Profit & Loss |
Date of Accounts |
2016-02-29 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 374 429 | 4 220 996 | 3 819 663 | 4 778 442 | 3 770 239 | 10 992 818 | 6 110 088 | 7 393 133 |
Current Assets | 4 753 651 | 9 437 033 | 8 417 154 | 12 691 502 | 17 416 183 | 15 790 398 | 12 697 664 | 16 406 179 |
Debtors | 4 379 222 | 5 216 037 | 4 597 491 | 7 913 060 | 13 645 944 | 4 797 580 | 6 587 576 | 9 013 046 |
Net Assets Liabilities | 1 908 081 | 3 077 137 | 3 781 459 | 4 576 843 | 5 358 832 | 5 911 492 | 7 706 049 | 10 677 478 |
Other Debtors | 631 451 | 392 787 | 1 096 539 | 3 166 180 | 5 024 119 | 763 421 | 592 557 | 698 996 |
Property Plant Equipment | 599 068 | 592 290 | 554 665 | 604 099 | 413 112 | 337 997 | 419 693 | 463 251 |
|
Other Financial Data |
Audit Fees Expenses | 13 000 | 18 000 | 28 000 | 30 000 | 30 000 | 20 000 | 19 000 | 20 000 |
Accrued Liabilities Deferred Income | 173 236 | 2 495 068 | 2 565 935 | 5 517 647 | 2 271 327 | 4 847 406 | 2 096 822 | 1 549 235 |
Accumulated Depreciation Impairment Property Plant Equipment | 138 805 | 208 996 | 274 193 | 348 118 | 411 449 | 450 152 | 495 849 | 522 055 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 81 359 | 92 440 | 203 104 | 165 558 | 8 500 | 186 280 | 196 727 |
Administrative Expenses | 1 394 548 | 2 513 043 | 2 369 773 | 2 690 148 | 2 899 514 | 3 090 239 | 2 605 824 | 3 524 183 |
Amounts Recoverable On Contracts | 3 229 436 | 4 783 021 | 2 850 792 | 2 728 091 | 1 986 678 | 3 174 463 | 3 751 994 | 5 831 449 |
Average Number Employees During Period | 27 | 35 | 37 | 36 | 40 | 42 | 47 | 49 |
Bank Borrowings | 233 904 | 224 006 | 213 717 | 203 555 | | | | |
Bank Borrowings Overdrafts | 224 207 | 213 939 | 203 650 | 193 353 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 260 000 | 101 111 | 50 556 | 3 533 | | | | |
Cash Cash Equivalents Cash Flow Value | | 4 220 996 | 3 819 663 | 4 778 442 | 3 770 239 | 10 992 818 | 6 110 088 | 7 393 133 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | 2 806 766 | | |
Cash Receipts From Sales Interests In Associates | | | | | | | | 2 350 |
Comprehensive Income Expense | 452 977 | 1 873 223 | 704 322 | 1 128 717 | 1 115 322 | 552 660 | 1 794 557 | 2 971 429 |
Corporation Tax Payable | 111 714 | 474 381 | 181 944 | 281 806 | 258 688 | 799 380 | 107 767 | 683 771 |
Corporation Tax Recoverable | | | | | | | 918 707 | 237 383 |
Cost Sales | 11 901 284 | 25 857 962 | 13 129 046 | 22 122 325 | 19 635 577 | 24 663 613 | 17 430 580 | 25 982 761 |
Creditors | -765 018 | -765 289 | 209 583 | 193 353 | 12 418 487 | 10 179 458 | 5 354 354 | 6 118 081 |
Current Tax For Period | 111 714 | 365 718 | 181 944 | 281 806 | 79 557 | 428 181 | -229 691 | 655 747 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 16 090 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 26 646 | -14 602 | -9 124 | 4 043 | 31 649 | -14 531 | 19 509 | 19 267 |
Depreciation Expense Property Plant Equipment | 58 882 | 41 898 | 41 286 | 47 023 | 79 482 | 83 615 | 75 563 | |
Depreciation Impairment Expense Property Plant Equipment | | | 91 842 | 112 259 | 79 482 | 83 615 | 75 563 | 96 939 |
Dividends Paid | 36 439 | 704 167 | | 333 333 | 333 333 | | | |
Dividends Paid Classified As Financing Activities | -36 439 | -704 167 | | -333 333 | -333 333 | | | |
Dividends Paid On Shares Interim | | | | 333 333 | 333 333 | | | |
Double Taxation Relief | | | -3 995 | | | | 107 767 | 24 782 |
Finance Lease Liabilities Present Value Total | | 46 875 | 5 933 | 7 505 | | | | |
Finance Lease Payments Owing Minimum Gross | | 92 199 | 51 257 | 7 505 | | | | |
