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 | 976 574 | 1 106 765 | 1 315 503 | 3 220 308 | 4 462 893 | 2 577 588 |
Current Assets | 2 736 591 | 4 572 465 | 4 467 013 | 7 802 692 | 9 446 091 | 10 388 981 |
Debtors | 1 620 809 | 3 422 947 | 3 072 383 | 4 582 141 | 4 182 039 | 6 127 203 |
Net Assets Liabilities | 1 302 888 | 2 033 026 | 2 744 430 | 3 865 865 | 4 620 846 | 5 520 577 |
Other Debtors | 347 058 | 545 572 | 977 557 | 983 255 | 1 549 972 | 2 304 700 |
Property Plant Equipment | 169 643 | 524 625 | 452 294 | 1 211 516 | 326 955 | 184 577 |
Total Inventories | 139 208 | 42 753 | 79 127 | 243 | 801 159 | 1 684 190 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 201 402 | 304 100 | 319 048 | 721 122 | 1 111 104 | 1 094 281 |
Accumulated Depreciation Impairment Property Plant Equipment | 135 755 | 167 149 | 196 407 | 211 616 | 239 836 | 292 808 |
Additional Provisions Increase From New Provisions Recognised | | | -3 309 | -48 021 | 19 427 | 44 927 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 386 376 | 38 345 | 795 926 | 157 533 | 56 885 |
Administration Support Average Number Employees | | | | 15 | 21 | 24 |
Administrative Expenses | | | | 1 745 411 | 2 646 293 | 2 668 634 |
Amounts Owed By Group Undertakings | | | | 5 040 | 5 040 | 827 037 |
Amounts Owed To Directors | 3 891 | 2 471 | 895 | 148 | 570 | 514 |
Amounts Recoverable On Contracts | 997 054 | 2 658 510 | 1 901 297 | | | |
Applicable Tax Rate | | | | 19 | 19 | 19 |
Average Number Employees During Period | 30 | 30 | 32 | 34 | 44 | 47 |
Bank Borrowings Overdrafts | | 115 000 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 3 220 308 | 4 462 893 | 2 577 588 |
Comprehensive Income Expense | | | | 1 513 235 | 1 496 982 | 1 178 962 |
Corporation Tax Payable | 84 273 | 241 450 | 161 726 | 410 094 | 165 097 | 124 186 |
Cost Sales | | | | 14 180 223 | 18 300 187 | 12 762 435 |
Creditors | 1 603 505 | 3 071 332 | 2 189 337 | 5 201 870 | 5 153 061 | 5 020 547 |
Current Tax For Period | | | | 410 094 | 365 097 | 257 186 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -48 021 | 19 427 | 44 927 |
Deferred Tax Liabilities | 16 763 | 13 538 | 10 229 | -37 792 | -18 365 | 26 562 |
Depreciation Expense Property Plant Equipment | | | | 29 539 | 43 150 | 52 972 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 14 330 | 14 930 | |
Disposals Property Plant Equipment | | | 81 418 | 21 495 | 14 930 | |
Dividends Paid | | | | 391 800 | 742 001 | 279 231 |
Dividends Paid Classified As Financing Activities | | | | 391 800 | 742 001 | 279 231 |
Dividends Paid On Shares | | | | 391 800 | 742 001 | 279 231 |
Finance Lease Liabilities Present Value Total | 8 484 | 3 884 | 3 884 | 4 074 | 11 543 | 11 588 |
Finance Lease Payments Owing Minimum Gross | 18 840 | 10 356 | 6 473 | 15 616 | 29 047 | 17 460 |
Fixed Assets | 196 921 | 551 903 | 479 572 | 1 238 793 | 326 955 | |
Further Item Debtors Component Total Debtors | 57 499 | 57 499 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 45 646 | 116 197 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | 402 074 | 389 982 | -16 823 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 2 362 649 | 61 801 | -74 769 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 509 758 | 400 102 | -1 798 873 |
Gain Loss In Cash Flows From Change In Inventories | | | | 78 884 | -65 457 | -883 031 |
Gain Loss On Disposals Property Plant Equipment | | | | 2 835 | | |
Government Grant Income | | | | 40 847 | | |
Gross Profit Loss | | | | 3 581 028 | 4 471 626 | 4 145 459 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 161 726 | 564 315 | 298 097 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 904 805 | 1 242 585 | -1 885 305 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -45 779 | |
Increase Decrease In Existing Provisions | | -3 225 | | | | |
Increase Decrease In Net Debt From Cash Flows | | | | | -1 228 732 | 1 873 662 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 31 394 | 29 258 | 29 539 | 43 150 | 52 972 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 251 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 319 | 669 | 931 |
Interest Income On Cash Cash Equivalents | | | | 163 | 64 | 1 181 |
Interest Paid Classified As Operating Activities | | | | 1 319 | 920 | 931 |
