Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 447 524 | 690 621 | 504 598 | 259 426 | 873 990 |
Current Assets | 2 413 385 | 2 497 505 | 3 668 667 | 2 217 377 | 4 029 810 |
Debtors | 1 936 861 | 1 706 357 | 3 080 423 | 1 871 455 | 2 936 504 |
Net Assets Liabilities | 900 723 | 1 009 537 | 1 145 920 | 891 251 | 1 242 777 |
Other Debtors | 188 404 | 138 865 | 206 781 | 1 834 788 | 2 898 671 |
Property Plant Equipment | 641 018 | 718 996 | 579 012 | 470 668 | 524 355 |
Total Inventories | 29 000 | 100 527 | 83 646 | 86 496 | |
|
Other Financial Data |
Audit Fees Expenses | 4 500 | 4 500 | 4 800 | 2 400 | |
Accrued Liabilities Deferred Income | 369 823 | 259 733 | 381 025 | 243 695 | |
Accumulated Depreciation Impairment Property Plant Equipment | 874 119 | 912 150 | 791 666 | 855 392 | 874 598 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 378 552 | 123 321 | 48 979 | |
Administrative Expenses | 1 013 501 | 1 105 817 | 986 262 | 893 139 | |
Amounts Owed By Group Undertakings | | 30 200 | | | |
Amounts Owed To Group Undertakings | | | 100 000 | 295 200 | 775 200 |
Amounts Recoverable On Contracts | 1 713 076 | 1 531 313 | 2 799 158 | 1 604 299 | |
Average Number Employees During Period | 45 | 44 | 36 | 32 | 28 |
Bank Borrowings Overdrafts | 11 882 | 9 348 | | 2 610 | 4 |
Banking Arrangements Classified As Cash Cash Equivalents | -11 882 | -9 348 | | -2 610 | |
Bank Overdrafts | 11 882 | 9 348 | | 2 610 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 16 552 | 216 339 | 125 677 | 48 094 | |
Cash Cash Equivalents Cash Flow Value | 435 642 | 681 273 | 504 598 | 256 816 | |
Comprehensive Income Expense | 545 787 | 108 814 | 196 783 | -224 469 | |
Corporation Tax Payable | 122 760 | 10 722 | 73 083 | | 63 416 |
Corporation Tax Recoverable | | | | 36 667 | 37 833 |
Cost Sales | 8 565 276 | 10 350 824 | 9 093 111 | 8 723 829 | |
Creditors | 31 444 | 66 975 | 24 192 | 18 273 | 65 219 |
Current Tax For Period | 122 760 | 12 418 | 73 083 | -36 667 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 7 008 | 17 668 | -25 611 | -18 972 | |
Depreciation Expense Property Plant Equipment | | 230 762 | 175 695 | 132 561 | |
Depreciation Impairment Expense Property Plant Equipment | 195 967 | 230 762 | 175 695 | 132 561 | |
Dividends Paid | 30 200 | 30 200 | 60 400 | 30 200 | |
Dividends Paid Classified As Financing Activities | -30 200 | -30 200 | -60 400 | -30 200 | |
Dividends Paid On Shares Interim | 30 200 | 30 200 | 60 400 | 30 200 | |
Finance Lease Liabilities Present Value Total | 31 444 | 66 975 | 24 192 | 18 273 | |
Finance Lease Payments Owing Minimum Gross | 66 053 | 190 284 | 95 570 | 24 192 | |
Finished Goods Goods For Resale | 29 000 | 100 527 | 83 646 | 86 496 | |
Further Item Tax Increase Decrease Component Adjusting Items | 37 234 | 43 845 | -4 982 | -18 972 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 864 000 | -56 157 | -931 907 | 1 144 142 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -433 604 | -200 304 | 1 343 866 | -1 245 635 | |
Gain Loss In Cash Flows From Change In Inventories | -16 709 | 71 527 | -16 881 | 2 850 | |
Gain Loss On Disposals Property Plant Equipment | 1 738 | -1 004 | 26 219 | 3 988 | |
Government Grant Income | | | 209 398 | | |
Gross Profit Loss | 1 632 974 | 1 248 684 | 1 023 694 | 616 355 | |
Income From Related Parties | | | | | 8 511 |
Income Taxes Paid Refund Classified As Operating Activities | -161 588 | -124 456 | -10 722 | -73 083 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -30 698 | -245 631 | 176 675 | 247 782 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 1 695 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 230 762 | 175 695 | 132 561 | 132 451 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 5 150 | 5 194 | 7 238 | 3 361 | |