Fixed Assets | | | | | | | 419 693 | 465 601 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 9 334 | 9 898 | 10 289 | 10 162 | 203 555 | | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -16 090 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -200 | -7 323 | 179 | -12 701 | 31 649 | -3 117 | 13 712 | 1 415 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 214 208 | 251 389 | 205 200 | 176 060 | 35 345 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -4 921 | 358 660 | -267 215 | 7 320 | 245 230 | 10 931 | -56 129 | 591 566 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 815 677 | -3 494 497 | -3 954 234 | 2 779 721 | 4 133 491 | -187 723 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -618 546 | 3 315 569 | 5 732 884 | -8 848 365 | 871 289 | 3 106 794 |
Gain Loss On Disposals Property Plant Equipment | | -2 351 | -23 474 | -22 104 | -19 448 | | -7 021 | |
Gross Profit Loss | 1 990 184 | 4 858 392 | 3 258 519 | 4 092 989 | 4 312 394 | 7 233 881 | 3 584 591 | |
Impairment Loss Reversal On Investments | | | | | | 2 806 766 | | |
Income From Related Parties | | | | | | 104 895 | 57 273 | 192 979 |
Income Taxes Paid Refund Classified As Operating Activities | -147 630 | -111 715 | -474 380 | -181 944 | -281 806 | -258 688 | -799 381 | 581 249 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 48 561 | -3 846 567 | 401 333 | -958 779 | 1 008 203 | | 4 882 730 | -1 283 045 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -4 921 | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -689 015 | -4 450 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 80 787 | 91 841 | 112 259 | 79 482 | 83 615 | 75 563 | 96 939 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 9 247 | 8 477 | 8 084 | 8 151 | 11 483 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 3 969 | 4 382 | 1 573 | 109 | | | |
Interest Income On Bank Deposits | 113 | 100 | 862 | 5 359 | 4 371 | 633 | 327 | 9 357 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 113 | 100 | 862 | 5 359 | 4 371 | 633 | 327 | 9 357 |
Interest Payable Similar Charges Finance Costs | 9 247 | 12 446 | 12 466 | 9 724 | 11 592 | | | |
Interest Received Classified As Investing Activities | -123 | -100 | -862 | -5 359 | -4 371 | -633 | -327 | -10 881 |
Investments Fixed Assets | | | | | | | | 2 350 |
Investments In Associates | | | | | | | | 2 350 |
Key Management Personnel Compensation Total | | | 572 161 | 575 552 | 942 231 | 487 801 | | |
Net Cash Flows From Used In Financing Activities | -535 622 | 735 903 | 644 589 | 387 247 | 544 393 | | | |
Net Cash Flows From Used In Investing Activities | 203 221 | -49 741 | 76 829 | 178 438 | -96 428 | | | |
Net Cash Flows From Used In Operating Activities | 380 962 | -4 532 729 | -320 085 | -1 524 464 | 560 238 | -10 037 212 | 4 718 777 | |
Net Cash Generated From Operations | | -4 656 890 | -806 931 | -1 716 132 | 266 840 | | 3 919 396 | -862 434 |
Net Current Assets Liabilities | 2 170 715 | 3 380 516 | 3 468 751 | 4 186 424 | 4 997 696 | 5 610 940 | 7 343 310 | 10 288 098 |
Net Finance Income Costs | 123 | 100 | 862 | 5 359 | 4 371 | 633 | 327 | 10 881 |
Net Interest Paid Received Classified As Operating Activities | -9 247 | -12 446 | -12 466 | -9 724 | -11 592 | | | |
Number Shares Issued Fully Paid | | 10 | 10 | | | | | |
Operating Profit Loss | 595 636 | 2 345 348 | 888 746 | 1 402 841 | 1 412 880 | 4 143 642 | 1 002 800 | |
Other Creditors | 181 008 | 274 076 | 230 803 | 69 286 | 702 780 | 18 666 | 119 413 | 919 711 |
Other Current Tax Expense | -4 825 | | | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 596 | 26 644 | 38 334 | 16 151 | 44 912 | 29 866 | 70 733 |
Other Disposals Property Plant Equipment | | 17 947 | 64 868 | 79 745 | 293 214 | 44 912 | 58 887 | 126 963 |
Other Interest Income | | | | | | | | 1 524 |
Other Interest Receivable Similar Income Finance Income | 123 | 100 | 862 | 5 359 | 4 371 | 633 | 327 | 10 881 |
