Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 89 007 | 428 | 446 651 | 1 366 123 |
Current Assets | 2 157 338 | 2 618 512 | 3 563 376 | 4 000 464 |
Debtors | 1 808 474 | 2 179 358 | 2 550 221 | 2 322 498 |
Net Assets Liabilities | 1 511 827 | 1 654 969 | 1 620 483 | 2 333 820 |
Other Debtors | 266 169 | 332 696 | 212 890 | 199 156 |
Property Plant Equipment | 1 277 258 | 1 077 807 | 1 012 871 | 995 439 |
Total Inventories | 259 857 | 438 726 | 566 504 | 311 843 |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 13 500 | 8 750 | 9 000 |
Accrued Liabilities Deferred Income | 61 436 | 67 662 | 59 646 | 135 021 |
Accumulated Amortisation Impairment Intangible Assets | | 605 | 2 217 | 3 829 |
Accumulated Depreciation Impairment Property Plant Equipment | 538 719 | 668 826 | 811 933 | 934 792 |
Additional Provisions Increase From New Provisions Recognised | | 17 681 | 23 525 | 14 709 |
Additions Other Than Through Business Combinations Intangible Assets | | 16 122 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 319 168 | 78 171 | 167 793 |
Administration Support Average Number Employees | 22 | 24 | 26 | 23 |
Administrative Expenses | 1 870 212 | 1 956 916 | 2 161 010 | 2 590 946 |
Amortisation Expense Intangible Assets | | 605 | 1 612 | 1 612 |
Amortisation Rate Used For Intangible Assets | | 10 | 10 | 10 |
Amounts Owed By Directors | | 248 605 | | 76 078 |
Amounts Owed By Group Undertakings | | 18 654 | | |
Amounts Owed To Directors | | | 1 895 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 58 | 62 | 72 | 60 |
Bank Borrowings Overdrafts | 203 442 | 75 958 | 48 977 | 59 068 |
Bank Overdrafts | | 75 958 | | |
Cash Cash Equivalents | 89 007 | -75 530 | 446 651 | |
Cash Cash Equivalents Cash Flow Value | 89 007 | -75 530 | 446 651 | 1 366 123 |
Comprehensive Income Expense | -24 729 | 325 642 | 85 514 | 1 205 497 |
Corporation Tax Payable | | 65 543 | 98 590 | 305 382 |
Corporation Tax Recoverable | 10 874 | | | |
Cost Sales | 9 133 014 | 7 823 785 | 10 800 317 | 11 273 028 |
Creditors | 1 649 503 | 1 675 534 | 2 449 856 | 2 369 246 |
Current Tax For Period | -10 874 | 65 543 | 58 148 | 308 014 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 30 832 | 17 681 | -10 937 | 14 709 |
Deferred Tax Liabilities | 102 385 | 120 066 | 143 591 | 158 300 |
Depreciation Expense Property Plant Equipment | 114 081 | 144 155 | 143 107 | 164 671 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 14 048 | | 41 812 |
Disposals Property Plant Equipment | | 388 512 | | 62 366 |
Distribution Costs | 112 923 | 111 692 | 117 410 | 130 716 |
Dividends Paid | | 182 500 | 120 000 | 492 160 |
Dividends Paid Classified As Financing Activities | | 182 500 | 120 000 | 492 160 |
Dividends Paid On Shares | | 182 500 | 120 000 | 492 160 |
Finance Lease Liabilities Present Value Total | 119 207 | 99 181 | 86 067 | 141 533 |
Finance Lease Payments Owing Minimum Gross | 290 088 | 360 448 | 261 266 | 146 407 |
Fixed Assets | 1 277 258 | 1 093 324 | 1 026 776 | 1 007 732 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 16 858 | 479 932 | 423 924 | 414 778 |
Gain Loss In Cash Flows From Change In Accrued Items | 28 925 | 6 226 | -8 016 | 75 375 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 087 426 | 101 772 | 789 386 | -426 439 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 649 517 | -370 884 | -368 968 | 227 723 |
Gain Loss In Cash Flows From Change In Inventories | 348 979 | -178 869 | -127 778 | 254 661 |
Gain Loss On Disposals Property Plant Equipment | 3 060 | -35 016 | | 20 446 |
Government Grant Income | | 20 093 | 51 242 | 2 844 |
Gross Profit Loss | 1 995 792 | 2 474 947 | 2 425 463 | 4 264 586 |
Income Expense Recognised Directly In Equity | | -182 500 | -120 000 | -492 160 |
Income Taxes Paid Refund Classified As Operating Activities | 39 673 | | 8 130 | 88 554 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -273 412 | -164 537 | 522 181 | 919 472 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -17 390 | -12 668 |
Increase Decrease In Deferred Tax Expense Arising From Change In Tax Status Entity Or Its Shareholders | | | 34 462 | |
Increase Decrease In Net Debt From Cash Flows | | 31 455 | -369 468 | -1 085 202 |
Increase From Amortisation Charge For Year Intangible Assets | | 605 | 1 612 | 1 612 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 144 155 | 143 107 | 164 671 |
