Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-29 | 2013-06-30 | 2014-06-29 | 2014-06-30 | 2015-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 3 449 972 | 2 672 379 | 2 672 379 | 2 948 740 | 2 948 740 | 3 462 043 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 5 681 343 | 3 370 221 | 5 138 865 | 4 320 261 | 6 778 124 |
Current Assets | 5 597 434 | 5 836 863 | 5 836 863 | 5 589 258 | 5 589 258 | 7 060 141 | 9 421 939 | 7 785 916 | 7 344 115 | 6 645 513 | 8 305 537 |
Debtors | 2 534 387 | 3 168 713 | 3 168 713 | 2 518 300 | 2 518 300 | 3 174 561 | 3 630 591 | 4 334 345 | 2 187 512 | 2 312 377 | 1 504 692 |
Net Assets Liabilities | | | | | | | 5 140 115 | 2 221 223 | 2 938 585 | 3 680 476 | 4 115 078 |
Other Debtors | 6 334 | | 800 | | | | | 2 000 | 5 969 | 5 050 | 3 600 |
Property Plant Equipment | | | | | | | 160 762 | 181 054 | 191 225 | 168 165 | 136 677 |
Total Inventories | | | | | | | 110 005 | 81 350 | 17 737 | 12 875 | 22 721 |
Cash Bank In Hand | 2 940 485 | 2 616 900 | 2 616 900 | 3 054 589 | 3 054 589 | 3 859 364 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 3 449 972 | 2 672 379 | 2 672 379 | 2 948 740 | 2 948 740 | 3 462 043 | | | | | |
Stocks Inventory | 122 562 | 51 250 | 51 250 | 16 369 | 16 369 | 26 216 | | | | | |
Tangible Fixed Assets | 1 605 389 | 348 153 | 348 153 | 275 370 | 275 370 | 233 691 | | | | | |
Trade Debtors | 2 488 257 | 3 126 507 | 3 126 507 | 2 479 050 | 2 479 050 | 3 114 144 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | | | | | |
Profit Loss Account Reserve | 3 399 972 | 2 622 379 | 2 622 379 | 2 898 740 | 2 898 740 | 3 412 043 | | | | | |
Shareholder Funds | 3 449 972 | 2 672 379 | 2 672 379 | 2 948 740 | 2 948 740 | 3 462 043 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 10 580 | 11 850 | | 14 200 | | | 14 800 | 16 500 | 16 800 | 17 200 | 19 750 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 511 898 | 488 729 | 479 748 | 429 626 | 416 002 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 75 709 | 76 911 | 28 559 | 7 141 |
Administration Support Average Number Employees | | | | | | | 56 | 58 | 59 | 56 | 54 |
Administrative Expenses | 3 481 126 | 3 719 900 | | 4 412 117 | | | 5 680 453 | 6 256 523 | 5 941 194 | 5 417 767 | 5 568 403 |
Amounts Recoverable On Contracts | | | | | | | 3 497 284 | 4 262 112 | 1 863 380 | 2 267 585 | 1 463 417 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | | 126 | 130 | 131 | 124 | 122 |
Corporation Tax Payable | | | | | | | 309 190 | 278 092 | 206 245 | 165 703 | 172 478 |
Cost Sales | | | | | | | 22 196 349 | 27 035 383 | 18 783 894 | 16 399 637 | 18 009 313 |
Creditors | | | | | | | 4 429 736 | 5 733 651 | 4 573 274 | 3 113 588 | 4 311 845 |
Current Tax For Period | | | | | | | 309 190 | 278 092 | 206 245 | 165 703 | 173 985 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 9 896 | -754 | 11 385 | -3 867 | -4 323 |
Deferred Tax Liabilities | | | | | | | 12 850 | 12 096 | 23 481 | 19 614 | 15 291 |
Depreciation Expense Property Plant Equipment | | | | | | | 50 586 | 52 216 | 50 835 | 45 623 | 37 042 |
Dividends Paid | | | | | | | 600 000 | | | | |
Dividends Paid Classified As Financing Activities | | | | | | | 600 000 | | | | |
Further Item Creditors Component Total Creditors | | | | | | | 2 954 219 | 3 823 813 | 2 292 776 | 2 274 401 | 3 827 444 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 85 416 | 93 924 | 144 250 | 79 563 | 74 437 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -2 392 | -3 200 | 12 967 | -5 430 | -1 587 |