Interest Income On Bank Deposits | 677 | 1 227 | 211 | 37 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 677 | 1 227 | 211 | 37 | |
Interest Paid Classified As Operating Activities | | | -7 238 | -3 361 | |
Interest Payable Similar Charges Finance Costs | 5 150 | 5 194 | 7 238 | 3 361 | |
Interest Received Classified As Investing Activities | -677 | -1 227 | -211 | -37 | |
Key Management Personnel Compensation Total | 260 690 | 278 022 | | | |
Net Cash Flows From Used In Financing Activities | 78 233 | 177 869 | | | |
Net Cash Flows From Used In Investing Activities | 184 901 | 36 617 | | | |
Net Cash Flows From Used In Operating Activities | -293 832 | -460 117 | 12 280 | | |
Net Cash Generated From Operations | -460 570 | -589 767 | -5 680 | 49 568 | |
Net Current Assets Liabilities | 386 638 | 440 473 | 678 646 | 507 430 | 886 481 |
Net Finance Income Costs | 677 | 1 227 | 211 | 37 | |
Net Interest Paid Received Classified As Operating Activities | -5 150 | -5 194 | -7 238 | | |
Operating Profit Loss | 680 028 | 142 867 | 251 282 | -276 784 | |
Other Creditors | 715 191 | 482 810 | 351 723 | 18 273 | 65 219 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 192 731 | 296 179 | 68 835 | 113 245 |
Other Disposals Property Plant Equipment | | 262 543 | 383 789 | 93 597 | 133 078 |
Other Interest Receivable Similar Income Finance Income | 677 | 1 227 | 211 | 37 | |
Other Operating Income Format1 | 60 555 | | 213 850 | | |
Other Taxation Social Security Payable | 48 034 | 66 217 | 51 423 | 42 997 | 36 068 |
Payments Finance Lease Liabilities Classified As Financing Activities | -48 033 | -147 669 | -94 714 | -71 378 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 66 488 | 79 512 | 98 384 | 67 119 | |
Prepayments Accrued Income | 34 781 | 36 179 | 74 484 | 21 287 | |
Proceeds From Sales Property Plant Equipment | -36 000 | -68 808 | -113 829 | -28 750 | |
Profit Loss | 545 787 | 108 814 | 196 783 | -224 469 | |
Profit Loss On Ordinary Activities Before Tax | 675 555 | 138 900 | 244 255 | -280 108 | |
Property Plant Equipment Gross Cost | 1 515 137 | 1 631 146 | 1 370 678 | 1 326 060 | 1 398 953 |
Provisions For Liabilities Balance Sheet Subtotal | 95 489 | 113 157 | | 68 574 | 102 840 |
Purchase Property Plant Equipment | -221 578 | -106 652 | -123 321 | -48 979 | |
Revenue From Construction Contracts | -10 198 250 | -11 559 508 | -10 116 805 | -9 340 184 | |
Social Security Costs | 177 604 | 195 539 | 155 328 | 149 979 | |
Staff Costs Employee Benefits Expense | 1 673 200 | 1 781 263 | 1 501 379 | 1 344 781 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 95 489 | 113 157 | 87 546 | 68 574 | |
Tax Expense Credit Applicable Tax Rate | 128 355 | 26 391 | 46 408 | -53 221 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -43 693 | -61 579 | -2 578 | -8 238 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 193 | 1 875 | 893 | 362 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 129 768 | 30 086 | 47 472 | -55 639 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 205 971 |
Total Assets Less Current Liabilities | 1 027 656 | 1 189 669 | 1 257 658 | 978 098 | 1 410 836 |
Total Borrowings | 11 882 | 9 348 | | 2 610 | |
Trade Creditors Trade Payables | 724 448 | 1 104 893 | 1 961 389 | 1 033 773 | 1 675 241 |
Trade Debtors Trade Receivables | 600 | | | | |
Turnover Revenue | 10 198 250 | 11 599 508 | 10 116 805 | 9 340 184 | |
Wages Salaries | 1 429 108 | 1 506 212 | 1 247 667 | 1 127 683 | |
Director Remuneration | | 308 022 | 290 869 | 250 756 | |