Other Operating Income Format1 | | | | | | | 24 033 | 21 485 |
Other Remaining Borrowings | 581 395 | 593 358 | | | | | | |
Other Taxation Social Security Payable | 253 711 | 544 834 | 288 205 | 322 851 | 286 381 | 188 523 | 169 810 | 304 637 |
Par Value Share | | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -33 801 | -40 942 | -43 752 | -7 505 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 1 314 | 10 173 | 19 676 | 28 756 | 41 951 | 45 832 | 43 020 |
Percentage Class Share Held In Associate | | | | | | | | 50 |
Prepayments Accrued Income | 2 779 | 2 779 | 7 763 | 7 763 | 9 000 | 9 000 | 9 000 | 5 811 |
Proceeds From Borrowings Classified As Financing Activities | -581 395 | | | | | | | |
Proceeds From Sales Property Plant Equipment | | -5 000 | | -19 307 | -257 615 | | -22 000 | -27 558 |
Profit Loss | 452 977 | 1 873 223 | 704 322 | 1 128 717 | 1 115 322 | 552 660 | 1 794 557 | 2 971 429 |
Profit Loss On Ordinary Activities Before Tax | 586 512 | 2 333 002 | 877 142 | 1 398 476 | 1 405 659 | 1 337 509 | 1 003 127 | 3 666 775 |
Property Plant Equipment Gross Cost | 737 874 | 801 286 | 828 858 | 952 217 | 824 561 | 788 149 | 915 542 | 985 306 |
Provisions For Liabilities Balance Sheet Subtotal | 56 100 | 41 497 | 32 374 | 20 327 | 51 976 | | | |
Purchase Property Plant Equipment | -203 344 | 44 641 | -92 440 | -203 104 | -165 558 | -8 500 | -186 280 | -196 727 |
Repayments Borrowings Classified As Financing Activities | | 11 963 | -593 358 | | | | | |
Social Security Costs | 128 703 | 292 800 | 210 676 | 271 207 | 305 893 | 239 215 | 234 225 | |
Staff Costs Employee Benefits Expense | 1 285 510 | 2 713 704 | 2 098 932 | 2 205 346 | 2 745 026 | 2 306 140 | 2 313 638 | 3 363 098 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 56 100 | 41 497 | 32 374 | 20 327 | 51 976 | 37 445 | 56 954 | 76 221 |
Tax Expense Credit Applicable Tax Rate | | | | | 267 075 | 254 127 | 190 594 | 696 687 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | -229 691 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 793 | | | | 13 669 | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 472 | | 793 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 20 786 | 502 | 1 196 | 660 | 513 | 533 839 | 17 068 | 26 476 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -8 900 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 133 535 | 459 779 | 172 820 | 269 759 | 290 337 | 784 849 | -791 430 | 695 346 |
Total Assets Less Current Liabilities | 2 769 783 | 3 972 806 | 4 023 416 | 4 790 523 | 5 410 808 | 5 948 937 | 7 763 003 | 10 753 699 |
Total Borrowings | 805 602 | 807 297 | 203 650 | 193 353 | | | | |
Total Current Tax Expense Credit | 106 889 | 474 381 | 181 944 | 281 806 | 258 688 | 799 380 | -810 939 | 676 079 |
Total Deferred Tax Expense Credit | | | -9 124 | -12 047 | 31 649 | | | |
Total Operating Lease Payments | 38 743 | 18 282 | 60 367 | 131 486 | 117 117 | 575 564 | 192 186 | |
Trade Creditors Trade Payables | 1 853 570 | 2 212 767 | 1 626 125 | 2 295 781 | 8 899 311 | 4 325 483 | 2 860 542 | 2 660 727 |
Trade Debtors Trade Receivables | 515 556 | 37 450 | 642 397 | 2 011 026 | 6 626 147 | 850 696 | 1 315 318 | 2 239 407 |
Turnover Revenue | 13 891 468 | 30 716 353 | 16 387 565 | 26 215 314 | 23 947 971 | 31 897 494 | 21 015 171 | |
Wages Salaries | 1 156 807 | 2 419 590 | 1 878 083 | 1 914 463 | 2 416 228 | 2 024 974 | 2 033 581 | 2 949 147 |
Company Contributions To Defined Benefit Plans Directors | | | 1 164 | 2 309 | 3 794 | 3 940 | 3 959 | |
Director Remuneration | | | | | 938 437 | 487 801 | 269 056 | 941 505 |
Director Remuneration Benefits Including Payments To Third Parties | | | 577 663 | 575 552 | 948 082 | 491 741 | 273 015 | 945 468 |