Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 147 | 172 | | | | | 159 990 | |
Current Assets | 958 399 | 1 412 650 | 1 924 166 | 1 268 527 | 1 592 126 | 2 911 651 | 3 063 703 | 2 998 472 |
Debtors | 272 219 | 432 269 | 1 178 922 | 1 041 164 | 1 098 744 | 2 601 293 | 2 261 548 | 2 219 116 |
Net Assets Liabilities | 437 178 | 554 439 | 650 663 | 956 266 | 1 131 329 | 1 216 975 | 1 303 017 | 1 340 588 |
Other Debtors | 10 871 | 4 844 | 25 622 | 16 727 | 34 063 | 211 202 | | 23 461 |
Property Plant Equipment | 1 020 067 | 1 638 394 | 1 732 144 | 1 784 609 | 2 034 590 | 3 958 265 | 4 376 599 | 4 603 237 |
Total Inventories | 686 033 | 980 209 | 745 244 | 227 363 | 493 382 | 310 358 | 642 165 | 779 356 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 3 670 | 17 740 |
Accumulated Depreciation Impairment Property Plant Equipment | 493 609 | 640 069 | 782 855 | 827 045 | 1 038 355 | 1 334 276 | 1 613 842 | 1 694 584 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 966 489 | 517 651 | 713 888 | 771 038 | 2 599 305 | | 1 335 900 |
Administration Support Average Number Employees | | | | | | | 6 | 7 |
Administrative Expenses | | | | | | | 1 663 166 | 1 433 264 |
Amounts Owed By Related Parties | | | | | 167 328 | 256 440 | 337 839 | 695 936 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Average Number Employees During Period | 40 | 49 | 62 | 54 | 48 | 58 | 76 | 76 |
Balances With Banks | | | | | | | 159 990 | |
Bank Borrowings | | | | | | 250 000 | 158 333 | 108 333 |
Bank Borrowings Overdrafts | | | | | | | | -202 310 |
Bank Overdrafts | 174 973 | 19 581 | 138 024 | 195 715 | 123 871 | 20 947 | | 202 310 |
Cash Cash Equivalents Cash Flow Value | | | | | | -20 947 | 159 990 | |
Cost Sales | | | | | | | 10 550 521 | 10 514 784 |
Creditors | 347 125 | 531 007 | 412 300 | 477 838 | 633 192 | 2 068 581 | 1 973 784 | 1 842 047 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 266 629 | 3 898 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | -38 711 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 182 450 | 3 898 |
Deferred Tax Liabilities | | | | | | | 561 118 | 565 016 |
Depreciation Amortisation Expense | | | | | | | 761 708 | 529 920 |
Depreciation Expense Property Plant Equipment | | | | | | | 761 708 | 529 920 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -100 706 | -172 108 | -275 397 | -151 815 | -211 636 | | -449 178 |
Disposals Property Plant Equipment | | -201 702 | -281 115 | -617 233 | -309 747 | -379 709 | | -1 028 520 |
Dividend Per Share Interim | | | | | | | 1 000 | 952 |
Dividends Paid | | | | | | | -105 000 | -105 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -105 000 | -105 000 |
Finance Lease Liabilities Present Value Total | 347 125 | 531 007 | 412 300 | 477 838 | 602 192 | 1 808 081 | 1 105 648 | 1 733 714 |
Fixed Assets | | | | 1 784 609 | 2 064 790 | 3 988 465 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 250 000 | 131 100 |
Further Item Debtors Component Total Debtors | | | | | | | 73 746 | 69 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -311 976 | 137 656 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -48 019 | 31 245 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 331 807 | 137 191 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 80 617 | 93 256 |
Government Grant Income | | | | | | | 10 412 | |
Gross Profit Loss | | | | | | | 2 194 407 | 1 786 071 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -73 677 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 180 937 | -362 300 |
Increase Decrease In Existing Provisions | | | | | | | | 3 898 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 247 166 | 314 894 | 319 587 | 363 125 | 507 557 | | 529 920 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 2 785 | 5 495 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | 18 523 | 30 262 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 136 380 | 170 581 |
Interest Paid Classified As Financing Activities | | | | | | | -157 688 | -206 338 |
Interest Paid Classified As Operating Activities | | | | | | | 157 688 | 206 338 |
Interest Payable Similar Charges Finance Costs | | | | | | | 157 688 | 206 338 |
Interest Received Classified As Investing Activities | | | | | | | -61 | |
