Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 979 339 | 2 422 281 | 1 871 036 | 2 171 128 | 2 346 956 | 1 732 529 |
Current Assets | 5 594 181 | 6 507 473 | 6 659 982 | 5 240 650 | 6 138 271 | 6 144 554 |
Debtors | 3 614 842 | 4 085 192 | 4 788 946 | 3 069 522 | 3 781 047 | 4 387 639 |
Net Assets Liabilities | 5 100 500 | 5 580 737 | 6 076 345 | 6 434 617 | 6 418 606 | 6 917 690 |
Other Debtors | 642 319 | 1 249 446 | 1 230 283 | 1 243 374 | 1 306 007 | 1 398 058 |
Property Plant Equipment | 1 394 800 | 1 290 200 | 2 100 300 | 2 892 350 | 2 719 450 | 2 849 795 |
Total Inventories | | | | | 10 268 | |
|
Other Financial Data |
Audit Fees Expenses | | 9 000 | 9 300 | 9 600 | 9 600 | 13 050 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 767 757 | 1 982 102 | 2 245 268 | 2 293 020 | 2 587 582 | 2 909 252 |
Additions From Acquisitions Investment Property Fair Value Model | | | | | | 586 075 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 145 436 | 1 093 116 | 1 195 302 | 121 662 | 531 615 |
Administrative Expenses | 913 335 | 953 372 | 1 082 566 | 1 069 265 | 1 083 501 | 2 076 855 |
Amounts Recoverable On Contracts | 476 461 | 568 415 | 544 084 | 20 184 | 375 776 | 320 221 |
Average Number Employees During Period | 79 | 82 | 77 | 82 | 79 | 78 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 814 700 | 122 500 | | | | |
Cash Cash Equivalents Cash Flow Value | 1 979 339 | 2 422 281 | 1 871 036 | 2 171 128 | 2 346 956 | 1 732 529 |
Comprehensive Income Expense | 420 349 | 480 237 | 570 608 | 508 272 | 33 989 | 645 634 |
Corporation Tax Payable | 118 246 | 118 244 | 99 595 | 91 032 | 26 777 | 119 538 |
Cost Sales | 7 168 604 | 8 225 022 | 7 907 397 | 9 511 518 | 10 284 191 | 10 021 446 |
Creditors | 48 843 | 2 050 216 | 2 482 803 | 1 393 854 | 2 216 300 | 2 497 483 |
Current Tax For Period | 118 246 | 118 244 | 99 595 | 91 032 | 26 777 | 119 538 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -14 793 | -5 215 | 34 414 | 28 395 | -26 714 | 163 861 |
Depreciation Expense Property Plant Equipment | | | 283 016 | 310 252 | 294 562 | |
Depreciation Impairment Expense Property Plant Equipment | | 244 136 | 283 016 | 310 252 | 294 562 | 337 070 |
Dividends Paid | | | 75 000 | 150 000 | 50 000 | 146 550 |
Dividends Paid Classified As Financing Activities | | | -75 000 | -150 000 | -50 000 | -146 550 |
Dividends Paid On Shares Final | | | 75 000 | 150 000 | 50 000 | 146 550 |
Finance Lease Liabilities Present Value Total | 48 843 | 48 843 | | | | |
Finance Lease Payments Owing Minimum Gross | 263 364 | 48 843 | | | | |
Fixed Assets | | | | | 2 719 450 | 3 637 295 |
Further Item Tax Increase Decrease Component Adjusting Items | -14 793 | 46 385 | -519 | 28 395 | -26 714 | 163 861 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | 140 425 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -500 079 | 1 080 386 | -886 701 | -188 422 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 703 754 | -1 719 424 | 711 525 | 606 592 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 10 268 | 14 118 |
Gain Loss On Disposals Property Plant Equipment | 50 350 | 850 | 2 730 | 68 275 | | |
Government Grant Income | | | | 25 160 | | |
Gross Profit Loss | 1 432 803 | 1 530 977 | 1 755 738 | 1 643 361 | 1 086 155 | |
Income Taxes Paid Refund Classified As Operating Activities | | -118 246 | -118 244 | -99 595 | -91 032 | -26 777 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | -61 000 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | 140 425 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -442 942 | 551 245 | -300 092 | -175 828 | 614 427 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 244 136 | 283 016 | 310 252 | 294 562 | 337 070 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 18 645 | 14 523 | 2 753 | | | |
Interest Income On Bank Deposits | 22 979 | 30 184 | 34 198 | 28 443 | 31 398 | 36 425 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 30 184 | 34 198 | 28 443 | 31 398 | 36 425 |
Interest Payable Similar Charges Finance Costs | 18 645 | 14 523 | 2 753 | | | |
