Profit & Loss |
Date of Accounts |
2017-03-31 | 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 | 1 578 034 | 859 566 | 194 787 | 2 576 567 | 8 670 140 | 6 764 665 | 2 054 514 |
Current Assets | 10 349 407 | 11 578 394 | 11 572 967 | 16 856 417 | 21 036 357 | 19 910 332 | 20 808 986 |
Debtors | 2 832 021 | 3 559 585 | 3 596 340 | 6 378 380 | 7 185 141 | 11 120 525 | 18 661 318 |
Net Assets Liabilities | 5 293 120 | 5 011 842 | 5 637 177 | 6 377 931 | 7 514 742 | 7 508 511 | 4 830 676 |
Other Debtors | 1 683 700 | 1 449 755 | 1 614 017 | 1 984 083 | 1 554 972 | 3 276 418 | 1 630 220 |
Property Plant Equipment | 181 468 | 262 566 | 424 718 | 422 895 | 377 791 | 341 319 | 4 012 133 |
Total Inventories | 3 523 052 | 5 734 836 | 6 914 331 | 7 149 560 | 3 244 327 | 115 306 | 92 154 |
|
Other Financial Data |
Audit Fees Expenses | 13 750 | 13 750 | 13 750 | 10 750 | 17 800 | 11 000 | 11 800 |
Other Non-audit Services Fees | | | 5 250 | 3 500 | 3 500 | 3 500 | 3 500 |
Accumulated Depreciation Impairment Property Plant Equipment | 166 383 | 194 683 | 284 655 | 388 037 | 440 137 | 592 593 | 766 236 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | 116 158 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 121 323 | | 109 709 | 150 636 | 131 354 | 3 844 457 |
Administration Support Average Number Employees | 25 | 27 | 28 | 32 | 39 | 37 | 22 |
Administrative Expenses | 2 090 881 | 1 969 855 | 2 200 031 | 3 286 216 | 4 189 055 | 4 907 505 | 4 768 271 |
Amount Specific Bank Loan | 79 993 | 805 216 | 802 417 | 57 937 | 4 157 | | 1 207 249 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 132 | 152 | 165 | 196 | 219 | 193 | 206 |
Balances With Banks | 1 448 504 | 788 147 | 131 579 | 2 452 526 | 8 589 303 | 6 586 149 | 2 054 514 |
Bank Borrowings | | | | | | | 2 301 102 |
Bank Borrowings Overdrafts | -79 993 | -805 216 | -802 417 | -57 937 | -4 157 | | |
Bank Overdrafts | 79 993 | 805 216 | 802 417 | 57 937 | 4 157 | | |
Capital Commitments | | | | | | 3 150 000 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 83 536 | 83 536 | 83 536 | 83 536 |
Cash Cash Equivalents | 1 578 034 | 859 566 | 194 787 | 2 576 567 | 8 670 140 | 6 764 665 | 2 054 514 |
Cash Cash Equivalents Cash Flow Value | 1 237 765 | 1 498 041 | 54 350 | -607 630 | | | |
Comprehensive Income Expense | 1 229 242 | 745 772 | 683 335 | 1 427 544 | 1 736 811 | 743 769 | -2 677 835 |
Cost Sales | 29 901 620 | 34 383 309 | 28 521 924 | 36 488 164 | 55 101 119 | 36 150 798 | 52 561 327 |
Creditors | 5 420 568 | 6 996 816 | 6 497 064 | 2 810 | 1 035 | 12 987 793 | 2 301 102 |
Current Tax For Period | 277 841 | -198 427 | 82 587 | 336 050 | 357 492 | 93 864 | -53 763 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | -300 975 | -407 348 | -23 850 | -32 200 | -69 148 | -71 054 | -872 349 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 1 211 | 15 115 | 31 142 | -73 | 9 149 | -7 035 | -65 347 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 1 211 | 15 115 | 31 142 | -73 | 9 149 | -7 035 | -65 347 |
Deferred Tax Liabilities | 17 049 | 32 164 | 63 306 | 63 233 | 72 382 | 65 347 | |
Depreciation Amortisation Expense | 28 484 | 40 225 | 89 972 | 110 857 | | | |
Depreciation Expense Property Plant Equipment | 28 484 | 40 225 | 89 972 | 110 857 | 150 122 | 167 826 | 173 643 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -11 925 | | -7 475 | -98 022 | -15 370 | |
Disposals Investment Property Fair Value Model | | | | -94 565 | | | |
Disposals Property Plant Equipment | | -11 925 | | -8 150 | -120 104 | -15 370 | |
Dividend Per Share Interim | 42 | 103 | 6 | 69 | 60 | 75 | |
Dividends Paid | -416 000 | -1 027 050 | -58 000 | -686 790 | -600 000 | -750 000 | |
Dividends Paid Classified As Financing Activities | -416 000 | -1 027 050 | -58 000 | -686 790 | | | |
Finance Lease Liabilities Present Value Total | | | | 2 050 | 2 050 | 1 197 | |
Finance Lease Payments Owing Minimum Gross | | | | 5 298 | 3 247 | 1 197 | |
Financial Assets | 2 416 300 | 1 424 407 | 867 509 | 751 910 | | | |
Fixed Assets | 381 330 | 462 428 | 624 580 | 528 192 | 687 791 | 651 319 | 4 322 133 |
Further Item Debtors Component Total Debtors | | | 129 284 | 150 895 | 154 411 | 412 412 | 183 449 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | 42 317 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 977 286 | -1 085 835 | 170 653 | 1 053 414 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -575 468 | 532 344 | 61 781 | 2 347 449 | | | |
Gain Loss In Cash Flows From Change In Inventories | 52 216 | 2 211 784 | 1 179 495 | 235 229 | | | |
Gain Loss On Disposals Property Plant Equipment | 1 966 | 800 | | -675 | -17 782 | 500 | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | 228 872 | -90 294 | -44 561 | -60 895 | 128 618 | 34 511 | |
Gain Loss On Financial Assets Liabilities Fair Value Through Profit Or Loss | -228 871 | 90 294 | 44 561 | 60 895 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 20 217 | 14 844 | | | | | |
Government Grant Income | 194 715 | 76 714 | 170 736 | 316 051 | 419 601 | 232 337 | 108 092 |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | | 3 120 198 | 3 137 099 | 8 652 376 |
Gross Amount Due To Customers For Construction Contract Work As Liability | | | | | 4 533 286 | 2 424 574 | 3 412 973 |
Gross Profit Loss | 3 072 364 | 2 425 645 | 2 559 886 | 4 703 282 | 5 424 351 | 5 051 698 | 1 796 801 |
Income From Other Fixed Asset Investments | | | 38 480 | 35 224 | 27 112 | 25 782 | 34 934 |
Income Taxes Paid Refund Classified As Operating Activities | 45 059 | 231 603 | -407 179 | 84 982 | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | 88 545 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 260 276 | -1 443 691 | -661 980 | 3 126 260 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -198 351 | | -173 640 | -335 858 | -38 959 |
Increase Decrease In Existing Provisions | | 15 115 | | -73 | 9 149 | -7 035 | -65 347 |
Increase Decrease In Loans Owed By Related Parties Attributable To Interest Transactions | 9 302 | 15 111 | 10 694 | 44 022 | 44 897 | 43 936 | 60 401 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 40 225 | | 110 857 | 150 122 | 167 826 | 173 643 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | 268 043 | 275 649 | 131 000 | 48 401 | 10 341 | 260 095 | 63 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 384 | | 860 | 58 | | | 95 096 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 848 | 673 | | 447 | | 135 | 947 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 390 | 275 | 275 | 162 |
Interest Income On Bank Deposits | 1 275 | 607 | 1 856 | 8 554 | 733 | 817 | 4 473 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | 24 857 | 24 538 | | | | | |
Interest Paid Classified As Financing Activities | -1 232 | -673 | -860 | -895 | | | |
Interest Paid Classified As Operating Activities | 1 232 | 673 | 860 | 895 | | | |
Interest Payable Similar Charges Finance Costs | 1 232 | 673 | 860 | 895 | 275 | 410 | 96 205 |
Interest Received Classified As Investing Activities | 98 687 | 113 761 | 85 517 | 88 118 | | | |
Interest Received Classified As Operating Activities | 98 687 | 113 761 | 85 517 | 88 118 | | | |
Investment Property | 199 862 | 199 862 | 199 862 | 105 297 | 310 000 | 310 000 | 310 000 |
Investment Property Fair Value Model | 199 862 | 199 862 | 199 862 | 105 297 | 310 000 | 310 000 | 310 000 |
Loans Owed By Related Parties | 439 656 | 323 068 | 1 456 150 | 1 516 373 | 1 502 463 | 1 735 440 | 986 492 |
Net Cash Flows From Used In Financing Activities | -417 232 | -1 027 723 | -58 860 | -689 460 | | | |
Net Cash Flows From Used In Investing Activities | -23 002 | 1 001 677 | 406 766 | 155 815 | | | |
Net Cash Flows From Used In Operating Activities | 700 510 | -1 417 645 | -1 009 886 | 3 659 905 | | | |
Net Cash Generated From Operations | 745 569 | -1 186 042 | -1 417 065 | 3 744 887 | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 199 603 | 472 251 | 587 553 | 1 826 948 | | | |
Net Current Assets Liabilities | 4 928 839 | 4 581 578 | 5 075 903 | 5 915 782 | 6 900 368 | 6 922 539 | 2 809 645 |
Number Shares Issued Fully Paid | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | 1 181 967 | 539 666 | 558 617 | 1 737 193 | 1 663 245 | 390 104 | -2 840 932 |
Other Cash Cash Equivalents | 129 530 | 71 419 | 63 208 | 124 041 | 80 837 | 178 516 | |
Other Creditors | | | | 224 035 | 82 | 81 178 | 704 |
Other Finance Income | 33 600 | 57 730 | 45 181 | 44 340 | 45 370 | 43 936 | 61 826 |
Other Interest Receivable Similar Income Finance Income | 98 687 | 113 761 | 47 037 | 52 894 | 46 103 | 44 753 | 66 299 |
Other Operating Income Format1 | 200 484 | 83 876 | 198 762 | 320 127 | 427 949 | 245 911 | 130 538 |
Other Payables Accrued Expenses | 2 147 556 | 2 206 214 | 1 971 574 | 7 363 380 | 9 745 120 | 4 550 127 | 4 129 634 |
Other Remaining Operating Income | | | 18 750 | | 3 879 | 3 899 | 4 647 |
Other Short-term Employee Benefits | 38 982 | 54 213 | 53 964 | 73 452 | 66 815 | 104 669 | 88 254 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -1 775 | | | |
Pension Costs Defined Contribution Plan | 103 747 | 322 879 | 280 958 | 565 878 | 594 173 | 734 262 | 1 006 791 |
Prepayments | 8 603 | 43 721 | 63 261 | 106 175 | 126 363 | 205 690 | 488 367 |
Proceeds From Sales Investment Properties | | | | 136 882 | | | |
Proceeds From Sales Property Plant Equipment | 10 950 | 800 | | | | | |
Production Average Number Employees | 107 | 125 | 137 | 164 | 180 | 156 | 184 |
Profit Loss | 1 229 242 | 745 772 | 683 335 | 1 427 544 | 1 736 811 | 743 769 | -2 677 835 |
Profit Loss On Ordinary Activities Before Tax | 1 508 294 | 562 460 | 598 713 | 1 763 521 | 1 929 812 | 494 740 | -2 835 904 |
Property Plant Equipment Gross Cost | 347 851 | 457 249 | 709 373 | 810 932 | 817 928 | 933 912 | 4 778 369 |
Provisions | 17 049 | 32 164 | 63 306 | 63 233 | 72 382 | 65 347 | |
Provisions For Liabilities Balance Sheet Subtotal | 17 049 | 32 164 | 63 306 | 63 233 | 72 382 | 65 347 | |
Purchase Investment Properties | -2 237 | | | | | | |
Purchase Property Plant Equipment | -29 788 | -121 323 | -252 124 | -103 349 | | | |