Gross Profit Loss | 4 580 066 | 5 332 376 | | 5 380 733 | | | 7 311 504 | 7 648 842 | 6 695 679 | 6 469 591 | 6 643 148 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -275 227 | -309 190 | -278 092 | 541 251 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -1 188 426 | -2 311 122 | 1 768 644 | -818 604 | 2 457 863 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -263 160 | -484 336 | -167 210 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | 9 896 | -754 | 11 385 | -3 867 | -4 323 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 52 216 | 50 835 | 45 622 | 37 042 |
Interest Received Classified As Operating Activities | | | | | | | 6 250 | 12 059 | 9 816 | 1 982 | 1 396 |
Issue Equity Instruments | | | | | | | | 110 993 | 110 905 | 110 905 | |
Net Cash Flows From Used In Financing Activities | | | | | | | -600 000 | -4 042 732 | -425 000 | -637 500 | -637 500 |
Net Cash Flows From Used In Investing Activities | | | | | | | -75 153 | -75 709 | -48 041 | -27 992 | -7 141 |
Net Cash Flows From Used In Operating Activities | | | | | | | -513 273 | 1 807 319 | 2 241 684 | -153 112 | 3 102 504 |
Net Cash Generated From Operations | | | | | | | -244 296 | 2 104 450 | 2 509 961 | -696 345 | 3 101 108 |
Net Current Assets Liabilities | 1 859 113 | 2 331 955 | 2 331 955 | 2 676 865 | 2 676 865 | 3 233 676 | 4 992 203 | 2 052 265 | 2 770 840 | 3 531 925 | 3 993 692 |
Nominal Value Allotted Share Capital | | | | | | | 50 000 | 88 | 88 | 88 | 88 |
Number Shares Issued Fully Paid | | | | | | | | 8 802 | 8 802 | 8 802 | 8 802 |
Operating Profit Loss | 1 098 940 | 1 612 476 | | 968 616 | | | 1 635 739 | 1 392 319 | 1 074 049 | 1 060 339 | 1 074 745 |
Other Cash Inflow Outflow Classified As Financing Activities | | | | | | | | 4 153 725 | 425 000 | 637 500 | 637 500 |
Other Creditors | | | | | | | 430 667 | 588 682 | 721 245 | 580 027 | 498 491 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 75 384 | 59 816 | 95 744 | 50 666 |
Other Disposals Property Plant Equipment | | | | | | | | 78 585 | 75 720 | 101 741 | 52 253 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 6 250 | 12 059 | 9 816 | 1 982 | 1 396 |
Other Operating Income Format1 | | | | | | | 4 688 | | 319 564 | 8 515 | |
Other Taxation Social Security Payable | | | | | | | 735 660 | 1 043 064 | 1 353 008 | 93 457 | -186 568 |
Payments To Redeem Own Shares | | | | | | | | 4 153 725 | 425 000 | 637 500 | |
Pension Costs Defined Contribution Plan | | | | | | | 72 671 | 120 059 | 155 143 | 136 403 | 137 100 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 72 671 | 120 059 | 155 143 | 136 403 | 137 100 |
Prepayments Accrued Income | | | | | | | 133 307 | 70 233 | 55 003 | 39 742 | 37 675 |
Proceeds From Issuing Shares | | | | | | | | 110 993 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | 13 820 | | 28 871 | 567 | |
Production Average Number Employees | | | | | | | 70 | 72 | 72 | 68 | 68 |
Profit Loss | | | | | | | 1 320 511 | 1 123 840 | 1 142 362 | 1 379 391 | 1 072 102 |
Profit Loss On Ordinary Activities Before Tax | 1 155 156 | 1 418 849 | | 1 000 941 | | | 1 639 597 | 1 401 178 | 1 096 832 | 1 056 891 | 1 074 554 |
Property Plant Equipment Gross Cost | | | | | | | 672 660 | 669 784 | 670 973 | 597 791 | 552 679 |
Purchase Property Plant Equipment | | | | | | | 88 973 | 75 709 | 76 911 | 28 559 | 7 141 |
Revenue From Construction Contracts | | | | | | | 29 507 853 | 34 684 225 | 25 479 573 | 22 869 228 | 24 652 461 |
