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 | 1 879 | 1 968 | 36 087 | 10 313 | 3 391 214 | 1 817 997 | 1 566 693 |
Current Assets | 5 195 127 | 6 020 986 | 6 230 441 | 5 628 872 | 8 638 886 | 9 110 717 | 9 547 665 |
Debtors | 5 193 248 | 6 019 018 | 6 194 354 | 5 618 559 | 5 247 672 | 7 292 720 | 7 980 972 |
Other Debtors | 3 596 | 10 851 | 12 495 | 39 | 6 755 | 7 297 | 8 584 |
Property Plant Equipment | 181 438 | 207 394 | 180 759 | 260 819 | 261 934 | 374 696 | 395 950 |
|
Other Financial Data |
Audit Fees Expenses | 10 445 | 10 400 | 10 700 | 11 000 | 11 300 | 11 500 | 14 000 |
Accrued Liabilities Deferred Income | 711 869 | 751 336 | 1 047 404 | 704 028 | 914 289 | 1 338 936 | 1 433 187 |
Accumulated Amortisation Impairment Intangible Assets | 178 943 | 187 168 | 183 454 | 228 503 | 273 127 | 319 803 | 335 480 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 294 281 | 1 386 855 | 553 745 | 651 204 | 760 365 | 889 940 | 1 055 112 |
Administrative Expenses | 2 635 893 | 2 800 170 | 3 211 831 | 3 309 222 | 2 601 514 | 3 526 237 | 3 928 582 |
Amortisation Expense Intangible Assets | 10 608 | 8 225 | 8 225 | 7 800 | 7 375 | 7 375 | 7 375 |
Amounts Owed By Group Undertakings | 185 731 | 165 743 | 130 317 | 143 376 | 105 703 | 161 508 | 93 992 |
Amounts Recoverable On Contracts | 683 156 | 787 465 | 707 615 | 654 482 | 696 676 | 933 702 | 970 250 |
Average Number Employees During Period | 185 | 203 | 230 | 250 | 224 | 237 | 260 |
Bank Borrowings | 224 363 | 407 997 | 257 697 | 284 163 | 346 968 | 579 124 | 552 478 |
Bank Borrowings Overdrafts | 133 393 | 257 934 | 159 797 | 193 516 | 941 743 | 1 041 469 | 492 430 |
Bank Overdrafts | 13 851 | 606 443 | 192 670 | 77 310 | | | |
Cash Cash Equivalents Cash Flow Value | -11 972 | -579 098 | -156 583 | -66 997 | 3 391 214 | 1 817 997 | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | -50 000 | -25 000 | | | | | |
Cost Sales | 7 473 219 | 8 449 274 | 10 049 807 | 10 282 025 | 9 466 590 | 10 986 758 | 13 461 910 |
Creditors | 133 393 | 257 934 | 159 797 | 193 516 | 941 743 | 1 041 469 | 492 430 |
Depreciation Amortisation Expense | 89 290 | 100 853 | | | | | |
Depreciation Expense Property Plant Equipment | 78 682 | 92 626 | 98 099 | 112 459 | 109 161 | 129 575 | 165 172 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 11 939 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 52 | 931 209 | 15 000 | | | |
Disposals Property Plant Equipment | | 2 511 | 931 209 | 15 000 | | 704 | |
Fixed Assets | 333 488 | 376 219 | 341 359 | 488 116 | 444 607 | 544 772 | 589 700 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 102 183 | 206 651 | 364 495 | -169 721 | 61 872 | 764 100 | 239 225 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -76 850 | -825 771 | -175 336 | 590 318 | 356 366 | -2 045 048 | -688 252 |
Gain Loss On Disposal Assets Income Statement Subtotal | 415 | -2 060 | | 800 | | | |
Gain Loss On Disposals Property Plant Equipment | 415 | -2 060 | | 800 | | | |
Gross Profit Loss | 6 139 950 | 6 125 821 | 7 383 126 | 6 375 648 | 8 376 856 | 9 683 502 | 10 281 980 |
Impairment Loss Reversal Investment In Subsidiaries | 85 000 | | | | | | |
Impairment Loss Reversal On Investments | 85 000 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -71 442 | -567 126 | 422 515 | 89 586 | 3 458 211 | -1 573 217 | -251 304 |
Increase From Amortisation Charge For Year Intangible Assets | | 8 225 | 8 225 | 45 049 | 44 624 | 46 676 | 15 677 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 92 626 | 98 099 | 112 459 | 109 161 | 129 575 | 165 172 |
Intangible Assets | 83 170 | 74 945 | 66 720 | 133 417 | 88 793 | 76 196 | 74 870 |
Intangible Assets Gross Cost | 262 113 | 262 113 | 250 174 | 361 920 | 361 920 | 395 999 | 410 350 |