Interest Received Classified As Operating Activities | | | | | | | -61 | |
Investments Fixed Assets | | | | | 30 200 | 30 200 | | |
Investments In Subsidiaries | | | | | 30 200 | 30 200 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | -1 442 891 | -1 460 356 |
Net Cash Flows From Used In Investing Activities | | | | | | | 383 308 | 541 000 |
Net Cash Flows From Used In Operating Activities | | | | | | | 1 240 520 | 557 056 |
Net Cash Generated From Operations | | | | | | | 1 240 520 | 483 379 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | 1 212 332 | 789 471 |
Net Current Assets Liabilities | -104 448 | -386 120 | -488 781 | -139 912 | -4 014 | -324 241 | -538 680 | -855 586 |
Nominal Value Allotted Share Capital | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 |
Number Shares Issued Fully Paid | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 |
Other Creditors | 77 656 | 21 227 | 87 270 | 74 022 | 81 125 | 101 820 | 50 712 | 49 884 |
Other Finance Income | | | | | | | -61 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | -61 | |
Other Inventories | 28 560 | 20 640 | 139 363 | | | | | |
Other Payables Accrued Expenses | | | | | | | 54 838 | 16 341 |
Other Remaining Borrowings | | 101 650 | 100 000 | 71 000 | 31 000 | 10 500 | 183 335 | 242 203 |
Other Revenue | | | | | | | 284 000 | 548 415 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -1 318 200 | -1 157 886 |
Pension Costs Defined Contribution Plan | | | | | | | 57 293 | 55 614 |
Prepayments | | | | | | | 10 476 | 8 620 |
Proceeds From Sales Property Plant Equipment | | | | | | | 526 152 | 672 598 |
Production Average Number Employees | | | | | | | 70 | 69 |
Profit Loss | | | | | | | 191 042 | 142 571 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 373 492 | 146 469 |
Property Plant Equipment Gross Cost | 1 513 676 | 2 278 463 | 2 514 999 | 2 611 654 | 3 072 945 | 5 292 541 | 5 990 441 | 6 297 821 |
Provisions | | | | | | | 561 118 | 565 016 |
Provisions For Liabilities Balance Sheet Subtotal | 131 316 | 166 828 | 180 400 | 210 593 | 296 255 | 378 668 | 561 118 | 565 016 |
Purchase Property Plant Equipment | | | | | | | -142 783 | -131 598 |
Rental Income From Investment Property | | | | | | | | 12 000 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -41 667 | -50 000 |
Revenue From Construction Contracts | | | | | | | 11 524 028 | 11 152 899 |
Revenue From Rendering Services | | | | | | | 936 900 | 587 541 |
Revenue From Sale Goods | | | | | | | 11 524 028 | 11 152 899 |
Social Security Costs | | | | | | | 266 578 | 292 331 |
Staff Costs Employee Benefits Expense | | | | | | | 2 474 985 | 2 576 940 |
Taxation Social Security Payable | 43 149 | 50 616 | 86 323 | 128 477 | 56 574 | 63 732 | 113 672 | 204 328 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 107 341 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 70 963 | 27 829 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -116 765 | -135 170 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 334 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 182 450 | 3 898 |
Total Assets Less Current Liabilities | 915 619 | 1 252 274 | 1 243 363 | 1 644 697 | 2 060 776 | 3 664 224 | 3 837 919 | 3 747 651 |
Total Borrowings | 347 125 | 531 007 | 412 300 | 477 838 | 633 192 | 2 068 581 | 1 973 784 | 1 842 047 |
Trade Creditors Trade Payables | 536 844 | 1 200 386 | 1 557 975 | 581 936 | 906 106 | 2 077 598 | 2 041 284 | 1 851 525 |
Trade Debtors Trade Receivables | 240 861 | 325 381 | 1 148 192 | 1 024 437 | 836 282 | 1 931 315 | 1 839 487 | 1 491 030 |
Turnover Revenue | | | | | | | 12 744 928 | 12 300 855 |
Unpaid Contributions To Pension Schemes | | | | | | | 2 894 | 3 666 |
Wages Salaries | | | | | | | 2 151 114 | 2 228 995 |
Work In Progress | 657 473 | 959 569 | 605 881 | | | | 642 165 | 779 356 |
Amount Specific Advance Or Credit Directors | | | 11 192 | | | 124 426 | 232 188 | 0 |
Amount Specific Advance Or Credit Made In Period Directors | | | 11 192 | | | 124 426 | 107 762 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | -11 192 | | | | -232 188 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 2 484 | 2 532 |
Director Remuneration | | | | | | | 129 800 | 131 130 |