Social Security Costs | 566 410 | 590 056 | | 633 886 | | | 872 012 | 903 275 | 868 192 | 720 613 | 786 283 |
Staff Costs Employee Benefits Expense | | | | | | | 8 397 904 | 8 874 387 | 8 614 908 | 7 291 475 | 7 749 318 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 12 850 | 12 096 | 23 481 | 19 614 | 15 291 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | 39 471 | 39 471 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 311 523 | 266 224 | 208 398 | 200 809 | 204 165 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -6 339 | 5 500 | -7 162 | 1 308 | 3 916 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | | | 4 006 | 6 368 | 5 009 | 3 057 | 5 375 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 319 086 | 277 338 | -45 530 | -322 500 | 2 452 |
Total Assets Less Current Liabilities | 3 464 502 | 2 680 108 | 2 680 108 | 2 952 235 | 2 952 235 | 3 467 367 | 5 152 965 | 2 233 319 | 2 962 066 | 3 700 090 | 4 130 369 |
Total Current Tax Expense Credit | | | | | | | | 278 092 | -56 915 | -318 633 | 6 775 |
Total Operating Lease Payments | | | | | | | 112 476 | 113 984 | 101 003 | 98 013 | 106 821 |
Turnover Revenue | | | | | | | 29 507 853 | 34 684 225 | 25 479 573 | 22 869 228 | 24 652 461 |
Wages Salaries | 4 762 661 | 5 048 374 | | 5 516 537 | | | 7 453 221 | 7 851 053 | 7 591 573 | 6 434 459 | 6 825 935 |
Work In Progress | 122 562 | 51 250 | 51 250 | 16 369 | 16 369 | 26 216 | 110 005 | 81 350 | 17 737 | 12 875 | 22 721 |
Director Remuneration | 228 747 | 237 673 | 237 673 | 230 742 | 230 742 | 240 315 | 312 510 | 158 618 | 52 000 | 33 570 | 84 408 |
Dividend Recommended By Directors | | | | | | | | 7 | 7 | 8 | 8 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 1 | 1 | 1 | 1 | 1 |
Company Contributions To Money Purchase Schemes Directors | 10 000 | | | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 238 747 | | 237 673 | | | | | | | | |
Aggregate Dividends Paid In Financial Year | 75 000 | 1 800 000 | | 500 000 | | | | | | | |
Amount By Which Tax On Profit On Ordinary Activities Lower Higher Than Tax Calculated Standard U K Rate | 4 441 | | | 2 939 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -2 139 | -62 312 | | -18 551 | | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | 4 084 | 1 361 | | -1 583 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 32 500 | 128 500 | 128 500 | 128 500 | 128 500 | 128 500 | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 2 500 | 8 168 | 8 168 | 31 565 | 31 565 | 56 997 | | | | | |
Corporation Tax Due Within One Year | 295 769 | 403 243 | 403 243 | 228 814 | 228 814 | 200 432 | | | | | |
Creditors Due Within One Year | 3 738 321 | 3 504 908 | 3 504 908 | 2 912 393 | 2 912 393 | 3 826 465 | | | | | |
Decrease Increase In Net Debt During Period | 911 136 | -322 224 | | 436 106 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 144 030 | 113 852 | 113 852 | 87 346 | 87 346 | 80 096 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 14 530 | 7 729 | 7 729 | 3 495 | 3 495 | 5 324 | | | | | |
Dividends Proposed Creditors Due Within One Year | 425 000 | | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 3 472 | 3 941 | | 3 023 | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | -2 727 | 14 774 | 14 774 | 3 089 | 3 089 | 19 355 | | | | | |
Increase Decrease In Net Cash For Period | 907 052 | -323 585 | | 437 689 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 18 | | | | | | | | | | |
Interest Payable Similar Charges | | | | 11 | | | | | | | |
Investment Income- Net | 39 991 | | | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | 32 500 | 96 000 | 96 000 | 96 000 | 96 000 | 96 000 | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | 32 500 | 32 500 | 32 500 | 32 500 | 32 500 | | | | | |
Leased Assets Included In Tangible Fixed Assets | 10 312 | | | 13 331 | 13 331 | | | | | | |
Net Debt Funds | -2 939 124 | -2 616 900 | -2 616 900 | -3 053 006 | -3 053 006 | -3 859 364 | | | | | |
Number Shares Allotted | | | 50 000 | | 50 000 | 50 000 | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 1 361 | | | 1 583 | 1 583 | | | | | | |
Other Creditors Due Within One Year | 139 080 | 74 599 | 74 599 | 91 691 | 91 691 | 116 410 | | | | | |
Other Interest Receivable Similar Income | 18 952 | 42 134 | | 14 247 | | | | | | | |
Other Operating Income | | 23 330 | | 15 000 | | | | | | | |
Other Operating Leases Expiring After Five Years | | | | 3 189 | 3 189 | 3 189 | | | | | |
Other Operating Leases Expiring Between Two Five Years | 2 500 | 8 168 | 8 168 | 27 402 | 27 402 | 53 808 | | | | | |
Other Operating Leases Expiring Within One Year | | | | 974 | 974 | | | | | | |
Other Taxation Social Security Within One Year | 396 118 | 589 997 | 589 997 | 798 537 | 798 537 | 571 347 | | | | | |
Par Value Share | | | 1 | | 1 | 1 | | | | | |
Pension Costs | 32 268 | 22 866 | | 28 456 | | | | | | | |
Prepayments Accrued Income Current Asset | 39 796 | 42 206 | 41 406 | 39 250 | 39 250 | 60 417 | | | | | |
Profit Loss For Period | 855 774 | 1 022 407 | | 776 361 | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 1 096 213 | 1 353 385 | | 971 705 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 3 595 | -6 801 | -6 801 | -4 234 | -4 234 | 1 829 | | | | | |
Provisions For Liabilities Charges | 14 530 | 7 729 | 7 729 | 3 495 | 3 495 | 5 324 | | | | | |
Share Capital Allotted Called Up Paid | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | | | | | |
Staff Costs | 5 361 339 | 5 661 296 | | 6 178 879 | | | | | | | |
Standard Nominal Tax Rate | 26 | 24 | | 23 | | | | | | | |
Tangible Fixed Assets Additions | | | 132 036 | | 39 428 | 102 866 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 479 293 | | 975 908 | | 887 777 | 795 415 | | | | | |
Tangible Fixed Assets Depreciation | 873 904 | | 627 755 | | 612 407 | 561 724 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 107 254 | | 85 192 | 73 498 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 146 532 | | 107 138 | 130 779 | | | | | |
Tangible Fixed Assets Disposals | | | 191 521 | | 127 559 | 195 228 | | | | | |
Taxation Expense Credit | 352 406 | 295 769 | | 403 243 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 294 599 | 336 990 | | 225 222 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 299 382 | 396 442 | | 224 580 | | | | | | | |
Total Dividend Payment | 500 000 | 1 800 000 | | 500 000 | | | | | | | |
Trade Creditors Within One Year | 2 480 993 | 2 437 069 | 2 437 069 | 1 791 768 | 1 791 768 | 2 788 276 | | | | | |
Turnover Gross Operating Revenue | 18 141 011 | 22 504 836 | 22 504 836 | 22 091 410 | 22 091 410 | 22 245 748 | | | | | |
U K Current Corporation Tax | 295 787 | 403 243 | | 228 814 | | | | | | | |
U K Current Corporation Tax On Income For Period | 295 769 | 403 243 | | 228 814 | | | | | | | |
Undiscounted Provision For Deferred Taxation | 14 530 | 7 729 | 7 729 | 3 495 | 3 495 | 5 324 | | | | | |