Investments Fixed Assets | 68 880 | 93 880 | 93 880 | 93 880 | 93 880 | 93 880 | 118 880 |
Key Management Personnel Compensation Total | 1 220 690 | 1 162 747 | | | | | |
Net Assets Liabilities Subsidiaries | -50 000 | -50 000 | -50 000 | -50 000 | -50 000 | -50 000 | -75 000 |
Net Cash Flows From Used In Financing Activities | 3 598 922 | 3 315 462 | 4 021 533 | 3 318 233 | 3 095 633 | 6 429 739 | 6 121 243 |
Net Cash Flows From Used In Investing Activities | 90 785 | 61 108 | 22 730 | 235 910 | 84 443 | 203 190 | 215 281 |
Net Cash Flows From Used In Operating Activities | -3 618 265 | -2 809 444 | -4 466 778 | -3 643 729 | -6 638 287 | -5 059 712 | -6 085 220 |
Net Cash Generated From Operations | -3 618 265 | -2 809 444 | -4 466 778 | -3 643 729 | -6 638 287 | -5 059 712 | -6 085 220 |
Net Current Assets Liabilities | 3 166 447 | 3 159 347 | 3 444 866 | 3 135 631 | 5 904 762 | 5 380 337 | 5 604 706 |
Net Interest Received Paid Classified As Investing Activities | -107 022 | -84 534 | -48 734 | -67 555 | -25 833 | -73 226 | -10 496 |
Operating Profit Loss | 3 504 057 | 3 325 651 | 4 171 295 | 3 066 426 | 6 066 264 | 6 164 409 | 6 353 398 |
Other Interest Receivable Similar Income Finance Income | 107 022 | 84 534 | 48 734 | 67 555 | 25 833 | 73 226 | 10 496 |
Other Investments Other Than Loans | 68 880 | 93 880 | 93 880 | 93 880 | 93 880 | 93 880 | 118 880 |
Other Taxation Social Security Payable | 805 977 | 978 597 | 909 413 | 999 418 | 1 046 536 | 1 168 012 | 1 118 461 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 113 343 | 149 338 | 208 151 | 316 815 | 245 552 | 339 879 | 343 863 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 502 285 | 724 962 | 719 802 | 549 336 | 483 657 | 569 768 | 821 833 |
Proceeds From Borrowings Classified As Financing Activities | | -300 000 | | -150 000 | -1 000 000 | -800 000 | |
Proceeds From Sales Intangible Assets | | | 11 939 | | | | |
Proceeds From Sales Property Plant Equipment | -1 299 | -399 | | -800 | | -704 | |
Profit Loss Subsidiaries | 11 670 | 11 670 | 43 | 7 527 | 5 906 | 536 | 6 639 |
Property Plant Equipment Gross Cost | 1 475 719 | 1 594 249 | 734 504 | 912 023 | 1 022 299 | 1 264 636 | 1 451 062 |
Purchase Intangible Assets | -88 000 | | 11 939 | -111 746 | | -34 079 | -14 351 |
Purchase Property Plant Equipment | -61 106 | -121 041 | -71 464 | -192 519 | -110 276 | -243 041 | -186 426 |
Repayments Borrowings Classified As Financing Activities | -89 331 | -116 367 | -150 300 | -123 534 | 4 548 | -468 118 | -575 685 |
Social Security Costs | 508 812 | 581 874 | 702 318 | 694 398 | 699 090 | 857 671 | 1 121 231 |
Staff Costs Employee Benefits Expense | 6 013 748 | 6 849 871 | 8 118 338 | 8 755 139 | 8 282 810 | 9 592 364 | 11 165 359 |
Total Additions Including From Business Combinations Intangible Assets | | | -11 939 | 111 746 | | 34 079 | 14 351 |
Total Additions Including From Business Combinations Property Plant Equipment | | 121 041 | 71 464 | 192 519 | 110 276 | 243 041 | 186 426 |
Total Assets Less Current Liabilities | 3 499 935 | 3 535 566 | 3 786 225 | 3 623 747 | 6 349 369 | 5 925 109 | 6 194 406 |
Total Borrowings | 238 214 | 1 014 440 | 450 367 | 361 473 | 1 288 711 | | |
Trade Creditors Trade Payables | 406 013 | 400 577 | 538 188 | 621 838 | 426 331 | 644 308 | 838 833 |
Trade Debtors Trade Receivables | 3 818 480 | 4 329 997 | 4 624 125 | 4 256 805 | 3 954 881 | 5 620 445 | 6 086 313 |
Turnover Revenue | 13 613 169 | 14 575 095 | 17 432 933 | 16 657 673 | 17 843 446 | 20 670 260 | 23 743 890 |
Wages Salaries | 5 391 593 | 6 118 659 | 7 207 869 | 7 743 926 | 7 338 168 | 8 394 814 | 9 700 265 |
Other Operating Income Format1 | | | | | 290 922 | 7 144 | |
Purchase Financial Assets Held For Trading Trading Investments | | | | | | | -25 000 |