Profit & Loss |
Date of Accounts |
2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2021-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 18 | 2 119 | 56 692 | 6 599 | |
Current Assets | 250 018 | 2 119 | 150 482 | 150 389 | 8 304 |
Debtors | 250 000 | 4 843 542 | 93 790 | 143 790 | |
Net Assets Liabilities | 1 348 155 | 1 567 598 | 1 868 593 | | |
Other Debtors | 250 000 | 1 126 563 | 381 322 | | |
|
Other Financial Data |
Audit Fees Expenses | 2 750 | 2 750 | 3 600 | | |
Accrued Liabilities Deferred Income | 765 223 | 30 100 | 98 934 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 112 887 | 25 303 | 23 982 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 280 940 | 524 706 | | |
Administrative Expenses | 1 613 137 | 1 533 605 | 1 730 226 | | |
Amounts Owed By Group Undertakings | | | 93 790 | 143 790 | |
Amounts Owed To Directors | 221 066 | 438 963 | 251 419 | | |
Amounts Owed To Group Undertakings | 249 997 | 2 098 | | | |
Amounts Recoverable On Contracts | 316 743 | 2 597 080 | 2 066 101 | | |
Applicable Tax Rate | 20 | 20 | 19 | | |
Average Number Employees During Period | 33 | 34 | 32 | | |
Cash Cash Equivalents Cash Flow Value | 1 634 508 | 728 253 | 698 142 | | |
Comprehensive Income Expense | 439 798 | 438 843 | 300 995 | | |
Corporation Tax Payable | 132 939 | 124 453 | 182 854 | | |
Cost Sales | 12 281 439 | 10 794 564 | 13 591 879 | | |
Creditors | 249 997 | 2 098 | 280 734 | | 3 046 |
Current Tax For Period | 132 939 | 124 453 | 109 966 | | |
Depreciation Expense Property Plant Equipment | 176 554 | 162 332 | 320 191 | | |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 97 705 | | | |
Disposals Property Plant Equipment | | 145 565 | | | |
Dividends Paid | 200 000 | 219 400 | | | |
Dividends Paid Classified As Financing Activities | 200 000 | 219 400 | | | |
Dividends Paid On Shares | 200 000 | 219 400 | | | |
Finance Lease Liabilities Present Value Total | 192 694 | 219 689 | 280 734 | | |
Finance Lease Payments Owing Minimum Gross | 201 217 | 248 311 | 301 371 | | |
Fixed Assets | | | | 104 500 | |
Further Item Operating Income Component Total Other Operating Income | | | 65 133 | | |
Future Finance Charges On Finance Leases | 30 517 | 38 020 | 40 380 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 7 500 | 2 500 | 2 500 | | |
Gain Loss In Cash Flows From Change In Accrued Items | 148 760 | -735 123 | 68 834 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -563 515 | 1 903 837 | -1 855 131 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 390 038 | -2 439 267 | 1 703 332 | | |
Gross Profit Loss | 2 215 100 | 2 109 259 | 2 112 872 | | |
Income Taxes Paid Refund Classified As Operating Activities | 171 664 | 132 939 | 51 565 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 142 515 | -906 255 | -30 111 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 1 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 148 645 | 320 191 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 | 806 | -1 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 30 959 | 11 790 | 35 808 | | |
Interest Income On Cash Cash Equivalents | 1 735 | 238 | 20 | | |
Interest Paid Classified As Operating Activities | 30 960 | 12 596 | 36 838 | | |
Interest Payable Similar Charges Finance Costs | 30 960 | 12 596 | 36 838 | | |
Interest Received Classified As Operating Activities | 1 735 | 238 | 20 | | |
Investments | 104 500 | 104 500 | 104 500 | 104 500 | |
Investments Fixed Assets | 104 500 | 104 500 | 104 500 | 104 500 | |
Investments In Group Undertakings | 104 500 | 104 500 | 104 500 | 104 500 | |
Net Cash Flows From Used In Financing Activities | -208 416 | 105 045 | -102 027 | | |
Net Cash Flows From Used In Investing Activities | -201 980 | -333 436 | -524 706 | | |
Net Cash Flows From Used In Operating Activities | 1 552 911 | -677 864 | 596 622 | | |
Net Cash Generated From Operations | 1 753 800 | -532 567 | 685 005 | | |
Net Current Assets Liabilities | 21 | 21 | 150 482 | 150 389 | 5 258 |
Number Shares Issued Fully Paid | 4 500 | 4 500 | 4 500 | | |
Operating Profit Loss | 601 963 | 575 654 | 447 779 | | |
Other Creditors | 5 611 | 149 | 162 | | |
Other Finance Costs | | | 1 031 | | |
Other Interest Receivable Similar Income Finance Income | 1 735 | 238 | 20 | | |
Other Operating Income Format1 | | | 65 133 | | |
Other Taxation Social Security Payable | 41 107 | 38 977 | 38 719 | | |
Par Value Share | | 1 | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -48 523 | -106 548 | -85 517 | | |
Pension Costs Defined Contribution Plan | 311 455 | 37 327 | 48 557 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 311 455 | 37 327 | 48 557 | | |
Prepayments Accrued Income | 23 860 | 21 555 | | | |
Proceeds From Borrowings Classified As Financing Activities | -56 939 | 217 897 | -187 544 | | |
Production Average Number Employees | 20 | 11 | 10 | | |
Profit Loss | 199 994 | 219 400 | 150 461 | | |
Profit Loss On Ordinary Activities Before Tax | 572 738 | 563 296 | 410 961 | | |
Property Plant Equipment Gross Cost | 133 918 | 848 333 | 1 369 289 | | |
Purchase Property Plant Equipment | 201 980 | 333 436 | 524 706 | | |
Revenue From Construction Contracts | 14 496 539 | 12 903 823 | 15 704 751 | | |
Social Security Costs | 61 214 | 71 344 | 79 664 | | |
Staff Costs Employee Benefits Expense | 7 580 903 | 7 087 418 | 9 069 952 | | |
Tax Decrease From Utilisation Tax Losses | -11 146 | -3 886 | | | |
Tax Expense Credit Applicable Tax Rate | 114 548 | 109 843 | 78 090 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 20 687 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 246 | 10 724 | 11 189 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 132 940 | 124 453 | 109 966 | | |
Total Assets Less Current Liabilities | 104 521 | 104 521 | 254 982 | 254 889 | 5 258 |
Total Current Tax Expense Credit | 132 940 | 124 453 | | | |
Trade Creditors Trade Payables | 1 259 218 | 2 693 111 | 1 564 473 | | |
Trade Debtors Trade Receivables | 947 260 | 1 098 344 | 692 787 | | |
Turnover Revenue | 14 496 539 | 12 903 823 | 15 704 751 | | |
Wages Salaries | 7 208 234 | 6 978 747 | 8 941 731 | | |
Advances Credits Directors | 221 066 | 438 863 | 251 419 | | |
Advances Credits Made In Period Directors | 56 939 | 217 897 | | | |
Company Contributions To Money Purchase Plans Directors | 258 000 | 26 597 | 18 263 | | |
Director Remuneration | 133 594 | 184 917 | 134 668 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 391 594 | 211 514 | 152 931 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | | |