Profit & Loss |
Date of Accounts |
2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 896 258 | 1 204 979 | 1 563 082 | 1 695 962 | 1 960 845 |
Current Assets | 1 947 697 | 2 111 264 | 2 407 775 | 2 490 134 | 2 584 412 |
Debtors | 1 051 439 | 906 285 | 844 693 | 794 172 | 623 567 |
Net Assets Liabilities | 5 495 872 | 5 610 181 | 5 861 469 | 6 695 537 | 6 739 578 |
Other Debtors | 8 751 | 10 288 | 671 | 5 301 | 3 428 |
Property Plant Equipment | 3 181 733 | 3 112 626 | 3 031 657 | 3 814 422 | 3 804 964 |
Total Inventories | 108 816 | 170 917 | 168 727 | 132 650 | 194 525 |
|
Other Financial Data |
Audit Fees Expenses | 5 200 | 5 200 | 5 200 | 5 200 | 6 000 |
Accrued Liabilities Deferred Income | 4 920 | 5 649 | 4 950 | 6 375 | 5 210 |
Accumulated Depreciation Impairment Property Plant Equipment | 535 863 | 621 006 | 719 755 | 842 962 | 933 795 |
Additional Provisions Increase From New Provisions Recognised | | -15 300 | -5 281 | 61 774 | -139 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 57 198 | 43 476 | 165 770 | 81 375 |
Administration Support Average Number Employees | 7 | 7 | 7 | 7 | 7 |
Administrative Expenses | 1 060 603 | 1 182 190 | 1 007 199 | 1 033 723 | 1 207 804 |
Amortisation Government Grants | | | -418 857 | -14 888 | |
Amounts Owed By Group Undertakings | 956 548 | 813 048 | 758 256 | 702 006 | 527 006 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 64 | 68 | 65 | 60 | 63 |
Bank Borrowings Overdrafts | | | | 32 572 | 25 254 |
Cash Cash Equivalents Cash Flow Value | 1 074 725 | 1 850 679 | 2 097 966 | 2 067 249 | 2 296 167 |
Cash Receipts From Sales Equity Or Debt Instruments Other Entities Classified As Investing Activities | | 17 297 | | | |
Comprehensive Income Expense | 203 330 | 154 309 | 291 288 | 874 068 | 84 041 |
Comprehensive Income Expense Attributable To Non-controlling Interests | 26 168 | 64 096 | 57 972 | 31 012 | 68 479 |
Comprehensive Income Expense Attributable To Owners Parent | 335 829 | 407 769 | 327 125 | 790 508 | 538 049 |
Corporation Tax Payable | 19 505 | 24 634 | 32 242 | 18 768 | 36 684 |
Cost Sales | 4 030 551 | 5 055 370 | 4 015 206 | 4 082 691 | 5 479 995 |
Creditors | 26 804 | 34 799 | 37 965 | 27 256 | 48 429 |
Current Tax For Period | 69 807 | 137 065 | 86 647 | 34 559 | 156 152 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 28 662 | -26 817 | 8 172 | 1 204 | 19 657 |
Deferred Tax Liabilities | 60 453 | 45 153 | 39 872 | 101 646 | 101 507 |
Depreciation Expense Property Plant Equipment | 114 357 | 135 263 | 134 344 | 146 332 | 114 579 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 38 938 | 25 695 | 10 090 | 19 852 |
Disposals Property Plant Equipment | | 41 162 | 25 696 | 15 525 | 40 855 |
Dividends Paid | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 |
Dividends Paid Classified As Financing Activities | 50 948 | 50 364 | 74 569 | 59 658 | 42 000 |
Dividends Paid On Shares | 50 948 | 50 364 | 74 569 | 59 658 | 42 000 |
Finance Lease Liabilities Present Value Total | 22 672 | 14 137 | 5 851 | 5 813 | 23 214 |
Finance Lease Payments Owing Minimum Gross | 22 672 | 14 137 | 5 851 | 5 813 | 23 214 |
Financial Instruments Net Gain Loss Before Tax | 73 149 | 31 721 | 36 402 | 20 010 | 3 260 |
Fixed Assets | 3 635 432 | 3 578 869 | 3 531 531 | 4 334 305 | 4 305 102 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -4 699 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 10 654 | -2 385 | | | |
