Profit & Loss |
Date of Accounts |
2017-03-31 | 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 | 2 585 640 | 1 005 679 | 1 340 646 | 2 751 647 | 1 667 549 | 3 363 993 | 149 406 |
Current Assets | 3 634 961 | 3 022 569 | 6 057 112 | 7 825 107 | 9 783 285 | 8 507 807 | 6 548 903 |
Debtors | 1 049 321 | 2 016 890 | 4 716 466 | 5 073 460 | 8 115 736 | 5 143 814 | 6 399 497 |
Net Assets Liabilities | 1 328 | 149 841 | 3 765 | 10 993 | 3 946 | 9 319 | 94 972 |
Other Debtors | 3 138 | 284 045 | 1 278 073 | 130 082 | 155 226 | 163 867 | 154 139 |
Property Plant Equipment | 84 958 | 67 606 | 92 112 | 73 725 | 50 871 | 29 567 | 11 991 |
|
Other Financial Data |
Audit Fees Expenses | | | | 7 000 | 11 000 | 11 500 | 18 900 |
Accrued Liabilities Deferred Income | | | 1 573 149 | 1 338 970 | 164 820 | 99 358 | 428 410 |
Accumulated Amortisation Impairment Intangible Assets | 7 598 | 8 746 | 9 607 | 10 253 | 10 738 | 11 101 | 11 374 |
Accumulated Depreciation Impairment Property Plant Equipment | 60 820 | 80 136 | 67 538 | 88 159 | 111 013 | 137 619 | 88 951 |
Additional Provisions Increase From New Provisions Recognised | | | | | -3 781 | -3 503 | -2 814 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 2 234 | | 5 302 | |
Administration Support Average Number Employees | | | | 14 | 12 | 17 | 18 |
Administrative Expenses | | | | 1 578 490 | 2 011 988 | 1 619 354 | 1 031 729 |
Amortisation Expense Intangible Assets | | | | 646 | 485 | 363 | 273 |
Amortisation Rate Used For Intangible Assets | | | | 25 | 25 | 25 | |
Amounts Owed To Other Related Parties Other Than Directors | | | | 307 093 | 169 002 | 1 914 784 | 169 391 |
Amounts Receivable In Respect Group Relief | | | | 3 218 343 | 6 346 919 | 2 814 169 | 3 714 157 |
Amounts Recoverable On Contracts | | | 3 147 516 | 3 218 343 | | | |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 13 | 13 | 13 | 14 | 12 | 17 | 18 |
Cash Cash Equivalents Cash Flow Value | | | | 2 751 647 | 1 667 549 | 3 363 993 | 149 406 |
Comprehensive Income Expense | | | | 502 951 | 342 029 | 395 651 | 473 653 |
Corporation Tax Payable | 63 061 | 121 918 | 93 204 | 259 649 | 350 805 | 127 316 | 161 534 |
Cost Sales | | | | 104 037 442 | 84 105 263 | 105 386 025 | 130 717 724 |
Creditors | 43 986 | 35 474 | 6 095 754 | 7 844 345 | 9 800 391 | 8 517 685 | 6 473 346 |
Current Tax For Period | | | 139 596 | 127 772 | 85 070 | 96 802 | 113 326 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 3 491 | -3 781 | -3 503 | -2 814 |
Deferred Tax Liabilities | | | | 3 491 | -290 | -3 793 | -6 607 |
Depreciation Expense Property Plant Equipment | | | | 20 621 | 22 854 | 26 606 | 9 862 |
Depreciation Rate Used For Property Plant Equipment | | | | 33 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 58 530 |
Disposals Property Plant Equipment | | | | | | | 66 244 |
Dividend Income | | | | | 5 370 | | |
Dividends Paid | | | | 495 723 | 349 076 | 390 278 | 388 000 |
Dividends Paid Classified As Financing Activities | | | | 495 723 | 349 076 | 390 278 | 388 000 |
Dividends Paid On Shares | | | 329 450 | 495 723 | 349 076 | 390 278 | 388 000 |
Finance Lease Liabilities Present Value Total | 43 986 | 35 474 | 10 349 | 10 349 | 41 941 | 28 624 | |
Finance Lease Payments Owing Minimum Gross | | | | 52 290 | 43 917 | 29 850 | |
Fixed Assets | 89 551 | 71 051 | 94 696 | 75 663 | 52 324 | 30 657 | 12 808 |
Further Item Operating Income Component Total Other Operating Income | | | | 35 392 | 60 000 | 540 000 | |
Future Finance Charges On Finance Leases | | | | | 1 976 | 1 226 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 21 432 | 21 432 | 21 432 | 132 840 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | -234 179 | | -65 462 | 329 052 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 816 325 | 1 864 860 | -996 747 | -2 394 238 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -356 994 | -3 042 276 | 2 971 922 | -1 255 683 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -7 714 |
Government Grant Income | | | | | 1 172 825 | 6 802 | |
Gross Profit Loss | | | | 2 181 111 | 1 200 856 | 1 555 525 | 1 617 557 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -38 673 | -6 086 | 320 291 | 79 108 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 411 001 | -1 084 098 | 1 696 444 | -3 214 587 |
Increase Decrease In Finance Costs Due To Redemption Extinguishment Debt | | | | 79 | 3 744 | 750 | 2 809 |
