 |
Work In Progress | 4 595 222 | 7 154 628 | 10 993 720 | 9 974 303 | 14 665 875 | 12 788 478 |
Advances Credits Directors | 542 490 | 404 069 | | | | |
Director Remuneration | 108 646 | 137 772 | 135 434 | 113 560 | 140 976 | 138 350 |