Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 5 312 212 | 5 560 266 | 5 654 445 |
Current Assets | 10 492 825 | 10 156 267 | 9 772 156 |
Debtors | 3 133 811 | 2 441 626 | 2 153 460 |
Net Assets Liabilities | 5 728 689 | 5 264 124 | 4 419 706 |
Other Debtors | 29 141 | 21 183 | 30 851 |
Property Plant Equipment | 665 613 | 600 721 | 491 039 |
|
Other Financial Data |
Audit Fees Expenses | 8 750 | 9 750 | 12 000 |
Accumulated Amortisation Impairment Intangible Assets | 101 449 | 120 594 | 120 594 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 546 655 | 1 586 440 | 1 673 837 |
Additions Other Than Through Business Combinations Intangible Assets | | 107 525 | 257 332 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 92 983 | 25 235 |
Administrative Expenses | 7 451 483 | 7 762 812 | 7 870 359 |
Amortisation Expense Intangible Assets | 19 370 | 19 145 | |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 126 | 120 | 116 |
Balances With Banks | 1 030 604 | 657 482 | 709 182 |
Cash Cash Equivalents | 5 312 212 | 5 560 266 | 5 654 445 |
Cash On Hand | 283 | 1 013 | 1 317 |
Creditors | 5 382 894 | 5 531 389 | 6 140 346 |
Current Tax For Period | 1 023 000 | 747 000 | 674 000 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 21 000 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 92 000 | -18 000 | -1 000 |
Deferred Tax Liabilities | 66 000 | 68 000 | 68 000 |
Depreciation Amortisation Expense | 157 547 | 149 844 | 117 776 |
Depreciation Expense Property Plant Equipment | 138 177 | 130 699 | 117 776 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -90 914 | -30 379 |
Disposals Property Plant Equipment | | -118 090 | -47 520 |
Dividends Paid | -2 056 562 | -3 778 558 | -3 804 661 |
Dividends Paid Classified As Financing Activities | -2 056 562 | -3 778 558 | -3 804 661 |
Financial Assets | | 2 154 375 | 1 964 251 |
Fixed Assets | 684 758 | 708 246 | 855 896 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | 395 491 | -15 040 | -189 756 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 427 417 | 332 417 | 237 417 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 624 091 | -541 558 | -708 418 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 504 931 | -692 185 | -288 166 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | -58 806 | 66 938 | -10 521 |
Gain Loss On Disposals Property Plant Equipment | -6 434 | 6 006 | 13 841 |
Gain Loss On Financial Assets Liabilities Fair Value Through Profit Or Loss | -395 491 | 15 040 | 189 756 |
Government Grant Income | 56 955 | | |
Gross Amount Due From Customers For Construction Contract Work As Asset | 966 775 | 1 027 208 | 1 147 910 |
Gross Amount Due To Customers For Construction Contract Work As Liability | 3 636 758 | 4 193 346 | 4 675 834 |
Income From Other Fixed Asset Investments | 57 610 | 58 743 | 61 802 |
Income Taxes Paid Refund Classified As Operating Activities | 587 398 | 1 106 047 | 773 066 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 461 589 | 248 054 | 94 179 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -627 | -34 016 | -321 |
Increase Decrease In Existing Provisions | | 3 000 | -1 000 |
Increase From Amortisation Charge For Year Intangible Assets | | 19 145 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 130 699 | 117 776 |
Intangible Assets | 19 145 | 107 525 | 364 857 |
Intangible Assets Gross Cost | 120 594 | 228 119 | 485 451 |
Interest Paid Classified As Financing Activities | -269 | | |
Interest Paid Classified As Operating Activities | 269 | | |
Interest Payable Similar Charges Finance Costs | 269 | | |
Interest Received Classified As Investing Activities | 63 373 | 58 847 | 63 868 |
Interest Received Classified As Operating Activities | 63 373 | 58 847 | 63 868 |
Minimum Operating Lease Payments Recognised As Expense | 88 000 | 88 000 | 88 000 |
Net Cash Flows From Used In Financing Activities | -2 056 831 | -3 778 558 | |
Net Cash Flows From Used In Investing Activities | -320 598 | -164 154 | -197 870 |
Net Cash Flows From Used In Operating Activities | 2 839 018 | 4 190 766 | 4 096 710 |
Net Cash Generated From Operations | 3 426 416 | 5 296 813 | 4 869 776 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 5 555 438 | 4 063 070 | 3 873 192 |
Net Current Assets Liabilities | 5 109 931 | 4 624 878 | 3 631 810 |
Nominal Value Allotted Share Capital | 1 000 | 1 000 | 1 000 |
Number Shares Issued Fully Paid | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 5 332 651 | 3 986 170 | 3 758 736 |
Other Cash Cash Equivalents | 4 281 325 | 4 901 771 | 4 943 946 |
Other Creditors | 397 178 | 360 614 | 454 811 |
Other Interest Receivable Similar Income Finance Income | 5 763 | 104 | 2 066 |
Other Operating Income Format1 | 64 440 | 7 559 | 6 441 |
Other Payables Accrued Expenses | 542 881 | 503 977 | 579 743 |
Par Value Share | | 1 | 1 |
Pension Costs Defined Contribution Plan | 173 614 | 205 140 | 208 331 |
Prepayments | 2 137 895 | 1 393 235 | 974 699 |
Proceeds From Sales Property Plant Equipment | 629 | 33 182 | 30 982 |
Profit Loss | 4 676 873 | 3 313 993 | 2 960 243 |
Profit Loss On Ordinary Activities Before Tax | 5 791 246 | 4 029 977 | 3 632 848 |
Property Plant Equipment Gross Cost | 2 212 268 | 2 187 161 | 2 164 876 |
Provisions | 66 000 | 69 000 | 68 000 |
Provisions For Liabilities Balance Sheet Subtotal | 66 000 | 69 000 | 68 000 |
Purchase Intangible Assets | | -107 525 | -257 332 |
Purchase Property Plant Equipment | -331 492 | -92 983 | -25 235 |
Revenue From Rendering Services | 12 719 694 | 11 741 423 | 11 622 654 |
Social Security Costs | 360 775 | 408 339 | 426 871 |
Staff Costs Employee Benefits Expense | 3 980 828 | 4 277 699 | 4 366 035 |
Taxation Social Security Payable | 130 287 | 125 539 | 151 460 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 2 828 | -20 944 | -8 762 |
Tax Decrease Increase From Effect Tax Incentives | | -6 821 | -16 070 |
Tax Expense Credit Applicable Tax Rate | 1 100 337 | 765 696 | 690 241 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | 2 092 | 1 271 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 649 | -18 697 | 5 573 |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | 3 186 | 2 945 | 673 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 114 373 | 715 984 | 672 605 |
Total Assets Less Current Liabilities | 5 794 689 | 5 333 124 | 4 487 706 |
Total Deferred Tax Expense Credit | 92 000 | 3 000 | -1 000 |
Trade Creditors Trade Payables | 81 847 | 147 033 | 177 079 |
Turnover Revenue | 12 719 694 | 11 741 423 | 11 622 654 |
Wages Salaries | 3 446 439 | 3 664 220 | 3 730 833 |
Company Contributions To Money Purchase Plans Directors | 7 263 | 7 456 | 7 938 |
Director Remuneration | 176 303 | 151 621 | 241 845 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 |