Interest Payable Similar Charges Finance Costs | | | | 1 319 | 920 | 931 |
Interest Received Classified As Operating Activities | | | | 163 | 64 | 1 181 |
Investments | 27 278 | 27 278 | 27 278 | 27 277 | -27 277 | -27 277 |
Investments Fixed Assets | 27 278 | 27 278 | 27 278 | 27 277 | | |
Investments In Group Undertakings | 1 | 1 | 1 | | | |
Net Cash Flows From Used In Financing Activities | | | | -342 557 | -751 788 | -290 874 |
Net Cash Flows From Used In Investing Activities | | | | -785 926 | -133 894 | -56 885 |
Net Cash Flows From Used In Operating Activities | | | | 3 033 288 | 2 128 267 | -1 537 546 |
Net Cash Generated From Operations | | | | 3 196 170 | 2 693 438 | -1 239 699 |
Net Current Assets Liabilities | 1 133 086 | 1 501 133 | 2 277 676 | 2 600 822 | 4 293 030 | 5 368 434 |
Net Debt Funds | | | | -3 204 544 | -4 433 276 | -2 559 614 |
Net Deferred Tax Liability Asset | 16 763 | 13 538 | 10 229 | -49 851 | -43 640 | 26 562 |
Number Shares Issued Fully Paid | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | | | | 1 876 464 | 1 836 583 | 1 480 825 |
Other Creditors | 170 108 | 901 648 | 650 923 | 1 419 178 | 1 943 738 | 1 281 006 |
Other Interest Receivable Similar Income Finance Income | | | | 163 | 64 | 1 181 |
Other Investments Other Than Loans | 27 277 | 27 277 | 27 277 | 27 277 | -27 277 | -27 277 |
Other Operating Income Format1 | | | | 40 847 | 11 250 | 4 000 |
Other Remaining Operating Income | | | | | 11 250 | 4 000 |
Other Taxation Social Security Payable | 367 825 | 85 860 | 280 299 | 153 664 | 128 876 | 140 032 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -9 143 | 10 209 | 11 587 |
Pension Costs Defined Contribution Plan | | | | 41 432 | 154 052 | 221 278 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 131 840 | 170 028 | 239 261 |
Prepayments Accrued Income | 219 198 | 161 366 | 193 529 | 190 919 | 381 599 | 306 976 |
Proceeds From Borrowings Classified As Financing Activities | | | | -747 | 422 | -56 |
Proceeds From Government Grants Classified As Financing Activities | | | | 40 847 | | |
Proceeds From Sales Property Plant Equipment | | | | 10 000 | | |
Production Average Number Employees | | | | 19 | 23 | 23 |
Profit Loss | | | | 1 513 235 | 1 496 982 | 1 178 962 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 875 308 | 1 835 727 | 1 481 075 |
Property Plant Equipment Gross Cost | 305 398 | 691 774 | 648 701 | 1 423 132 | 566 791 | 477 385 |
Provisions | 16 763 | 13 538 | 10 229 | -37 792 | -18 365 | 26 562 |
Provisions For Liabilities Balance Sheet Subtotal | 16 763 | 13 538 | 10 229 | -37 792 | -18 365 | 26 562 |
Purchase Property Plant Equipment | | | | 795 926 | 133 894 | 56 885 |
Revenue From Construction Contracts | | | | 17 761 251 | 22 771 813 | 16 907 894 |
Social Security Costs | | | | 204 306 | 263 626 | 265 659 |
Staff Costs Employee Benefits Expense | | | | 2 163 689 | 2 714 276 | 2 781 552 |
Tax Expense Credit Applicable Tax Rate | | | | 356 308 | 348 788 | 281 404 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -4 741 | -3 243 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 5 765 | 35 510 | 23 953 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 362 073 | 338 745 | 302 113 |
Total Assets Less Current Liabilities | 1 330 007 | 2 053 036 | 2 757 248 | 3 839 615 | 4 619 985 | 5 553 011 |
Total Current Tax Expense Credit | | | | 410 094 | 319 318 | 257 186 |
Total Operating Lease Payments | | | | 56 684 | 79 146 | 84 576 |
Trade Creditors Trade Payables | 767 522 | 1 416 919 | 772 562 | 2 493 590 | 1 792 133 | 2 368 940 |
Turnover Revenue | | | | 17 761 251 | 22 771 813 | 16 907 894 |
Wages Salaries | | | | 1 827 543 | 2 280 622 | 2 276 632 |
Work In Progress | | | | 243 | 801 159 | 1 684 190 |
Advances Credits Directors | 3 891 | 2 471 | 895 | 148 | 570 | 514 |
Advances Credits Made In Period Directors | 95 020 | 181 420 | 178 576 | 242 547 | 568 336 | |
Advances Credits Repaid In Period Directors | 287 500 | 180 000 | 177 000 | 241 800 | 568 758 | |
Company Contributions To Money Purchase Plans Directors | | | | 90 408 | 15 976 | 17 983 |
Director Remuneration | | | | 180 052 | 556 836 | 369 604 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 270 460 | 572 812 | 387 587 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 2 | 2 |