Interest Received Classified As Investing Activities | -22 979 | -30 184 | -34 198 | -28 443 | -31 398 | -36 425 |
Investment Property | | | | | | 787 500 |
Investment Property Fair Value Model | | | | | | 787 500 |
Net Cash Flows From Used In Financing Activities | | 214 521 | 123 843 | | | |
Net Cash Flows From Used In Investing Activities | | 108 502 | 1 056 188 | | | |
Net Cash Flows From Used In Operating Activities | | -765 965 | -628 786 | -1 455 676 | | |
Net Cash Generated From Operations | | -898 734 | -749 783 | -1 555 271 | -407 124 | -640 165 |
Net Current Assets Liabilities | 3 926 478 | 4 457 257 | 4 177 179 | 3 846 796 | 3 921 971 | 3 647 071 |
Net Finance Income Costs | 22 979 | 30 184 | 34 198 | 28 443 | 31 398 | 36 425 |
Net Interest Paid Received Classified As Operating Activities | -18 645 | -14 523 | -2 753 | | | |
Operating Profit Loss | 519 468 | 577 605 | 673 172 | 599 256 | 2 654 | |
Other Creditors | 294 369 | 607 289 | 209 352 | 135 194 | 109 309 | 447 185 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 29 791 | 19 850 | 262 500 | | 15 400 |
Other Disposals Property Plant Equipment | | 35 691 | 19 850 | 355 500 | | 18 600 |
Other Interest Receivable Similar Income Finance Income | 22 979 | 30 184 | 34 198 | 28 443 | 31 398 | 36 425 |
Other Operating Income Format1 | | | | 25 160 | | 245 382 |
Other Provisions Balance Sheet Subtotal | | | | 75 000 | 20 000 | |
Other Taxation Social Security Payable | 315 518 | 429 666 | 151 695 | 101 682 | 171 327 | 124 719 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -214 521 | -48 843 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 43 727 | 44 954 | 82 575 | 90 958 | 89 393 | 153 808 |
Proceeds From Sales Property Plant Equipment | -97 000 | -6 750 | -2 730 | -161 275 | | |
Profit Loss | 420 349 | 480 237 | 570 608 | 508 272 | 33 989 | 645 634 |
Profit Loss On Ordinary Activities Before Tax | 523 802 | 593 266 | 704 617 | 627 699 | 34 052 | 929 033 |
Property Plant Equipment Gross Cost | 3 162 557 | 3 272 302 | 4 345 568 | 5 185 370 | 5 307 032 | 5 759 047 |
Provisions For Liabilities Balance Sheet Subtotal | 171 935 | 166 720 | 201 134 | | | |
Purchase Investment Properties | | | | | | -586 075 |
Purchase Property Plant Equipment | -82 682 | -145 436 | -1 093 116 | -1 195 302 | -121 662 | -531 615 |
Raw Materials Consumables | | | | | 10 268 | |
Social Security Costs | 254 031 | 281 874 | 273 572 | 302 494 | 300 267 | |
Staff Costs Employee Benefits Expense | 2 980 358 | 3 072 455 | 2 853 921 | 3 269 862 | 3 118 321 | 3 602 526 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 171 935 | 166 720 | 201 134 | 229 529 | 202 815 | 366 676 |
Tax Expense Credit Applicable Tax Rate | | 112 721 | 133 877 | 119 263 | 6 470 | 176 516 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -26 889 | -41 009 | -87 668 | -74 370 | -36 187 | -122 178 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 931 | 308 | 132 | 163 | 527 | 549 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 103 453 | 113 029 | 134 009 | 119 427 | 63 | 283 399 |
Total Assets Less Current Liabilities | 5 321 278 | 5 747 457 | 6 277 479 | 6 739 146 | 6 641 421 | 7 284 366 |
Total Increase Decrease In Provisions | | | | -75 000 | 55 000 | 20 000 |
Total Operating Lease Payments | 46 468 | 48 322 | 44 322 | 36 322 | 36 322 | |
Trade Creditors Trade Payables | 725 049 | 846 174 | 2 022 161 | 1 065 946 | 1 908 887 | 1 806 041 |
Trade Debtors Trade Receivables | 2 496 062 | 2 267 331 | 3 014 579 | 1 805 964 | 2 099 264 | 2 669 360 |
Turnover Revenue | 8 601 407 | 9 755 999 | 9 663 135 | 11 154 879 | 11 370 346 | |
Wages Salaries | 2 682 600 | 2 745 627 | 2 497 774 | 2 876 410 | 2 728 661 | 3 123 394 |
Company Contributions To Defined Benefit Plans Directors | 1 565 | 1 565 | 1 734 | 2 186 | 3 522 | |
Director Remuneration | | | 66 299 | 80 461 | 147 553 | 150 238 |
Director Remuneration Benefits Including Payments To Third Parties | | 56 198 | 68 033 | 82 647 | 151 075 | 233 760 |