Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 4 956 | 12 759 | 23 546 | 12 988 | 7 660 | 8 893 |
Current Assets | 4 256 454 | 5 212 387 | 5 448 524 | 5 796 393 | 6 104 488 | 6 746 349 |
Debtors | 4 251 498 | 5 199 628 | 5 424 978 | 5 783 405 | 6 096 828 | 6 737 456 |
Net Assets Liabilities | 535 294 | 897 560 | 1 536 928 | 1 422 324 | 1 883 881 | 1 905 880 |
Other Debtors | 2 108 240 | 2 797 896 | 49 357 | 19 977 | 5 721 | 64 168 |
Property Plant Equipment | 46 893 | 86 333 | 46 154 | 43 523 | 35 230 | 16 675 |
|
Other Financial Data |
Audit Fees Expenses | 6 100 | | 6 100 | 6 100 | 11 300 | 10 000 |
Accrued Liabilities Deferred Income | 46 168 | 263 559 | 84 281 | 99 439 | 88 924 | |
Accumulated Amortisation Impairment Intangible Assets | 330 000 | 495 000 | 825 000 | 990 000 | 1 155 000 | 1 320 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 45 965 | 95 346 | 185 081 | 204 309 | 228 354 | 246 909 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 27 431 | | 16 597 | 15 752 | |
Administration Support Average Number Employees | | | | | 187 | 181 |
Administrative Expenses | 6 203 213 | | 9 168 328 | 8 425 943 | 8 780 416 | 9 128 112 |
Amortisation Expense Intangible Assets | 165 000 | | 165 000 | 165 000 | 165 000 | 165 000 |
Amortisation Impairment Expense Intangible Assets | | | 165 000 | 165 000 | 165 000 | |
Amounts Recoverable On Contracts | | | 3 394 040 | 3 578 509 | 3 880 616 | |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | 157 | | 213 | 200 | 187 | 181 |
Balances With Banks | | | | | 6 057 | 7 973 |
Bank Borrowings | 372 543 | 336 902 | 99 375 | 36 767 | 61 468 | 27 826 |
Bank Borrowings Overdrafts | 207 075 | 180 952 | 1 786 348 | 2 060 902 | -658 277 | -754 942 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -1 057 948 | -755 212 | -658 277 | |
Bank Overdrafts | 1 273 389 | 853 078 | 1 057 948 | 755 212 | 658 277 | 754 942 |
Cash Cash Equivalents | | | | | 7 660 | 8 893 |
Cash Cash Equivalents Cash Flow Value | | | -1 034 402 | -742 224 | -650 617 | |
Cash On Hand | | | | | 1 603 | 920 |
Comprehensive Income Expense | 964 832 | | 1 189 731 | 857 741 | 1 093 790 | 1 305 752 |
Corporation Tax Payable | 294 063 | 609 469 | 340 904 | 469 299 | 478 434 | |
Creditors | 1 587 075 | 2 040 952 | 1 786 348 | 2 060 902 | 2 014 418 | 2 428 732 |
Current Tax For Period | 294 063 | 315 406 | 340 904 | 242 611 | 297 671 | 357 637 |
Depreciation Amortisation Expense | | | | | 189 045 | 183 555 |
Depreciation Expense Property Plant Equipment | 23 454 | 49 381 | 47 290 | 19 228 | 24 045 | 18 555 |
Depreciation Impairment Expense Property Plant Equipment | | | 47 290 | 19 228 | 24 045 | |
Dividends Paid | 700 000 | | 932 184 | 834 718 | 632 233 | -764 971 |
Dividends Paid Classified As Financing Activities | -700 000 | | -932 184 | -834 718 | -632 233 | -764 971 |
Fixed Assets | 1 366 893 | 1 241 333 | 871 154 | 703 523 | 530 229 | 346 675 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -206 171 | 35 641 | 132 047 | 62 608 | -46 484 | 50 984 |
Further Item Creditors Component Total Creditors | | | 1 786 348 | 2 060 902 | 2 014 418 | |
Further Item Tax Increase Decrease Component Adjusting Items | 511 | 1 605 | 281 | 84 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 682 514 | 599 407 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 345 069 | -531 791 | 263 656 | 217 904 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 16 389 | 358 427 | 313 423 | 640 627 |
Government Grant Income | | | | 706 011 | 36 666 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | | 3 880 616 | 4 466 055 |
Gross Profit Loss | | | | | 10 116 321 | 10 647 088 |
Income Taxes Paid Refund Classified As Operating Activities | -292 614 | | -367 378 | -114 216 | 288 536 | 180 764 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 91 607 | -95 432 |
Increase Decrease In Net Debt From Cash Flows | | | | | | -61 790 |
Increase From Amortisation Charge For Year Intangible Assets | | 165 000 | | 165 000 | 165 000 | 165 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 16 696 | | 19 228 | 24 045 | 18 554 |
Intangible Assets | 1 320 000 | 1 155 000 | 825 000 | 660 000 | 495 000 | 330 000 |
Intangible Assets Gross Cost | 1 650 000 | | 1 650 000 | 1 650 000 | 1 650 000 | 1 650 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 23 969 | 4 479 | 4 123 | 7 605 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 15 765 | 20 110 |
Interest Income On Bank Deposits | | | 269 711 | 78 666 | 38 778 | 172 128 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 269 711 | 78 666 | 38 778 | |
Interest Paid Classified As Financing Activities | | | | | -19 888 | -27 715 |
Interest Paid Classified As Operating Activities | | | | | 19 888 | 27 715 |
Interest Payable Similar Charges Finance Costs | 22 149 | | 44 858 | 22 522 | 19 888 | 27 715 |
