Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 5 690 546 | 5 391 095 | 6 257 544 |
Current Assets | 12 502 697 | 11 541 583 | 12 953 034 |
Debtors | 6 812 151 | 6 150 488 | 6 695 490 |
Net Assets Liabilities | 6 849 886 | 6 529 306 | 7 445 449 |
Other Debtors | 2 277 436 | 2 668 751 | 2 579 626 |
Property Plant Equipment | 2 432 996 | 1 600 457 | 929 348 |
|
Other Financial Data |
Audit Fees Expenses | 11 000 | 11 000 | 12 000 |
Other Non-audit Services Entity Subsidiaries Fees | 15 619 | 25 924 | 22 679 |
Accrued Liabilities Deferred Income | 516 878 | 670 808 | 502 705 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 972 533 | 2 124 547 | 1 841 478 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 4 039 | 1 066 |
Administration Support Average Number Employees | 10 | 13 | 12 |
Administrative Expenses | 2 419 076 | 2 210 804 | 1 965 645 |
Amounts Owed By Group Undertakings | | 22 000 | 22 000 |
Amounts Owed To Directors | 1 979 | 177 | 278 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 15 | 19 | 18 |
Bank Borrowings Overdrafts | 190 127 | 38 603 | |
Cash Cash Equivalents Cash Flow Value | 5 690 546 | 5 391 095 | 6 257 544 |
Comprehensive Income Expense | 1 587 597 | 2 101 146 | 2 338 083 |
Corporation Tax Payable | 439 871 | | 191 445 |
Corporation Tax Recoverable | | 122 024 | |
Cost Sales | 33 586 512 | 40 819 185 | 27 877 628 |
Creditors | 7 811 838 | 6 556 117 | 6 436 933 |
Current Tax For Period | 439 871 | 332 708 | 490 148 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -20 836 | -61 330 | -37 910 |
Deferred Tax Liabilities | 99 240 | 37 910 | |
Depreciation Expense Property Plant Equipment | 740 987 | 537 310 | 388 252 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 385 296 | 671 321 |
Disposals Property Plant Equipment | | 684 564 | 955 244 |
Dividends Paid | 304 000 | 2 421 726 | 1 421 940 |
Dividends Paid Classified As Financing Activities | 304 000 | 2 421 726 | 1 421 940 |
Dividends Paid On Shares | 304 000 | 2 421 726 | 1 421 940 |
Finance Lease Liabilities Present Value Total | 258 460 | 135 678 | 58 935 |
Finance Lease Payments Owing Minimum Gross | 265 330 | 137 720 | 58 935 |
Future Finance Charges On Finance Leases | 6 870 | 2 042 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 287 880 | 75 244 | 65 836 |
Gain Loss In Cash Flows From Change In Accrued Items | 254 223 | 153 930 | -168 103 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 591 895 | -810 643 | -45 988 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 548 958 | 661 663 | -545 002 |
Gain Loss On Disposals Property Plant Equipment | -200 383 | -252 935 | -203 090 |
Government Grant Income | | | 131 795 |
Gross Profit Loss | 4 443 495 | 3 939 592 | 4 326 911 |
Income Taxes Paid Refund Classified As Operating Activities | 438 631 | 117 919 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -297 987 | -299 451 | 866 449 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -654 660 | -298 703 |
Increase Decrease In Net Debt From Cash Flows | | -15 708 | -981 694 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 537 310 | 388 252 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 9 451 | 3 364 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 10 266 | 4 918 | 2 059 |
Interest Income On Cash Cash Equivalents | 2 388 | 9 | |
Interest Paid Classified As Operating Activities | 20 175 | 10 933 | 1 443 |
Interest Payable Similar Charges Finance Costs | 20 175 | 10 933 | 1 443 |
Interest Received Classified As Operating Activities | 2 388 | 9 | |
Net Cash Flows From Used In Financing Activities | -352 458 | -2 736 885 | -1 405 390 |
Net Cash Flows From Used In Investing Activities | -752 060 | 42 294 | 79 767 |
Net Cash Flows From Used In Operating Activities | 806 531 | 2 395 140 | 2 192 072 |
Net Cash Generated From Operations | 1 262 949 | 2 523 983 | 2 193 515 |
Net Current Assets Liabilities | 4 690 859 | 4 985 466 | 6 516 101 |
Net Debt Funds | -5 200 929 | -5 216 637 | -6 198 331 |
Net Deferred Tax Liability Asset | 99 240 | 37 910 | |
Number Shares Issued Fully Paid | 100 | 100 | 100 |
Operating Profit Loss | 2 024 419 | 1 728 788 | 2 493 061 |
Other Creditors | 2 282 | 3 248 | 685 |
Other Departments Average Number Employees | 2 | 3 | 3 |
Other Finance Costs | 458 | 2 651 | -616 |
Other Interest Receivable Similar Income Finance Income | 2 388 | 9 | |
Other Operating Income Format1 | | | 131 795 |
Other Taxation Social Security Payable | 40 316 | 39 167 | 63 400 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 88 555 | 122 782 | 76 743 |
Payments To Related Parties | | 43 000 | 43 000 |
Pension Costs Defined Contribution Plan | 4 940 | 9 312 | 10 058 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 5 179 | 9 664 | 10 386 |
Prepayments Accrued Income | 14 065 | 22 683 | 21 681 |
Proceeds From Borrowings Classified As Financing Activities | 40 097 | -192 377 | -38 502 |
Proceeds From Government Grants Classified As Financing Activities | | | 131 795 |
Proceeds From Sales Property Plant Equipment | 51 614 | 46 333 | 80 833 |
Profit Loss | 1 587 597 | 2 101 146 | 2 338 083 |
Profit Loss On Ordinary Activities Before Tax | 2 006 632 | 1 717 864 | 2 491 618 |
Property Plant Equipment Gross Cost | 4 405 529 | 3 725 004 | 2 770 826 |
Provisions | 99 240 | 37 910 | |
Purchase Property Plant Equipment | 803 674 | 4 039 | 1 066 |
Revenue From Construction Contracts | 38 030 007 | 44 758 777 | 32 204 539 |
Social Security Costs | 30 900 | 41 698 | 41 605 |
Staff Costs Employee Benefits Expense | 397 629 | 533 005 | 538 363 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 99 240 | 37 910 | |
Tax Decrease From Utilisation Tax Losses | | 79 935 | 30 800 |
Tax Expense Credit Applicable Tax Rate | 381 260 | 326 394 | 473 407 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 33 275 | 61 330 | 40 871 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 25 336 | 24 919 | 6 670 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 419 035 | -383 282 | 153 535 |
Total Assets Less Current Liabilities | 7 123 855 | 6 585 923 | 7 445 449 |
Total Current Tax Expense Credit | 439 871 | -321 952 | 191 445 |
Trade Creditors Trade Payables | 6 497 603 | 5 687 143 | 5 619 485 |
Trade Debtors Trade Receivables | 4 520 650 | 3 315 030 | 4 072 183 |
Turnover Revenue | 38 030 007 | 44 758 777 | 32 204 539 |
Unused Provision Reversed | | 61 330 | 37 910 |
Wages Salaries | 361 550 | 481 643 | 486 372 |
Company Contributions To Money Purchase Plans Directors | 239 | 352 | 328 |
Director Remuneration | 31 200 | 31 200 | 30 420 |
Director Remuneration Benefits Excluding Payments To Third Parties | 31 439 | 31 552 | 30 748 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |