Profit & Loss |
Date of Accounts |
2011-09-30 | 2012-10-01 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 244 178 | 548 624 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 741 213 | 4 139 252 | 4 237 503 | 5 828 489 |
Current Assets | 1 055 420 | 2 974 560 | 3 201 212 | 2 849 239 | 4 063 916 | 13 515 766 | 23 884 183 | 25 468 721 | 33 113 115 |
Debtors | 1 009 722 | 2 554 942 | 2 983 132 | 2 510 019 | 3 772 655 | 12 224 553 | 18 944 931 | 20 335 768 | 26 113 435 |
Net Assets Liabilities | | | | | | 8 275 168 | 13 679 119 | 16 196 286 | 20 991 709 |
Other Debtors | | | | | | 669 311 | 1 021 060 | 701 286 | 254 934 |
Property Plant Equipment | | | | | | 5 781 928 | 7 115 028 | 9 164 573 | 11 319 108 |
Total Inventories | | | | | | 550 000 | 800 000 | 895 450 | 1 171 191 |
Cash Bank In Hand | | 370 920 | 169 382 | 289 500 | 92 216 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 244 178 | 548 624 | 1 321 533 | 1 499 631 | 1 588 092 | | | | |
Stocks Inventory | 45 698 | 48 698 | 48 698 | 49 720 | 199 045 | | | | |
Tangible Fixed Assets | 427 936 | 1 379 923 | 1 848 568 | 2 010 995 | 2 693 371 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 000 | 1 000 | | | | |
Profit Loss Account Reserve | 241 051 | 545 497 | 1 318 406 | 1 495 505 | 1 583 966 | | | | |
Shareholder Funds | 244 178 | 548 624 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 10 000 | 10 000 | 10 000 | 12 000 |
Accrued Liabilities Deferred Income | | | | | | 9 999 | 219 522 | 169 998 | 124 906 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 1 382 198 | 1 598 438 | 1 696 757 | 1 494 735 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 2 616 290 | 4 039 247 | 5 028 115 |
Administrative Expenses | | | | | | 5 807 667 | 4 686 362 | 6 141 784 | 6 504 567 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | 4 885 843 | 7 516 876 | 9 413 077 | 11 506 306 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 35 | 35 | 53 | 54 |
Bank Borrowings | | | | | | 20 356 | 474 892 | 474 892 | 474 892 |
Carrying Amount Property Plant Equipment With Restricted Title | | | | | | 4 423 162 | 5 377 734 | 7 720 684 | 9 951 491 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 387 839 | 387 839 | 1 078 582 | 1 078 582 |
Corporation Tax Payable | | | | | | 548 658 | 816 168 | 663 529 | |
Cost Sales | | | | | | 32 487 781 | 36 293 944 | 48 646 414 | 51 914 611 |
Creditors | | | | | | 7 394 618 | 11 708 116 | 12 141 226 | 15 368 183 |
Current Tax For Period | | | | | | 245 181 | 653 566 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 99 335 | 45 941 | 554 669 | 422 854 |
Deferred Tax Liabilities | | | | | | 382 645 | 428 586 | 983 255 | 1 406 109 |
Depreciation Expense Property Plant Equipment | | | | | | 88 466 | 85 633 | 68 864 | 1 003 176 |
Dividends Paid | | | | | | | | 1 200 000 | 550 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | 1 200 000 | 550 000 |
Finance Lease Liabilities Present Value Total | | | | | | 1 699 895 | 2 071 893 | 2 871 170 | 3 914 418 |
Fixed Assets | 427 936 | 1 379 923 | | | | 5 879 248 | 7 212 348 | 9 261 893 | 11 416 428 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 106 675 | 124 460 | 146 928 | 170 477 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 31 321 | 2 985 | -26 675 | 208 678 |
Gross Profit Loss | | | | | | 9 620 453 | 10 895 643 | 10 695 388 | 12 294 188 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -455 263 | -386 056 | -245 168 | -663 529 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -303 547 | 3 398 039 | 98 251 | 1 590 986 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 92 529 | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | 99 335 | 45 941 | 554 669 | 422 854 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 681 490 | 901 597 | 1 003 176 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 26 826 | 928 | 51 220 | 86 419 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 106 675 | 124 460 | 146 928 | 170 477 |
Interest Paid Classified As Operating Activities | | | | | | 26 826 | 928 | 51 220 | 86 419 |
Interest Payable Similar Charges Finance Costs | | | | | | 133 501 | 125 388 | 198 148 | 256 896 |
Interest Received Classified As Operating Activities | | | | | | 359 | | 198 | 685 |
Investment Property | | | | | | 97 320 | 97 320 | 97 320 | 97 320 |
Investment Property Fair Value Model | | | | | | 97 320 | 97 320 | 97 320 | 97 320 |
Net Cash Flows From Used In Financing Activities | | | | | | -1 335 406 | -4 235 | -4 458 769 | -4 551 257 |
Net Cash Flows From Used In Investing Activities | | | | | | 3 923 993 | 997 291 | 1 429 366 | 3 736 167 |
Net Cash Flows From Used In Operating Activities | | | | | | -2 892 134 | 2 404 983 | 3 127 654 | 2 406 076 |
Net Cash Generated From Operations | | | | | | -2 303 729 | 2 916 427 | 3 570 772 | 3 325 816 |
Net Current Assets Liabilities | 124 798 | 55 678 | 352 944 | 364 515 | 213 195 | 6 121 148 | 12 176 067 | 13 327 495 | 17 744 932 |