Intangible Assets | | 15 517 | 13 905 | 12 293 |
Intangible Assets Gross Cost | | 16 122 | 16 122 | 16 122 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 11 470 | 17 434 | 16 943 | 8 968 |
Interest Income On Bank Deposits | 317 | 336 | 447 | 1 096 |
Interest Paid Classified As Operating Activities | 6 275 | 17 902 | 17 235 | 31 312 |
Interest Payable Similar Charges Finance Costs | 17 745 | 17 902 | 48 935 | 31 312 |
Interest Received Classified As Operating Activities | 317 | 336 | 447 | 1 096 |
Net Cash Flows From Used In Financing Activities | -143 867 | -479 048 | 50 779 | -655 046 |
Net Cash Flows From Used In Investing Activities | -147 587 | 187 717 | -78 171 | -126 793 |
Net Cash Flows From Used In Operating Activities | 18 042 | 126 794 | 549 573 | 1 701 311 |
Net Cash Generated From Operations | 63 673 | 144 360 | 574 491 | 1 820 081 |
Net Current Assets Liabilities | 507 835 | 942 978 | 1 113 520 | 1 631 218 |
Net Debt Funds | 404 523 | 435 978 | 66 510 | -1 018 692 |
Net Deferred Tax Liability Asset | 102 385 | 120 066 | 143 591 | 158 300 |
Number Shares Issued Fully Paid | 1 | 1 | 1 | 1 |
Operating Profit Loss | 12 657 | 426 432 | 198 285 | 1 545 768 |
Other Creditors | 28 785 | 32 051 | 56 679 | 152 702 |
Other Finance Costs | 6 142 | 468 | 31 992 | 22 344 |
Other Interest Receivable Similar Income Finance Income | 317 | 336 | 447 | 1 096 |
Other Operating Income Format1 | | 20 093 | 51 242 | 2 844 |
Other Taxation Social Security Payable | 89 938 | 158 950 | 104 118 | 170 506 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 133 934 | 130 633 | 99 182 | 114 859 |
Pension Costs Defined Contribution Plan | 50 391 | 54 039 | 56 536 | 59 213 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 50 391 | 54 039 | 56 536 | 59 213 |
Premises Costs | | | 90 814 | 104 996 |
Prepayments Accrued Income | 149 925 | 110 231 | 142 000 | 224 262 |
Proceeds From Borrowings Classified As Financing Activities | -9 933 | -203 442 | | -50 871 |
Proceeds From Government Grants Classified As Financing Activities | | 20 093 | 19 961 | 2 844 |
Proceeds From Sales Property Plant Equipment | 20 000 | 339 448 | | 41 000 |
Production Average Number Employees | 36 | 38 | 46 | 37 |
Profit Loss | -24 729 | 325 642 | 85 514 | 1 205 497 |
Profit Loss On Ordinary Activities Before Tax | -4 771 | 408 866 | 149 797 | 1 515 552 |
Property Plant Equipment Gross Cost | 1 815 977 | 1 746 633 | 1 824 804 | 1 930 231 |
Provisions | 102 385 | 120 066 | 143 591 | 158 300 |
Provisions For Liabilities Balance Sheet Subtotal | 102 385 | 120 066 | 143 591 | 158 300 |
Purchase Intangible Assets | | 16 122 | | |
Purchase Property Plant Equipment | 167 587 | 135 609 | 78 171 | 167 793 |
Raw Materials | 48 021 | 219 767 | 258 304 | 154 271 |
Repayments Borrowings Classified As Financing Activities | | | -250 000 | |
Revenue From Construction Contracts | 11 086 581 | 10 239 053 | 13 030 532 | 15 295 775 |
Revenue From Sale Goods | 42 225 | 59 679 | 195 248 | 241 839 |
Social Security Costs | 185 578 | 188 437 | 206 775 | 237 915 |
Staff Costs Employee Benefits Expense | 2 122 481 | 2 181 572 | 2 368 588 | 2 568 551 |
Tax Expense Credit Applicable Tax Rate | -906 | 77 685 | 28 461 | 287 955 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 30 832 | 17 681 | 23 525 | -8 072 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -9 968 | -12 142 | 12 297 | 30 172 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 19 958 | 83 224 | 64 283 | 310 055 |
Total Assets Less Current Liabilities | 1 785 093 | 2 036 302 | 2 140 296 | 2 638 950 |
Total Current Tax Expense Credit | | 65 543 | 40 758 | 295 346 |
Total Deferred Tax Expense Credit | | 17 681 | 23 525 | 14 709 |
Trade Creditors Trade Payables | 1 146 695 | 1 176 189 | 1 993 884 | 1 405 034 |
Trade Debtors Trade Receivables | 1 381 506 | 1 717 777 | 2 195 331 | 1 823 002 |
Turnover Revenue | 11 128 806 | 10 298 732 | 13 225 780 | 15 537 614 |
Wages Salaries | 1 886 512 | 1 939 096 | 2 105 277 | 2 271 423 |
Work In Progress | 211 836 | 218 959 | 308 200 | 157 572 |
Advances Credits Directors | 211 913 | 248 605 | 1 895 | 76 078 |
Advances Credits Made In Period Directors | 50 000 | 36 692 | 45 000 | |
Advances Credits Repaid In Period Directors | | | 295 500 | |
Director Remuneration | 277 632 | 201 160 | 227 366 | 249 947 |