Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 631 | 115 523 | 28 593 | 631 |
Current Assets | 1 740 142 | 2 957 876 | 3 535 885 | 2 689 292 |
Debtors | 1 739 511 | 2 842 353 | 3 507 292 | 2 688 661 |
Net Assets Liabilities | 2 499 802 | 3 338 134 | 3 470 758 | 3 862 588 |
Other Debtors | 712 548 | 1 153 318 | 1 345 104 | 1 569 662 |
Property Plant Equipment | 1 611 004 | 1 687 129 | 822 650 | 2 468 584 |
Total Inventories | 271 762 | 286 015 | 416 412 | 517 218 |
|
Other Financial Data |
Audit Fees Expenses | 27 750 | 27 000 | 25 000 | 32 500 |
Accrued Liabilities Deferred Income | 104 898 | 140 496 | 66 196 | 10 001 |
Accumulated Amortisation Impairment Intangible Assets | | 4 763 | 4 763 | 4 763 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 363 732 | 1 425 | 1 425 | 1 425 |
Additional Provisions Increase From New Provisions Recognised | | 141 204 | 239 998 | 689 864 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 76 125 | 140 651 | 1 645 934 |
Administrative Expenses | 6 378 787 | 6 889 673 | 8 259 210 | 8 749 101 |
Amounts Owed By Associates Joint Ventures Participating Interests | 21 693 | 9 551 | 21 284 | |
Amounts Owed By Directors | 225 248 | 556 748 | 538 084 | 294 415 |
Amounts Owed By Group Undertakings | 778 441 | 1 095 038 | 1 533 978 | 584 577 |
Amounts Owed To Associates Joint Ventures Participating Interests | 30 | 30 | 30 | 30 |
Amounts Owed To Group Undertakings | 146 434 | 177 447 | 90 692 | 73 178 |
Amounts Recoverable On Contracts | 5 812 089 | 5 783 871 | 5 736 915 | 7 134 377 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 172 | 176 | 181 | 183 |
Bank Borrowings Overdrafts | 905 727 | 130 000 | 260 000 | 857 249 |
Bank Overdrafts | 745 412 | | | |
Cash Cash Equivalents | -364 521 | 4 094 045 | | |
Cash Cash Equivalents Cash Flow Value | -364 521 | 4 094 045 | 7 449 727 | 4 337 254 |
Comprehensive Income Associates | 229 036 | 325 765 | 209 238 | 311 172 |
Comprehensive Income Expense | 349 741 | 1 013 132 | 597 424 | 816 630 |
Corporation Tax Payable | 35 094 | 108 332 | 241 885 | |
Corporation Tax Recoverable | | | 70 | 70 |
Cost Sales | 24 896 315 | 34 113 870 | 34 866 376 | 43 045 907 |
Creditors | 1 340 015 | 625 542 | 488 115 | 1 155 626 |
Current Assets Associates | 482 058 | 838 979 | 1 008 515 | 1 188 131 |
Current Liabilities Associates | -694 505 | -1 471 109 | -1 250 569 | -1 164 863 |
Current Tax For Period | 409 769 | 388 392 | 246 843 | |
Deferred Tax Asset Debtors | 2 340 | 2 486 | 2 106 | 1 791 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 119 595 | 139 323 | 274 863 | 695 541 |
Deferred Tax Liabilities | 673 605 | 814 809 | 1 054 807 | 1 744 671 |
Depreciation Expense Property Plant Equipment | 1 367 999 | 1 553 564 | 1 659 757 | 1 637 926 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 28 997 | 58 428 | 24 963 |
Disposals Property Plant Equipment | | 50 161 | 1 005 130 | 3 186 333 |
Dividends Paid | 124 800 | 174 800 | 464 800 | 424 800 |
Dividends Paid Classified As Financing Activities | 177 335 | 272 966 | 630 369 | 562 229 |
Dividends Paid On Shares | 177 335 | 272 966 | 630 369 | 562 229 |
Finance Lease Liabilities Present Value Total | 1 999 607 | 2 800 934 | 2 873 261 | 3 846 336 |
Finance Lease Payments Owing Minimum Gross | 1 999 607 | 2 800 934 | 2 873 261 | 3 846 336 |
Fixed Assets | 2 099 675 | 2 175 800 | 1 311 321 | 2 957 255 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | -277 229 |
