Profit & Loss |
Date of Accounts |
2022-03-31 | 2023-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 208 864 | 60 797 |
Current Assets | 3 214 503 | 3 089 303 |
Debtors | 2 263 257 | 1 781 171 |
Net Assets Liabilities | -1 357 | 2 215 |
Other Debtors | | 23 461 |
Total Inventories | 742 382 | 1 247 335 |
|
Other Financial Data |
Audit Fees Expenses | 5 990 | 23 040 |
Accumulated Amortisation Impairment Intangible Assets | 5 980 | 11 960 |
Accumulated Depreciation Impairment Property Plant Equipment | 75 746 | 45 409 |
Acquisition Subsidiaries Increase Decrease In Equity | 1 346 601 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 165 103 |
Administration Support Average Number Employees | 6 | 7 |
Administrative Expenses | 1 747 505 | 1 563 079 |
Amortisation Expense Intangible Assets | 5 980 | 5 980 |
Amounts Owed By Related Parties | | 67 990 |
Amounts Owed To Related Parties | 30 662 | 27 090 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 76 | 76 |
Balances With Banks | 197 374 | 32 024 |
Bank Borrowings | 158 333 | 108 333 |
Bank Borrowings Overdrafts | | -202 310 |
Bank Overdrafts | | 202 310 |
Cash Cash Equivalents | 208 864 | 60 797 |
Cash Cash Equivalents Cash Flow Value | 208 864 | |
Cash On Hand | 11 490 | 28 773 |
Cost Sales | 11 189 697 | 11 102 025 |
Creditors | 2 301 755 | 2 428 520 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | -79 963 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -9 590 | 27 143 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 207 403 | 27 143 |
Deferred Tax Liabilities | -241 259 | -499 206 |
Depreciation Amortisation Expense | 840 231 | 665 418 |
Depreciation Expense Property Plant Equipment | 834 251 | 659 438 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -80 828 |
Disposals Property Plant Equipment | | -114 600 |
Dividends Paid | -105 000 | -160 000 |
Dividends Paid Classified As Financing Activities | -105 000 | -160 000 |
Fixed Assets | 5 009 093 | 5 729 316 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -70 336 | 141 100 |
Further Item Debtors Component Total Debtors | 73 746 | 69 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 269 478 | -118 167 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 50 762 | -408 409 |
Gain Loss In Cash Flows From Change In Inventories | 280 469 | 504 953 |
Gain Loss On Disposals Property Plant Equipment | 79 242 | 101 413 |
Government Grant Income | 10 412 | |
Gross Profit Loss | 2 412 456 | 2 049 414 |
Income Taxes Paid Refund Classified As Operating Activities | | -73 677 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 208 864 | -350 377 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | 342 424 | 197 |
Increase Decrease In Existing Provisions | | 27 143 |
Increase From Amortisation Charge For Year Intangible Assets | | 5 980 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 50 491 |
Intangible Assets | 23 920 | 17 940 |
Intangible Assets Gross Cost | 29 900 | 29 900 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 2 785 | 5 495 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 18 523 | 30 262 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 150 677 | 202 596 |
Interest Paid Classified As Financing Activities | -171 985 | -238 353 |
Interest Paid Classified As Operating Activities | 171 985 | 238 353 |
Interest Payable Similar Charges Finance Costs | 171 985 | 238 353 |
Interest Received Classified As Investing Activities | -61 | |
Interest Received Classified As Operating Activities | -61 | |
Investments Fixed Assets | 30 305 | 30 305 |
Investments In Subsidiaries | 30 305 | 30 305 |
Issue Equity Instruments | 105 | |
Net Cash Flows From Used In Financing Activities | -1 614 905 | -1 684 257 |
Net Cash Flows From Used In Investing Activities | 459 582 | 424 574 |
Net Cash Flows From Used In Operating Activities | 1 364 187 | 909 306 |
Net Cash Generated From Operations | 1 364 187 | 835 629 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 425 940 | 1 050 340 |
Net Current Assets Liabilities | -577 642 | -1 083 118 |
Nominal Value Allotted Share Capital | 105 | 105 |
Number Shares Issued Fully Paid | 1 | 1 |
Operating Profit Loss | 664 951 | 486 335 |
Other Creditors | 50 712 | 49 883 |
Other Finance Income | -61 | |
Other Interest Receivable Similar Income Finance Income | -61 | |
Other Inventories | 100 217 | 467 979 |
Other Payables Accrued Expenses | 1 000 | 1 000 |
Other Remaining Borrowings | 183 335 | 252 203 |
Other Revenue | | 141 015 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -1 475 917 | -1 304 772 |
Pension Costs Defined Contribution Plan | 57 293 | 55 614 |
Percentage Class Share Held In Subsidiary | 100 | 100 |
Prepayments | 37 190 | 30 759 |
Proceeds From Sales Property Plant Equipment | 564 152 | 718 880 |
Production Average Number Employees | 70 | 69 |
Profit Loss | 285 502 | 220 839 |
Profit Loss Attributable To Owners Parent | 285 502 | 220 839 |
Profit Loss On Ordinary Activities Before Tax | 492 905 | 247 982 |
Property Plant Equipment Gross Cost | 303 031 | 353 534 |
Provisions | 602 488 | 629 631 |
Provisions For Liabilities Balance Sheet Subtotal | 602 488 | 629 631 |
Purchase Property Plant Equipment | -159 183 | -294 306 |
Rental Income From Investment Property | | 12 000 |
Repayments Borrowings Classified As Financing Activities | -41 667 | -50 000 |
Revenue From Construction Contracts | 11 524 028 | 11 152 899 |
Revenue From Rendering Services | 946 970 | 598 891 |
Revenue From Sale Goods | 1 131 155 | 1 246 634 |
Social Security Costs | 268 414 | 292 331 |
Staff Costs Employee Benefits Expense | 2 967 810 | 3 128 808 |
Taxation Social Security Payable | 117 904 | 207 509 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | 299 | |
Tax Decrease From Utilisation Tax Losses | | -536 |
Tax Expense Credit Applicable Tax Rate | 93 652 | 47 117 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -202 152 | -244 672 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 471 | 1 136 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 61 262 | 196 758 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 207 403 | 27 143 |
Total Assets Less Current Liabilities | 4 431 451 | 4 646 198 |
Total Borrowings | 2 301 755 | 2 428 520 |
Trade Creditors Trade Payables | 2 067 314 | 1 870 564 |
Trade Debtors Trade Receivables | 1 920 132 | 1 658 892 |
Turnover Revenue | 13 602 153 | 13 151 439 |
Unpaid Contributions To Pension Schemes | 2 894 | 3 666 |
Wages Salaries | 2 642 103 | 2 780 863 |
Work In Progress | 642 165 | 779 356 |
Amount Specific Advance Or Credit Directors | 232 189 | |
Amount Specific Advance Or Credit Made In Period Directors | 232 189 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | -232 189 |
Company Contributions To Money Purchase Plans Directors | 2 484 | 2 532 |
Director Remuneration | 129 800 | 131 130 |