Further Revenue Item Component Total Revenue | 65 311 | 69 530 | | | |
Gain Loss In Cash Flows From Change In Accrued Items | 669 | 17 164 | 2 882 | 2 408 | 11 114 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -111 051 | 68 467 | -38 284 | -61 327 | 269 870 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -78 129 | 222 421 | -20 419 | 12 009 | -588 587 |
Gain Loss In Cash Flows From Change In Inventories | -17 543 | -62 101 | 2 190 | 36 077 | -61 875 |
Gain Loss On Disposals Property Plant Equipment | 24 118 | 8 678 | 10 498 | 6 365 | -502 |
Gain Loss On Financial Instruments Not Fair Value Through Profit Or Loss From Foreign Exchange Differences | | | -2 772 | | -23 005 |
Gain Loss On Revaluation Investment Properties Before Tax In Other Comprehensive Income | | | | 690 466 | |
Government Grant Income | | | 418 857 | 14 888 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | 291 626 | 243 341 | 252 759 | 233 249 | 422 950 |
Gross Profit Loss | 226 718 | 228 194 | 233 378 | 240 849 | 252 604 |
Income Expense Recognised Directly In Equity | -40 000 | -40 000 | -40 000 | -40 000 | -40 000 |
Income From Other Fixed Asset Investments | 15 599 | 17 297 | | | |
Income Taxes Paid Refund Classified As Operating Activities | 36 600 | 69 807 | 137 065 | 86 648 | 35 913 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -539 157 | 775 954 | 247 287 | -30 717 | 228 918 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -15 791 |
Increase Decrease In Net Debt From Cash Flows | | -784 059 | -255 391 | 62 060 | -206 966 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 124 081 | 124 444 | 133 297 | 90 833 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 917 | 842 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 679 | 552 | 552 | 1 | 567 |
Interest Income On Bank Deposits | 10 276 | 10 538 | 7 589 | 5 661 | 17 447 |
Interest Paid Classified As Operating Activities | 17 757 | 19 719 | 3 324 | 918 | 24 414 |
Interest Payable Similar Charges Finance Costs | 17 757 | 19 719 | 3 324 | 918 | 24 414 |
Interest Received Classified As Operating Activities | 83 429 | 42 259 | 44 008 | 25 671 | 20 707 |
Investments | 453 699 | 466 243 | 499 874 | 519 883 | 500 138 |
Investments Fixed Assets | 453 699 | 466 243 | 499 874 | 519 883 | 500 138 |
Investments In Group Undertakings | 240 | 230 | 230 | 230 | 230 |
Net Cash Flows From Used In Financing Activities | -34 505 | -58 469 | 336 184 | -13 427 | -20 048 |
Net Cash Flows From Used In Investing Activities | -797 104 | -20 568 | -49 475 | -191 697 | -247 014 |
Net Cash Flows From Used In Operating Activities | 292 452 | 854 991 | -39 422 | 174 407 | 495 980 |
Net Cash Generated From Operations | 263 380 | 902 258 | 56 959 | 236 302 | 535 600 |
Net Current Assets Liabilities | 1 920 893 | 2 076 465 | 2 369 810 | 2 462 878 | 2 535 983 |
Net Debt Funds | -1 044 046 | -1 828 105 | -2 083 496 | -2 021 436 | -2 228 402 |
Net Deferred Tax Liability Asset | 60 453 | 44 128 | 52 300 | 65 262 | 65 262 |
Number Shares Issued Fully Paid | 1 | 1 | 1 | 1 | 1 |
Operating Profit Loss | 99 896 | 30 167 | 81 244 | 71 344 | 123 160 |
Other Comprehensive Income Expense Net Tax | | | | 690 466 | |
Other Creditors | 20 811 | 22 393 | 5 | 5 | 5 |
Other Finance Income | 4 | | 17 | | |
Other Interest Receivable Similar Income Finance Income | 83 429 | 42 259 | 44 008 | 25 671 | 20 707 |