Gain Loss In Cash Flows From Change In Accrued Items | 249 358 | 2 527 753 | -314 063 | -915 656 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -270 087 | -1 248 550 | 3 221 188 | -289 012 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -448 344 | 214 318 | -2 055 319 | -1 936 544 |
Gain Loss In Cash Flows From Change In Inventories | 23 658 | -14 253 | -130 397 | -100 806 |
Gain Loss On Disposals Property Plant Equipment | 117 168 | 93 016 | -397 233 | 299 880 |
Gross Profit Loss | 8 870 913 | 9 777 892 | 12 127 149 | 11 746 330 |
Impairment Loss Investment In Subsidiaries | | | 319 144 | |
Impairment Loss Non-financial Assets | | | 319 144 | |
Impairment Loss Reversal On Investments | | | 319 144 | |
Income Expense Recognised Directly In Equity | -124 800 | -174 800 | -464 800 | -424 800 |
Income Taxes Paid Refund Classified As Operating Activities | 140 117 | 336 202 | 501 348 | 246 843 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | -78 046 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 190 224 | 4 458 566 | 3 355 682 | -3 112 473 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -91 881 | | | 227 |
Increase Decrease In Current Tax From Foreign Exchange Adjustments | -29 333 | 31 469 | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | 31 469 | 164 045 | |
Increase Decrease In Net Debt From Cash Flows | | -2 508 405 | -3 277 947 | 4 234 498 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 367 667 | 53 489 | 417 340 |
Intangible Assets | 1 | 1 | 1 | 1 |
Intangible Assets Gross Cost | | 4 764 | 4 764 | 4 764 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 16 395 | 6 868 | 50 835 | 33 751 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 148 051 | 132 192 | 122 989 | 214 261 |
Interest Income On Cash Cash Equivalents | | 325 | 139 | 3 601 |
Interest Paid Classified As Operating Activities | 174 108 | 134 060 | 173 841 | 248 012 |
Interest Payable Similar Charges Finance Costs | 174 108 | 134 060 | 173 841 | 248 012 |
Interest Received Classified As Operating Activities | 13 838 | 31 638 | 12 775 | 3 601 |
Investments | 488 671 | 488 671 | 488 671 | 488 671 |
Investments Fixed Assets | 488 671 | 488 671 | 488 671 | 488 671 |
Investments In Associates | 843 411 | 316 165 | 1 264 904 | 100 |
Investments In Group Undertakings | 488 671 | 488 671 | 488 671 | 488 671 |
Loans Advances Granted To Associates Joint Ventures Participating Interests Classified As Financing Activities | 49 182 | 7 239 | | |
Net Cash Flows From Used In Financing Activities | -1 725 413 | -840 343 | -2 003 964 | -3 036 945 |
Net Cash Flows From Used In Investing Activities | -81 518 | -90 502 | -624 278 | -677 531 |
Net Cash Flows From Used In Operating Activities | 2 997 155 | 5 389 411 | 5 983 924 | 602 003 |
Net Cash Generated From Operations | 3 297 542 | 5 828 035 | 6 646 338 | 1 093 257 |
Net Current Assets Liabilities | 400 127 | 2 332 334 | 3 047 770 | 1 533 666 |
Net Debt Funds | 3 573 626 | 1 065 221 | -2 212 726 | 2 021 772 |
Net Deferred Tax Liability Asset | -2 340 | -2 486 | -2 106 | -1 791 |
Non-current Assets Associates | 1 816 211 | 2 315 833 | 2 860 664 | 2 581 134 |
Non-current Liabilities Associates | -717 967 | -411 382 | -1 006 867 | -976 277 |
Number Shares Issued Fully Paid | 48 650 | 48 650 | 48 650 | 48 650 |
Operating Profit Loss | 2 492 126 | 2 888 219 | 3 867 939 | 2 997 229 |
Other Creditors | 113 343 | 47 852 | 18 441 | 66 599 |
Other Current Tax Expense | | 31 469 | 164 045 | -137 103 |
Other Departments Average Number Employees | | | 95 | 93 |
Other Finance Costs | | | 17 | |
Other Interest Receivable Similar Income Finance Income | 13 838 | 31 638 | 12 775 | 3 601 |
Other Taxation Social Security Payable | 965 475 | 894 880 | 991 759 | 1 481 088 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 968 390 | 1 775 902 | 1 221 928 | 2 390 776 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | | 100 |
Pension Costs Defined Contribution Plan | 70 858 | 56 855 | 59 346 | 93 705 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 77 404 | 63 130 | 59 346 | 93 705 |
Prepayments Accrued Income | 450 | 450 | 86 172 | 233 757 |
Proceeds From Borrowings Classified As Financing Activities | | 1 300 000 | | |
Proceeds From Issuing Shares | | | | 176 060 |
Proceeds From Sales Property Plant Equipment | 532 242 | 286 994 | 831 813 | 1 616 730 |
Profit Loss | 349 741 | 1 013 132 | 597 424 | 816 630 |
Profit Loss Attributable To Non-controlling Interests | -148 313 | -193 450 | -289 220 | -210 550 |
Profit Loss Attributable To Owners Parent | 1 975 096 | 2 380 796 | 2 682 131 | 1 868 444 |
Profit Loss From Continuing Operations Associates | 249 713 | 394 841 | 419 645 | 225 527 |
Profit Loss On Ordinary Activities Before Tax | 2 531 559 | 3 133 430 | 3 657 102 | 2 637 659 |
Property Plant Equipment Gross Cost | 1 612 429 | 1 688 554 | 824 075 | 2 470 009 |
Provisions | 673 605 | 814 809 | 1 054 807 | 1 744 671 |
Purchase Property Plant Equipment | 613 760 | 377 496 | 1 456 091 | 2 294 161 |
Raw Materials | 271 762 | 286 015 | 416 412 | 517 218 |
Repayments Borrowings Classified As Financing Activities | 530 506 | 84 236 | 151 667 | 260 000 |
Revenue Associates | 2 862 719 | 3 547 212 | 3 158 928 | 3 363 225 |
Revenue From Construction Contracts | 25 730 472 | 31 172 280 | 32 648 578 | 39 844 975 |
Revenue From Rendering Services | 8 036 756 | 12 719 482 | 14 344 947 | 14 947 262 |
Selling Average Number Employees | 86 | 90 | 95 | |
Share-based Payments Arrangements Transferred From To Liabilities Increase Decrease In Equity | | | | 356 317 |
Share Profit Loss Associates Accounted For By Equity Method | 199 703 | 347 633 | 269 373 | 162 070 |
Social Security Costs | 575 725 | 578 843 | 697 367 | 800 179 |
Staff Costs Employee Benefits Expense | 9 220 788 | 9 933 604 | 10 161 125 | 11 211 678 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 673 605 | 814 809 | 1 054 807 | 1 744 671 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | -139 323 | -274 863 | -695 541 |
Tax Expense Credit Applicable Tax Rate | 520 543 | 717 228 | 694 849 | 858 213 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -29 333 | 139 323 | 164 045 | -137 103 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -96 065 | -71 385 | -156 819 | -1 131 608 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -69 451 | -189 734 | -293 587 | 7 129 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 54 742 | -67 717 | 2 400 | 266 266 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 408 150 | 559 184 | 685 751 | 558 665 |
Total Assets Less Current Liabilities | 2 499 802 | 4 508 134 | 4 359 091 | 4 490 921 |
Total Current Tax Expense Credit | 288 555 | 419 861 | 410 888 | -136 876 |
Trade Creditors Trade Payables | 34 489 | 21 385 | 52 756 | 148 569 |
Trade Debtors Trade Receivables | 20 484 | 34 313 | 1 778 | 4 389 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | 1 416 | |
Turnover Revenue | 33 767 228 | 43 891 762 | 46 993 525 | 54 792 237 |
Unwinding Discount On Provisions Expense | 9 662 | -5 000 | | |
Wages Salaries | 8 567 659 | 9 291 631 | 9 404 412 | 10 317 794 |
Director Remuneration | 612 735 | 156 063 | 715 173 | 164 626 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 |