Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 136 | 1 078 | 58 312 | 35 933 | 6 078 |
Current Assets | 4 149 526 | 4 788 705 | 5 978 399 | 3 662 082 | 5 632 511 |
Debtors | 4 148 390 | 4 787 627 | 5 920 087 | 3 626 149 | 5 626 433 |
Net Assets Liabilities | 1 139 917 | 922 441 | 607 186 | 710 612 | 584 394 |
Other Debtors | 78 750 | 89 883 | 79 500 | 582 846 | 706 189 |
Property Plant Equipment | 405 433 | 538 369 | 489 741 | 448 755 | 480 478 |
|
Other Financial Data |
Audit Fees Expenses | 10 200 | 10 000 | 10 000 | 10 000 | 10 000 |
Accrued Liabilities Deferred Income | 451 643 | 594 042 | 2 069 729 | 413 977 | 921 318 |
Accumulated Depreciation Impairment Property Plant Equipment | 514 763 | 600 653 | 682 161 | 749 811 | 814 620 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 26 664 | 96 532 |
Administrative Expenses | 5 243 105 | 6 332 199 | 7 228 147 | 7 700 400 | 6 134 238 |
Amounts Owed By Group Undertakings | 444 067 | 1 594 985 | 698 617 | | 1 232 896 |
Amounts Owed To Group Undertakings | | | | 658 275 | |
Amounts Recoverable On Contracts | 2 268 841 | 2 339 587 | 3 463 728 | 1 950 907 | 1 896 711 |
Average Number Employees During Period | | | 93 | 91 | 86 |
Bank Borrowings | | | | | 3 000 000 |
Bank Borrowings Overdrafts | 591 911 | 2 257 042 | 1 300 468 | 1 033 111 | 2 889 233 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -1 300 468 | -1 033 111 | -571 704 |
Bank Overdrafts | 591 911 | 2 257 042 | 1 300 468 | 1 033 111 | 571 704 |
Cash Cash Equivalents Cash Flow Value | | -2 255 964 | -1 242 156 | -997 178 | -565 626 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 303 107 |
Cash Receipts From Sales Interests In Associates | | | | 53 931 | |
Corporation Tax Payable | 73 136 | 185 207 | | | 50 492 |
Corporation Tax Recoverable | | | 96 223 | 101 288 | |
Cost Sales | 13 015 504 | 14 376 338 | 19 075 338 | 19 079 726 | 11 689 502 |
Creditors | 2 902 405 | 3 863 227 | 5 821 365 | 3 362 125 | 2 934 879 |
Current Tax For Period | 73 136 | 326 964 | 166 629 | 129 591 | 54 490 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -6 708 | -1 489 | 22 016 |
Depreciation Expense Property Plant Equipment | 31 659 | 85 890 | 81 508 | 67 650 | 64 809 |
Depreciation Impairment Expense Property Plant Equipment | | | 81 508 | 67 650 | 64 809 |
Dividends Paid | 400 000 | 660 000 | 540 000 | 180 000 | 300 000 |
Dividends Paid Classified As Financing Activities | | -660 000 | -540 000 | -180 000 | -300 000 |
Dividends Paid On Shares Interim | 400 000 | 660 000 | 540 000 | 180 000 | 300 000 |
Finance Lease Liabilities Present Value Total | | | | | 45 646 |
Finance Lease Payments Owing Minimum Gross | | | | | 56 959 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -3 000 000 |
Further Item Interest Expense Component Total Interest Expense | | 87 500 | 22 450 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -200 | 153 624 | 53 931 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 17 100 | -1 489 | 22 016 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 466 027 | 341 754 | 82 849 | | 65 100 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -816 380 | 2 870 727 | 2 191 883 | 539 690 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -762 482 | -1 009 381 | -2 352 934 | 1 798 465 |
Government Grant Income | | | | | 506 450 |
Gross Profit Loss | 1 803 910 | 2 962 935 | 711 741 | 4 344 033 | 1 530 523 |
Income Taxes Paid Refund Classified As Operating Activities | | -210 635 | -713 976 | -134 656 | 97 290 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 665 189 | 1 013 808 | -244 978 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 85 890 | 81 508 | 67 650 | 64 809 |
Interest Payable Similar Charges Finance Costs | 56 734 | 91 235 | 22 450 | | |
Net Cash Flows From Used In Financing Activities | | 536 755 | 566 856 | 180 000 | |
Net Cash Flows From Used In Investing Activities | | 218 626 | 32 880 | 80 595 | |
Net Cash Flows From Used In Operating Activities | | 909 808 | -1 613 544 | -505 573 | 1 925 768 |
Net Cash Generated From Operations | | 607 938 | -2 349 970 | -640 229 | 2 023 058 |
Net Current Assets Liabilities | 1 247 121 | 925 478 | 157 034 | 299 957 | 3 098 911 |
Net Interest Paid Received Classified As Operating Activities | | | -22 450 | | |
Operating Profit Loss | 325 100 | 885 034 | 407 116 | 411 528 | |
Other Creditors | | | 328 621 | 95 914 | |
Other Operating Income Format1 | 4 245 283 | 4 861 506 | 7 682 938 | 3 767 895 | 4 854 003 |
Other Taxation Social Security Payable | 238 340 | 219 348 | 291 502 | 345 231 | 199 146 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 56 959 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 22 000 | 12 000 | 48 088 | 68 756 | 52 887 |
Prepayments Accrued Income | 37 478 | 37 882 | 36 903 | 8 578 | 513 578 |
Profit Loss | 188 220 | 442 524 | 224 745 | 283 426 | 173 782 |
Profit Loss On Ordinary Activities Before Tax | 268 366 | 793 799 | 384 666 | 411 528 | 250 288 |
Property Plant Equipment Gross Cost | 920 196 | 1 139 022 | 1 171 902 | 1 198 566 | 1 295 098 |
Provisions For Liabilities Balance Sheet Subtotal | 512 837 | 541 406 | 39 589 | 38 100 | |
Purchase Property Plant Equipment | | -218 826 | -32 880 | -26 664 | -96 532 |
Repayments Borrowings Classified As Financing Activities | | | 1 594 986 | | |
Staff Costs Employee Benefits Expense | 4 298 477 | 5 300 793 | 6 063 778 | 5 842 293 | 4 782 117 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 39 589 | 38 100 | 60 116 |
Tax Expense Credit Applicable Tax Rate | 53 673 | 150 822 | 73 087 | 78 190 | 47 555 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -1 956 | -3 259 | -139 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -9 638 | -11 907 | 8 686 | 7 335 | -6 399 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 29 101 | 46 292 | 69 712 | 47 325 | 13 473 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 80 146 | 351 275 | 159 921 | 128 102 | 76 506 |
Total Assets Less Current Liabilities | 1 652 754 | 1 463 847 | 646 775 | 748 712 | 3 579 389 |
Total Borrowings | | | 1 300 468 | 1 033 111 | 3 571 704 |
Trade Creditors Trade Payables | 1 547 375 | 601 975 | 1 831 045 | 815 617 | 668 860 |
Trade Debtors Trade Receivables | 1 055 236 | 598 522 | 1 171 850 | 982 530 | 1 277 059 |
Turnover Revenue | 14 819 414 | 17 339 273 | 19 787 079 | 23 423 759 | 13 220 025 |
Wages Salaries | 4 276 477 | 5 288 793 | 6 015 690 | 5 773 537 | 4 729 230 |
Company Contributions To Defined Benefit Plans Directors | | | 48 088 | 68 756 | 52 887 |
Director Remuneration | 439 814 | 456 069 | 487 963 | 477 080 | 321 620 |
Director Remuneration Benefits Including Payments To Third Parties | | | 536 051 | 545 836 | 374 507 |
Company Contributions To Money Purchase Plans Directors | 22 000 | 12 000 | 48 088 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 5 | | |
Applicable Tax Rate | 20 | 19 | 19 | | |
Comprehensive Income Expense | 188 220 | 442 524 | 224 745 | | |
Depreciation Amortisation Expense | | 85 890 | 81 508 | | |
Distribution Costs | 480 988 | 607 208 | 759 416 | | |
Fixed Assets | 405 633 | 538 369 | | | |
Interest Expense On Bank Overdrafts | | 3 735 | | | |
Interest Expense On Loan Capital | 56 734 | | | | |
Interest Paid Classified As Operating Activities | | -3 735 | | | |
Investments Fixed Assets | 200 | | | | |
Investments In Group Undertakings | 200 | -200 | | | |
Net Assets Liabilities Subsidiaries | -10 616 | -6 553 | | | |
Number Shares Issued Fully Paid | | 100 | 100 | | |
Other Deferred Tax Expense Credit | 7 010 | 24 311 | -6 708 | | |
Par Value Share | | 1 | 1 | | |
Percentage Class Share Held In Subsidiary | | 100 | | | |
Profit Loss Subsidiaries | 71 441 | -4 063 | | | |
Provisions | 512 837 | 541 406 | 39 589 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 218 826 | 32 880 | | |