Other Investments Other Than Loans | 453 459 | 466 013 | 33 631 | 20 009 | -19 745 |
Other Operating Income Format1 | 6 387 | 7 596 | 425 349 | 23 638 | 7 556 |
Other Remaining Operating Income | 6 387 | 7 596 | 6 492 | 8 750 | 7 556 |
Other Revenue | | 69 530 | 79 328 | 84 248 | 135 606 |
Other Taxation Social Security Payable | 17 318 | 70 703 | 56 290 | 52 684 | 1 381 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -16 443 | 8 105 | 8 104 | 8 657 | -28 916 |
Pension Costs Defined Contribution Plan | 23 048 | 38 831 | 38 231 | 33 268 | 36 512 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 26 758 | 43 759 | 41 156 | 36 030 | 40 046 |
Prepayments Accrued Income | 36 522 | 38 221 | 40 472 | 39 747 | 46 965 |
Proceeds From Borrowings Classified As Financing Activities | | | | 40 000 | -6 964 |
Proceeds From Government Grants Classified As Financing Activities | | | 418 857 | 14 888 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 15 599 | 17 297 | | | |
Proceeds From Sales Property Plant Equipment | 24 501 | 19 875 | 17 501 | 11 800 | 20 501 |
Production Average Number Employees | 57 | 61 | 58 | 53 | 56 |
Profit Loss | 203 330 | 154 309 | 291 288 | 183 602 | 84 041 |
Profit Loss Attributable To Non-controlling Interests | -21 469 | -64 096 | -57 972 | -31 012 | -68 479 |
Profit Loss Attributable To Owners Parent | 340 528 | 407 769 | 327 125 | 100 042 | 538 049 |
Profit Loss On Ordinary Activities Before Tax | 460 466 | 582 113 | 479 916 | 166 817 | 766 546 |
Property Plant Equipment Gross Cost | 3 717 596 | 3 733 632 | 3 751 412 | 4 657 384 | 4 738 759 |
Provisions | 60 453 | 45 153 | 39 872 | 101 646 | 101 507 |
Provisions For Liabilities Balance Sheet Subtotal | 60 453 | 45 153 | 39 872 | 101 646 | 101 507 |
Purchase Financial Investments Other Than Trading Investments | 453 459 | | | | |
Purchase Property Plant Equipment | 383 745 | 57 740 | 66 976 | 203 497 | 267 515 |
Raw Materials | 108 816 | 170 917 | 168 727 | 132 650 | 194 525 |
Revenue From Construction Contracts | 3 973 547 | 5 357 227 | 3 879 910 | 3 711 516 | 5 170 384 |
Revenue From Rendering Services | 1 425 104 | 1 345 483 | 1 077 050 | 1 439 076 | 2 144 506 |
Social Security Costs | 208 857 | 241 069 | 205 132 | 191 473 | 254 530 |
Staff Costs Employee Benefits Expense | 2 403 640 | 2 765 892 | 2 413 585 | 2 224 860 | 2 715 106 |
Tax Expense Credit Applicable Tax Rate | 87 487 | 110 601 | 91 184 | 31 695 | 145 644 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 7 870 | 1 265 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 328 | 2 032 | 10 024 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | -2 385 | -6 389 | -3 802 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 98 469 | 110 248 | 94 819 | 35 763 | 160 018 |
Total Assets Less Current Liabilities | 5 556 325 | 5 655 334 | 5 901 341 | 6 797 183 | 6 841 085 |
Total Current Tax Expense Credit | | | | 34 559 | 140 361 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 755 727 | |
Total Operating Lease Payments | 105 970 | 101 201 | 103 672 | 92 790 | 82 868 |
Trade Creditors Trade Payables | 2 379 | 4 516 | 768 | 2 108 | 5 149 |
Trade Debtors Trade Receivables | 49 618 | 44 728 | 45 294 | 47 118 | 46 168 |
Turnover Revenue | 226 718 | 228 194 | 233 378 | 240 849 | 252 604 |
Wages Salaries | 2 168 025 | 2 481 064 | 2 167 297 | 1 997 357 | 2 420 530 |
Director Remuneration | 154 343 | 157 265 | 159 955 | 159 333 | 168 938 |