Raw Materials Consumables | 13 056 | 11 623 | 15 745 | 18 089 | 124 129 | 115 306 | 92 154 |
Rental Income From Sub-leases | 5 769 | 7 162 | 9 276 | 4 076 | 4 469 | 9 675 | 17 799 |
Revenue From Rendering Services | 32 973 984 | 36 808 954 | 31 081 810 | 41 191 446 | 60 525 470 | 41 202 496 | 54 358 128 |
Social Security Costs | 463 031 | 529 374 | 633 193 | 795 037 | 897 979 | 966 354 | 1 164 992 |
Staff Costs Employee Benefits Expense | 5 219 577 | 6 520 780 | 7 289 041 | 9 315 130 | 10 485 202 | 10 680 411 | 12 266 953 |
Taxation Social Security Payable | 915 554 | 533 391 | 380 670 | 651 505 | 872 519 | 348 836 | 894 302 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | -1 776 | -1 701 | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | -53 763 |
Tax Expense Credit Applicable Tax Rate | 301 659 | 106 867 | 113 755 | 335 069 | 366 664 | 94 001 | -538 822 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -59 550 | | | | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -287 599 | -198 351 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -843 | -15 994 | -31 168 | -201 | 3 187 | -441 | 766 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 38 351 | | | | -12 352 | 898 | 2 226 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | -7 | -594 | |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | | | | -1 684 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 2 866 | | | 535 830 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 279 052 | -183 312 | -84 622 | 335 977 | 193 001 | -249 029 | -158 069 |
Total Assets Less Current Liabilities | 5 310 169 | 5 044 006 | 5 700 483 | 6 443 974 | 7 588 159 | 7 573 858 | 7 131 778 |
Total Borrowings | 79 993 | 805 216 | 802 417 | 2 810 | 1 035 | 1 035 | 2 301 102 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | -23 536 | | |
Trade Creditors Trade Payables | 2 042 655 | 3 400 385 | 3 229 732 | 2 176 318 | 3 377 574 | 5 510 530 | 9 369 511 |
Trade Debtors Trade Receivables | 996 826 | 1 727 997 | 1 789 778 | 4 137 227 | 5 349 395 | 4 088 906 | 7 706 906 |
Turnover Revenue | 32 973 984 | 36 808 954 | 31 081 810 | 41 191 446 | 60 525 470 | 41 202 496 | 54 358 128 |
Unpaid Contributions To Pension Schemes | | 51 610 | 30 084 | 110 419 | 125 500 | 71 513 | 81 056 |
Wages Salaries | 4 613 817 | 5 614 314 | 6 320 926 | 7 880 763 | 8 926 235 | 8 875 126 | 10 006 916 |
Work In Progress | 3 509 996 | 5 723 213 | 6 898 586 | 7 131 471 | 3 120 198 | | |
Company Contributions To Money Purchase Plans Directors | 45 469 | 30 313 | 23 346 | 225 323 | 183 469 | 332 563 | 484 466 |
Director Remuneration | 397 469 | 377 318 | 390 967 | 540 013 | 588 517 | 592 291 | 570 839 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 2 | 8 | 8 | 7 | 7 |
Emissions Direct Mobile Combustion Transport | | | | | 296 | 297 | 254 |
Emissions Direct Stationary Combustion | | | | | 24 | 24 | 21 |
Emissions Direct Total | | | | | 320 | 1 125 279 | 275 |
Emissions Indirect Electricity | | | | | 1 | 52 547 | |
Energy Consumption Combustion Gas | | | | | | 27 145 | 104 347 |
Energy Consumption Combustion Transport Fuel | | | | | | 1 098 134 | 941 150 |
Energy Consumption Electricity | | | | | | 52 547 | 92 402 |
Energy Consumption Used To Calculate Emissions | | | | | | 1 177 826 | 1 137 899 |
Intensity Ratio | | | | | | 1 | 1 |