Increase Decrease In Net Debt From Cash Flows | | | | | 1 073 749 | -1 709 761 | 3 185 963 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 148 | | 646 | 485 | 363 | 273 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 19 316 | | 20 621 | 22 854 | 26 606 | 9 862 |
Intangible Assets | 4 593 | 3 445 | 2 584 | 1 938 | 1 453 | 1 090 | 817 |
Intangible Assets Gross Cost | 12 191 | | | 12 191 | 12 191 | 12 191 | 12 191 |
Interest Income On Bank Deposits | | | | 24 | | | |
Interest Income On Cash Cash Equivalents | | | | | | 27 | |
Interest Paid Classified As Operating Activities | | | | 3 823 | 3 744 | 750 | 2 059 |
Interest Payable Similar Charges Finance Costs | | | | 3 823 | 3 744 | 750 | 2 059 |
Interest Received Classified As Operating Activities | | | | 24 | 5 370 | 27 | |
Net Cash Flows From Used In Financing Activities | | | | -506 071 | 813 400 | -396 793 | -416 624 |
Net Cash Flows From Used In Investing Activities | | | | -2 234 | | -5 302 | |
Net Cash Flows From Used In Operating Activities | | | | 1 919 306 | -1 897 498 | 2 098 539 | -2 797 963 |
Net Cash Generated From Operations | | | | 1 884 432 | -1 905 210 | 2 419 553 | -2 716 796 |
Net Current Assets Liabilities | -44 237 | 114 264 | -38 642 | -19 238 | -17 106 | -9 878 | 75 557 |
Net Debt Funds | | | | -2 699 357 | -1 625 608 | -3 335 369 | -149 406 |
Net Deferred Tax Liability Asset | | | | 3 491 | -290 | -3 793 | -6 607 |
Number Shares Issued Fully Paid | | | | 2 | 2 | 2 | 2 |
Operating Profit Loss | | | | 638 013 | 421 692 | 489 673 | 586 224 |
Other Interest Receivable Similar Income Finance Income | | | | 24 | 5 370 | 27 | |
Other Operating Income Format1 | | | | 35 392 | 1 232 825 | 553 502 | 396 |
Other Remaining Borrowings | | | 84 053 | 307 093 | | | |
Other Remaining Operating Income | | | | | | 6 700 | 396 |
Other Taxation Social Security Payable | | | 4 320 525 | 5 819 024 | 9 039 825 | 6 331 577 | 5 695 029 |
Par Value Share | | | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 10 348 | 10 349 | 13 317 | 28 624 |
Pension Costs Defined Contribution Plan | | | | 6 369 | 4 813 | 2 221 | 11 509 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 6 369 | 4 813 | 2 221 | 11 509 |
Prepayments Accrued Income | 23 522 | | | 7 363 | 82 632 | 557 344 | 543 632 |
Proceeds From Government Grants Classified As Financing Activities | | | | | 1 172 825 | 6 802 | |
Profit Loss | | | | 502 951 | 342 029 | 395 651 | 473 653 |
Profit Loss On Ordinary Activities Before Tax | | | | 634 214 | 423 318 | 488 950 | 584 165 |
Property Plant Equipment Gross Cost | 145 778 | 147 742 | 159 650 | 161 884 | 161 884 | 167 186 | 100 942 |
Provisions | | | | 3 491 | -290 | -3 793 | -6 607 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 3 491 | -290 | -3 793 | -6 607 |
Purchase Property Plant Equipment | | | | 2 234 | | 5 302 | |
Revenue From Rendering Services | | | | 106 218 553 | 85 306 118 | 106 941 550 | 132 335 281 |
Social Security Costs | | | | 37 401 | 30 748 | 24 859 | 29 705 |
Staff Costs Employee Benefits Expense | | | | 493 774 | 424 828 | 361 382 | 488 786 |
Tax Expense Credit Applicable Tax Rate | | | | 120 501 | 80 430 | 92 900 | 110 992 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 2 921 | 3 781 | 3 201 | 1 348 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 4 350 | 859 | 701 | 986 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 3 491 | -3 781 | -3 503 | -2 814 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 139 596 | 131 263 | 81 289 | 93 299 | 110 512 |
Total Assets Less Current Liabilities | 45 314 | 185 315 | 56 054 | 56 425 | 35 218 | 20 779 | 88 365 |
Trade Creditors Trade Payables | 30 828 | 31 950 | 14 474 | 109 260 | 65 560 | 31 279 | 18 982 |
Trade Debtors Trade Receivables | 115 002 | 215 899 | 290 877 | 1 717 672 | 1 530 959 | 1 608 434 | 1 987 569 |
Turnover Revenue | | | | 106 218 553 | 85 306 118 | 106 941 550 | 132 335 281 |
Wages Salaries | | | | 450 004 | 389 267 | 334 302 | 447 572 |
Advances Credits Directors | | 134 473 | 168 203 | 212 873 | 302 873 | | |
Advances Credits Made In Period Directors | | | 88 730 | 45 000 | 90 000 | | |
Advances Credits Repaid In Period Directors | | | 55 000 | 330 | | | |
Director Remuneration | | | | 8 458 | 8 424 | 8 424 | 20 982 |
Amount Specific Advance Or Credit Directors | | 139 023 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | 139 023 | | | | | |
Accrued Liabilities | 113 528 | 58 736 | | | | | |
Amounts Owed By Associates | 886 669 | 1 373 660 | | | | | |
Other Creditors | 2 412 283 | 995 856 | | | | | |
Prepayments | 20 990 | 4 263 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 964 | | | | | |