Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 447 459 | 42 017 | 54 747 |
Current Assets | | 3 790 917 | 3 803 647 |
Debtors | | 3 748 900 | 3 748 900 |
Net Assets Liabilities | | 6 740 629 | 6 736 749 |
Other Debtors | | 92 181 | 140 661 |
Total Inventories | | 7 220 | 7 220 |
|
Other Financial Data |
Audit Fees Expenses | | 13 630 | 17 501 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 091 212 | 1 135 118 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 12 809 |
Administration Support Average Number Employees | | 6 | 5 |
Administrative Expenses | | 1 291 529 | 1 469 728 |
Amounts Owed To Related Parties | | 368 620 | 585 220 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 93 | 86 |
Comprehensive Income Expense | | -3 849 | -3 880 |
Cost Sales | | 3 911 214 | 4 588 328 |
Creditors | | 14 078 000 | 13 978 000 |
Current Tax For Period | | 68 625 | 33 407 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | -2 | -13 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 334 322 | -25 511 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 354 951 | -37 208 |
Deferred Tax Liabilities | | -2 407 | -1 172 |
Depreciation Amortisation Expense | | 274 260 | 254 901 |
Depreciation Expense Property Plant Equipment | | 274 260 | 254 901 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -9 | -9 |
Further Item Debtors Component Total Debtors | | | 7 967 |
Further Item Proceeds From Issuing Shares Other Equity Instruments Component Corresponding Total | | | -100 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 13 076 | 37 600 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -35 502 | -68 149 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -10 527 | 344 309 |
Gain Loss In Cash Flows From Change In Inventories | | -1 010 | |
Government Grant Income | | 110 389 | |
Gross Amount Due To Customers For Construction Contract Work As Liability | | 331 121 | 333 654 |
Gross Profit Loss | | 1 586 943 | 1 495 244 |
Income Taxes Paid Refund Classified As Operating Activities | | 142 869 | 110 872 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 263 768 | -364 945 |
Increase Decrease In Existing Provisions | | | -37 208 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 43 906 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 1 994 | |
Interest Expense On Preference Shares Classified As Debt | | 9 | 9 |
Interest Income On Bank Deposits | | 4 631 | 792 |
Interest Paid Classified As Financing Activities | | -1 994 | |
Interest Paid Classified As Operating Activities | | 2 003 | 9 |
Interest Payable Similar Charges Finance Costs | | 2 003 | 9 |
Interest Received Classified As Investing Activities | | 4 631 | 792 |
Interest Received Classified As Operating Activities | | 4 631 | 792 |
Investments Fixed Assets | | 18 000 000 | 18 000 000 |
Investments In Subsidiaries | | 18 000 000 | 18 000 000 |
Key Management Personnel Compensation Short-term Employee Benefits | | 229 821 | 263 885 |
Loans Owed By Related Parties | 15 | 13 | |
Minimum Operating Lease Payments Recognised As Expense | | 103 411 | 113 299 |
Net Cash Flows From Used In Financing Activities | | -2 003 | -100 009 |
Net Cash Flows From Used In Investing Activities | | -247 458 | -22 023 |
Net Cash Flows From Used In Operating Activities | | 513 229 | -242 913 |
Net Cash Generated From Operations | | 656 098 | -132 041 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 680 063 | 280 417 |
Net Current Assets Liabilities | | 2 818 629 | 2 714 749 |
Number Shares Issued Fully Paid | | 100 | 100 |
Operating Profit Loss | | 405 803 | 25 516 |
Other Creditors | | 100 068 | 78 |
Other Interest Receivable Similar Income Finance Income | | 4 631 | 792 |
Other Inventories | | 7 220 | 7 220 |
Other Operating Income Format1 | | 110 389 | |
Other Payables Accrued Expenses | | 3 600 | 3 600 |
Other Revenue | | 15 744 | 33 393 |
Ownership Interest In Subsidiary Percent | | 100 | 100 |
Par Value Share | | | 1 |
Payments To Related Parties | | 7 200 | 7 800 |
Pension Costs Defined Contribution Plan | | 42 143 | 45 240 |
Prepayments | | 75 024 | 71 825 |
Production Average Number Employees | | 87 | 81 |
Profit Loss | | -3 849 | -3 880 |
Profit Loss Attributable To Owners Parent | | -15 145 | 30 100 |
Profit Loss On Ordinary Activities Before Tax | | 408 431 | 26 299 |
Property Plant Equipment Gross Cost | | 1 371 109 | 1 383 918 |
Provisions | | 1 427 620 | 1 390 412 |
Provisions For Liabilities Balance Sheet Subtotal | | 1 427 620 | 1 390 412 |
Purchase Property Plant Equipment | | -252 089 | -22 815 |
Redeemable Preference Shares Liability | | 14 078 000 | 13 978 000 |
Redemption Value Redeemable Preference Shares | | | 1 |
Revenue From Rendering Services | | 5 482 413 | 6 050 179 |
Social Security Costs | | 209 247 | 256 265 |
Staff Costs Employee Benefits Expense | | 2 395 779 | 2 754 690 |
Taxation Social Security Payable | | 47 847 | 78 859 |
Tax Decrease From Utilisation Tax Losses | | -3 454 | -3 432 |
Tax Decrease Increase From Effect Tax Incentives | | -10 178 | -2 191 |
Tax Expense Credit Applicable Tax Rate | | 77 602 | 4 997 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 25 284 | 22 336 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 423 576 | -3 801 |
Total Assets Less Current Liabilities | | 20 818 629 | 20 714 749 |
Total Borrowings | | 14 078 000 | 13 978 000 |
Total Operating Lease Payments | | 13 722 | 10 470 |
Trade Creditors Trade Payables | | 467 749 | 295 983 |
Trade Debtors Trade Receivables | | 110 992 | 216 020 |
Turnover Revenue | | 5 498 157 | 6 083 572 |
Unpaid Contributions To Pension Schemes | | 15 005 | 17 721 |
Wages Salaries | | 2 144 389 | 2 453 185 |
Amount Specific Advance Or Credit Directors | -200 030 | -100 034 | -36 |
Amount Specific Advance Or Credit Made In Period Directors | | 100 000 | 100 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | -4 | -4 |
Director Remuneration | | 142 625 | 143 885 |