Nominal Value Allotted Share Capital | | | | | | 1 000 | 1 000 | 1 000 | 1 000 |
Number Shares Issued Fully Paid | | | | | | | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | | | | | | 3 818 186 | 6 225 861 | 4 588 990 | 5 815 810 |
Other Creditors | | | | | | 291 885 | 905 416 | 1 002 184 | 1 457 337 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 465 250 | 125 165 | 122 815 |
Other Disposals Property Plant Equipment | | | | | | | 1 066 950 | 203 550 | 193 858 |
Other Interest Receivable Similar Income Finance Income | | | | | | 359 | | 198 | 685 |
Other Operating Income Format1 | | | | | | 5 400 | 16 580 | 35 386 | 26 189 |
Other Taxation Social Security Payable | | | | | | 70 375 | 78 408 | 125 355 | 160 192 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 1 313 439 | 2 338 294 | 3 242 644 | 4 112 327 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 45 747 | 45 508 | 57 681 | 49 111 |
Prepayments Accrued Income | | | | | | 633 456 | 147 581 | 197 080 | 476 235 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | 2 500 000 | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | 929 662 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | 3 237 210 | 604 685 | 1 061 430 | 2 079 082 |
Profit Loss | | | | | | 3 371 849 | 5 403 951 | 3 717 167 | 5 345 423 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 3 716 365 | 6 103 458 | 4 364 365 | 5 768 277 |
Property Plant Equipment Gross Cost | | | | | | 7 164 126 | 8 713 466 | 10 861 330 | 12 813 843 |
Purchase Property Plant Equipment | | | | | | 242 879 | -392 606 | -367 936 | -1 657 085 |
Raw Materials Consumables | | | | | | 550 000 | 800 000 | 895 450 | 1 171 191 |
Repayments Borrowings Classified As Financing Activities | | | | | | 21 967 | 165 941 | 16 125 | -111 070 |
Revenue From Construction Contracts | | | | | | 42 108 233 | 47 189 587 | 59 341 802 | 64 208 799 |
Revenue From Sale Goods | | | | | | 1 | | | |
Social Security Costs | | | | | | 143 275 | 149 985 | 255 816 | 236 071 |
Staff Costs Employee Benefits Expense | | | | | | 2 159 209 | 1 022 037 | 1 885 372 | 2 579 883 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 382 645 | 428 586 | 983 255 | 1 406 109 |
Tax Expense Credit Applicable Tax Rate | | | | | | 706 109 | 1 159 657 | 829 229 | 1 095 973 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -180 246 | -182 534 | -930 757 | -1 094 400 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | -280 682 | -323 557 | 101 528 | -1 573 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 344 516 | 699 507 | 647 198 | 422 854 |
Total Assets Less Current Liabilities | 552 734 | 1 435 601 | 2 201 512 | 2 375 510 | 2 906 566 | 12 000 396 | 19 388 415 | 22 589 388 | 29 161 360 |
Total Current Tax Expense Credit | | | | | | 245 181 | 653 566 | 92 529 | |
Trade Creditors Trade Payables | | | | | | 4 753 450 | 7 141 817 | 6 834 098 | 9 236 438 |
Trade Debtors Trade Receivables | | | | | | 6 035 943 | 10 259 414 | 10 024 325 | 13 875 960 |
Turnover Revenue | | | | | | 42 108 234 | 47 189 587 | 59 341 802 | 64 208 799 |
Wages Salaries | | | | | | 1 970 187 | 826 544 | 1 571 875 | 2 294 701 |
Company Contributions To Money Purchase Plans Directors | | | | | | 20 000 | 20 000 | 20 000 | 20 000 |
Director Remuneration | | | | | | 40 114 | 94 763 | 42 642 | 41 384 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 60 114 | 114 763 | 62 642 | 61 384 |
Dividend Recommended By Directors | | | | | | | | | 550 000 |
Advances Credits Directors | | 190 254 | 85 304 | -476 | 200 000 | | | | |
Advances Credits Made In Period Directors | | | 85 304 | | 2 116 990 | | | | |
Advances Credits Repaid In Period Directors | | | 190 254 | 85 304 | 1 916 514 | | | | |
Bank Borrowings Overdrafts Secured | | 322 230 | 305 317 | 277 036 | 257 616 | | | | |
Capital Employed | | 548 624 | 1 321 533 | 1 499 631 | 1 588 092 | | | | |
Creditors Due After One Year | 273 159 | 848 915 | 832 889 | 780 212 | 1 213 038 | | | | |
Creditors Due Within One Year | 930 622 | 2 918 882 | 2 848 268 | 2 484 724 | 3 850 721 | | | | |
Number Shares Allotted | | 1 | 1 | 1 000 | 1 000 | | | | |
Provisions For Liabilities Charges | 35 397 | 38 062 | 47 090 | 95 667 | 105 436 | | | | |
Revaluation Reserve | 3 126 | 3 126 | 3 126 | 3 126 | 3 126 | | | | |
Secured Debts | 134 417 | 322 230 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 000 | 1 000 | | | | |
Tangible Fixed Assets Additions | | 1 195 170 | 785 105 | 509 016 | 1 218 993 | | | | |
Tangible Fixed Assets Cost Or Valuation | 547 162 | 1 737 332 | 2 484 574 | 2 952 702 | 3 942 297 | | | | |
Tangible Fixed Assets Depreciation | 119 226 | 357 409 | 636 006 | 941 707 | 1 248 926 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 241 468 | 293 802 | 337 738 | 393 122 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 285 | 15 205 | 32 037 | 85 903 | | | | |
Tangible Fixed Assets Disposals | | 5 000 | 37 863 | 40 888 | 229 398 | | | | |
Amount Specific Advance Or Credit Directors | 43 016 | 190 254 | | -476 | 200 000 | | | | |