Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
Net Worth | 196 087 | 321 965 | 490 514 | 606 926 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 160 753 | 1 071 861 | 530 990 |
Current Assets | 992 752 | 1 915 214 | 2 149 743 | 3 051 048 | 8 677 187 | 8 732 781 | 11 507 996 |
Debtors | 957 084 | 1 913 928 | 1 853 466 | 2 636 093 | 7 516 434 | 7 660 920 | 9 979 358 |
Net Assets Liabilities | | | | | 3 025 734 | 4 411 040 | 6 463 205 |
Other Debtors | | | | | 1 493 | 39 920 | 701 387 |
Property Plant Equipment | | | | | 2 302 349 | 2 705 611 | 2 963 884 |
Cash Bank In Hand | 35 668 | 1 286 | 296 277 | 414 955 | | | |
Net Assets Liabilities Including Pension Asset Liability | 196 087 | 321 965 | 490 514 | 606 926 | | | |
Tangible Fixed Assets | 75 017 | 196 661 | 505 454 | 793 250 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | |
Profit Loss Account Reserve | 195 087 | 320 965 | 489 514 | 605 926 | | | |
Shareholder Funds | 196 087 | 321 965 | 490 514 | 606 926 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 10 750 | 12 500 | 19 000 |
Accrued Liabilities Deferred Income | | | | | 1 219 666 | 506 115 | 339 777 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 723 561 | 1 001 380 | 1 448 624 |
Additions From Acquisitions Investment Property Fair Value Model | | | | | | 543 922 | 913 555 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 968 957 | 1 008 173 |
Administrative Expenses | | | | | 2 869 230 | 3 563 554 | 3 885 520 |
Amounts Owed By Group Undertakings | | | | | 298 127 | 10 019 | 636 901 |
Amounts Owed To Group Undertakings | | | | | 476 561 | 195 589 | 117 969 |
Amounts Recoverable On Contracts | | | | | 5 979 685 | 6 304 483 | 6 926 290 |
Average Number Employees During Period | | | | | 152 | 165 | 149 |
Bank Borrowings | | | | | 50 000 | 42 094 | 203 061 |
Bank Borrowings Overdrafts | | | | | 41 667 | 31 446 | 145 237 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 1 665 316 | 1 688 691 | 1 639 593 |
Cash Cash Equivalents | | | | | | 1 071 861 | 530 990 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 160 753 | 1 071 861 | 530 990 |
Corporation Tax Payable | | | | | 97 183 | 419 833 | 809 536 |
Cost Sales | | | | | 20 157 463 | 26 037 861 | 25 320 056 |
Creditors | | | | | 872 086 | 655 500 | 823 738 |
Current Tax For Period | | | | | 97 183 | 321 031 | 493 290 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 133 915 | 189 886 | 51 771 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 133 916 | 189 886 | 51 771 |
Deferred Tax Liabilities | | | | | | 575 568 | 627 339 |
Depreciation Amortisation Expense | | | | | | 262 292 | 287 036 |
Depreciation Amortisation Impairment Expense | | | | | | 126 619 | 260 316 |
Depreciation Expense Property Plant Equipment | | | | | 184 236 | 126 619 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 236 076 | 388 911 | 547 352 |
Dividends Paid | | | | | 158 000 | 177 865 | 176 000 |
Dividends Paid Classified As Financing Activities | | | | | -158 000 | -177 865 | -176 000 |
Dividends Paid On Shares Final | | | | | 158 000 | 177 865 | 176 000 |
Finance Lease Liabilities Present Value Total | | | | | 830 419 | 624 054 | 678 501 |
Finance Lease Payments Owing Minimum Gross | | | | | 1 295 453 | 1 284 724 | 493 682 |
Finished Goods Goods For Resale | | | | | | | 997 648 |
Fixed Assets | | | | | 2 346 799 | 4 210 650 | 4 715 230 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -50 000 | 7 906 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 205 104 | 161 465 | 60 868 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -1 819 314 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 2 529 782 | 144 486 | |
Gain Loss On Disposals Property Plant Equipment | | | | | -4 761 | -9 285 | |
Government Grant Income | | | | | 750 621 | 33 844 | |
Gross Profit Loss | | | | | 3 147 310 | 5 496 522 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -81 827 | 1 619 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 88 892 | 540 871 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -61 195 | | -33 586 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 388 911 | 547 352 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 489 | 4 721 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 24 946 | 37 146 | |
Interest Paid Classified As Operating Activities | | | | | | -41 867 | -142 222 |
Interest Payable Similar Charges Finance Costs | | | | | 25 435 | 41 867 | 142 222 |
Investment Property | | | | | 44 450 | 588 372 | 834 679 |
Investment Property Fair Value Model | | | | | 44 450 | 588 372 | 834 679 |
Investments | | | | | | 916 667 | 916 667 |
Investments Fixed Assets | | | | | | 916 667 | 916 667 |
Investments In Associates | | | | | | 166 667 | 166 667 |
Net Cash Flows From Used In Operating Activities | | | | | -557 717 | 2 369 655 | 1 384 187 |
Net Cash Generated From Operations | | | | | -664 979 | 2 409 903 | 1 526 409 |
Net Current Assets Liabilities | 148 222 | 172 680 | 335 648 | 398 678 | 1 936 703 | 1 431 458 | 3 199 052 |
Net Interest Paid Received Classified As Operating Activities | | | | | -25 435 | -41 867 | |
Operating Profit Loss | | | | | 1 134 610 | 2 115 955 | |
Other Creditors | | | | | 351 902 | 1 217 465 | 1 069 420 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 111 092 | 100 108 |
Other Disposals Property Plant Equipment | | | | | | 287 876 | 302 656 |
Other Investments Other Than Loans | | | | | | 750 000 | 750 000 |
Other Operating Income Format1 | | | | | 856 530 | 182 987 | 192 900 |
Other Remaining Borrowings | | | | | | 500 000 | 500 000 |
Other Taxation Social Security Payable | | | | | 536 152 | 486 656 | 306 679 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 132 730 | 137 288 | 195 193 |
Prepayments Accrued Income | | | | | 93 450 | 80 044 | 201 850 |
Proceeds From Sales Property Plant Equipment | | | | | -36 668 | -167 499 | |
Profit Loss | | | | | 939 271 | 1 563 171 | 2 228 165 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 109 175 | 2 074 088 | 2 739 640 |
Property Plant Equipment Gross Cost | | | | | 3 025 910 | 3 706 991 | 4 412 508 |
Purchase Investment Properties | | | | | -3 950 | -543 922 | |
Social Security Costs | | | | | 525 298 | 615 446 | |
Staff Costs Employee Benefits Expense | | | | | 5 800 408 | 6 710 735 | 6 662 403 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 385 682 | 575 568 | 627 339 |
Tax Expense Credit Applicable Tax Rate | | | | | 210 743 | 394 077 | 520 532 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -117 407 | -88 075 | -40 903 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 3 848 | 15 029 | 13 661 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 169 904 | 510 917 | 511 475 |
Total Assets Less Current Liabilities | 223 239 | 369 341 | 841 102 | 1 191 928 | 4 283 502 | 5 642 108 | 7 914 282 |
Total Borrowings | | | | | 50 000 | 542 094 | 703 061 |
Total Current Tax Expense Credit | | | | | 35 988 | 321 031 | 459 704 |
Trade Creditors Trade Payables | | | | | 3 585 653 | 3 304 347 | 4 614 057 |
Trade Debtors Trade Receivables | | | | | 1 143 679 | 1 226 454 | 1 512 930 |
Transfers To From Inventories Investment Property Fair Value Model | | | | | | | 667 248 |
Turnover Revenue | | | | | 23 304 773 | 31 534 383 | |
Wages Salaries | | | | | 5 142 380 | 5 958 001 | 5 798 180 |
Company Contributions To Defined Benefit Plans Directors | | | | | 32 001 | 30 547 | |
Director Remuneration | | | | | 177 624 | 216 201 | 251 861 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 209 625 | 246 748 | 340 925 |
Creditors Due After One Year | 13 084 | 29 173 | 281 924 | 462 970 | | | |
Creditors Due Within One Year | 844 530 | 1 742 534 | 1 814 095 | 2 652 370 | | | |
Number Shares Allotted | | 1 000 | 1 000 | 500 | | | |
Par Value Share | | 1 | 1 | 1 | | | |
Provisions For Liabilities Charges | 14 068 | 18 203 | 68 664 | 122 032 | | | |
Secured Debts | | | 90 210 | 693 738 | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 500 | | | |
Tangible Fixed Assets Additions | | 163 884 | 387 105 | 423 903 | | | |
Tangible Fixed Assets Cost Or Valuation | 108 915 | 242 581 | 600 223 | 987 302 | | | |
Tangible Fixed Assets Depreciation | 33 898 | 45 920 | 94 769 | 194 052 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 27 350 | 69 204 | 125 289 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 15 328 | 20 355 | 26 006 | | | |
Tangible Fixed Assets Disposals | | 30 218 | 29 463 | 36 824 | | | |
Value Shares Allotted | | 1 000 | | 1 000 | | | |