Interest Received Classified As Investing Activities | -68 769 | | -269 711 | -78 666 | -38 778 | 172 128 |
Interest Received Classified As Operating Activities | | | | | 38 778 | 172 128 |
Issue Equity Instruments | | 22 | 11 | 22 | | 11 |
Loans From Directors | 2 393 158 | 2 373 644 | 1 786 348 | 2 060 902 | 2 014 418 | |
Net Cash Flows From Used In Financing Activities | | | | | -673 904 | -930 796 |
Net Cash Flows From Used In Investing Activities | -65 444 | | | | 23 026 | 172 128 |
Net Cash Flows From Used In Operating Activities | -612 635 | | -744 378 | -1 265 062 | -676 113 | 663 236 |
Net Cash Generated From Operations | | | -1 156 614 | -1 401 800 | -984 537 | 844 000 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | 1 561 616 | 1 702 531 |
Net Current Assets Liabilities | 755 476 | 1 697 179 | 2 452 122 | 2 779 703 | 3 368 069 | 3 987 937 |
Net Debt Funds | | | | | -712 085 | -773 875 |
Net Finance Income Costs | 68 769 | | 269 711 | 78 666 | 38 778 | |
Net Interest Paid Received Classified As Operating Activities | -22 149 | | -44 858 | -22 522 | -19 888 | |
Nominal Value Allotted Share Capital | | | | | 133 | 115 |
Number Shares Issued Fully Paid | | | | | 13 261 | 11 521 |
Operating Profit Loss | 1 212 275 | | 1 305 782 | 1 044 208 | 1 372 571 | |
Other Creditors | 1 380 000 | 1 860 000 | 182 836 | 226 390 | 231 055 | |
Other Employee Expense | | | | | 57 162 | 59 099 |
Other Interest Expense | | | 20 889 | 18 043 | 15 765 | |
Other Interest Receivable Similar Income Finance Income | 68 769 | | 269 711 | 78 666 | 38 778 | 172 128 |
Other Operating Income Format1 | | | | 706 011 | 36 666 | |
Other Payables Accrued Expenses | | | | | 88 924 | 88 399 |
Other Remaining Borrowings | | | | | 2 014 418 | 2 428 732 |
Other Taxation Social Security Payable | 389 937 | 506 237 | 676 740 | 895 091 | 738 331 | |
Payments To Acquire Own Shares | | | -148 517 | -137 649 | | |
Payments To Redeem Own Shares | | | -15 | -9 | | -518 793 |
Pension Costs Defined Contribution Plan | | | | | 217 558 | 205 453 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 200 686 | | 295 400 | 229 386 | 217 558 | |
Prepayments | | | | | 380 336 | 495 556 |
Prepayments Accrued Income | 450 340 | 508 185 | 478 082 | 449 504 | 380 337 | |
Proceeds From Issuing Shares | | | -11 | -22 | | 11 |
Profit Loss | 964 832 | 1 162 244 | 1 189 731 | 857 741 | 1 093 790 | 1 305 752 |
Profit Loss On Ordinary Activities Before Tax | 1 258 895 | | 1 530 635 | 1 100 352 | 1 391 461 | 1 663 389 |
Property Plant Equipment Gross Cost | 92 858 | 181 679 | 231 235 | 247 832 | 263 584 | 263 584 |
Purchase Property Plant Equipment | -3 325 | | -26 967 | -16 597 | -15 752 | |
Redemption Shares Decrease In Equity | | | 15 | 9 | | |
Repayments Borrowings Classified As Financing Activities | -533 342 | | | | -368 882 | -84 626 |
Research Development Expense Recognised In Profit Or Loss | | | | 28 753 | 5 174 | |
Social Security Costs | 280 732 | | 431 735 | 404 200 | 408 642 | 440 801 |
Staff Costs Employee Benefits Expense | 3 834 471 | | 5 731 170 | 5 366 971 | 5 410 745 | 5 564 206 |
Taxation Social Security Payable | | | | | 738 331 | 587 408 |
Tax Expense Credit Applicable Tax Rate | | | 290 821 | 209 067 | 264 378 | 316 044 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 415 | | 3 978 | -671 | -291 | -4 325 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 40 358 | | 45 824 | 34 131 | 33 584 | 45 918 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 294 063 | | 340 904 | 242 611 | 297 671 | 357 637 |
Total Assets Less Current Liabilities | 2 122 369 | 2 938 512 | 3 323 276 | 3 483 226 | 3 898 299 | 4 334 612 |
Total Borrowings | | | | | 2 014 418 | 2 428 732 |
Total Operating Lease Payments | 243 538 | | 333 391 | 349 744 | 450 534 | |
Trade Creditors Trade Payables | 318 795 | 343 271 | 554 318 | 534 492 | 479 930 | 576 337 |
Trade Debtors Trade Receivables | 1 692 918 | 1 893 547 | 1 503 499 | 1 735 415 | 1 830 154 | 1 711 677 |
Turnover Revenue | 7 415 488 | | 10 474 110 | 8 764 140 | 10 116 324 | 10 647 088 |
Wages Salaries | 3 353 053 | | 5 004 035 | 4 733 385 | 4 727 383 | 4 858 853 |
Amount Specific Advance Or Credit Directors | | | | -139 164 | -154 501 | -153 167 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 16 672 | 1 334 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | -15 337 | -26 984 |
Company Contributions To Defined Benefit Plans Directors | 95 899 | | 132 686 | 55 283 | 45 563 | |
Company Contributions To Money Purchase Plans Directors | | | | | 45 562 | 40 713 |
Director Remuneration | | | 163 992 | 191 005 | 195 533 | 228 202 |
Director Remuneration Benefits Including Payments To Third Parties | | | 296 678 | 246 288 | 241 096 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 3 | 4 |