Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 1 | 1 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 18 808 | 78 010 | 144 066 | 344 160 | 97 203 | 245 050 |
Current Assets | | | 273 984 | 406 436 | 855 993 | 1 073 355 | 2 151 361 | 2 763 655 | 2 190 199 |
Debtors | | | 273 981 | 387 628 | 777 983 | 929 289 | 1 807 201 | 2 666 452 | 1 945 149 |
Net Assets Liabilities | | | 944 197 | 1 435 172 | 1 709 950 | 2 046 599 | 3 109 060 | 3 135 593 | 2 533 260 |
Other Debtors | | | 17 792 | 25 354 | 27 425 | 6 212 | 821 412 | 1 690 926 | 1 897 988 |
Property Plant Equipment | | | 4 798 131 | 5 626 823 | 6 430 177 | 6 396 724 | 6 467 039 | 6 463 852 | 6 179 866 |
Total Inventories | | | | | 4 545 | 800 | | | |
Cash Bank In Hand | 1 | 1 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | 1 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 000 | 7 000 | 6 960 | 6 960 | 6 960 | 8 280 | 8 430 |
Accrued Liabilities Deferred Income | | | 21 746 | 34 470 | 52 671 | 42 914 | 20 030 | 33 061 | 16 874 |
Accumulated Amortisation Impairment Intangible Assets | | | 34 583 | 37 083 | 43 056 | 49 029 | 7 690 | 15 380 | 23 070 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 283 382 | 416 501 | 582 280 | 751 906 | 927 362 | 1 065 650 | 1 213 041 |
Additional Provisions Increase From New Provisions Recognised | | | | 1 883 | | 1 713 | | | 4 485 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 34 730 | | | 76 899 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 979 806 | | 136 173 | 245 771 | 383 623 | 33 865 |
Administration Support Average Number Employees | | | 112 | 121 | 14 | 15 | 14 | 7 | 5 |
Administrative Expenses | | | 1 566 713 | 1 770 618 | 2 156 544 | 2 618 039 | 2 361 742 | 2 668 810 | 2 479 146 |
Amortisation Expense Intangible Assets | | | 2 500 | 2 500 | 5 973 | 5 973 | 13 663 | 13 374 | 10 190 |
Amortisation Government Grants | | | | | | | -289 169 | -201 999 | -409 999 |
Amounts Owed By Directors | | | | | | 19 115 | | | |
Amounts Owed By Group Undertakings | | | 270 258 | 361 924 | 762 233 | 902 762 | 984 589 | 969 314 | 47 161 |
Amounts Owed To Directors | | | 4 599 | 3 674 | 1 165 | | 868 | 3 570 | 1 208 |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | | 3 345 | |
Applicable Tax Rate | | | 60 | 19 | 38 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 263 | 301 | 313 | 662 | 322 | 262 | 252 |
Bank Borrowings Overdrafts | | | 377 950 | 468 995 | 445 619 | 529 673 | 573 881 | 301 206 | 298 966 |
Bank Overdrafts | | | | 31 339 | | 28 002 | | | |
Cash Cash Equivalents | | | 98 420 | -9 776 | 168 729 | 128 502 | 706 021 | | |
Cash Cash Equivalents Cash Flow Value | | | 98 420 | -9 776 | 168 729 | 128 502 | 706 021 | 494 238 | 419 030 |
Comprehensive Income Expense | | | 642 000 | 885 975 | 674 778 | 516 649 | 1 484 461 | 596 533 | 1 185 933 |
Corporation Tax Payable | | | 26 612 | 25 638 | 26 558 | 34 559 | 38 588 | 282 719 | 16 801 |
Corporation Tax Recoverable | | | | | | | | 6 212 | |
Cost Sales | | | 3 697 277 | 4 427 750 | 4 966 063 | 5 542 744 | 5 545 858 | 5 179 734 | 5 509 215 |
Creditors | | | 433 865 | 532 777 | 527 213 | 607 746 | 634 567 | 338 437 | 360 193 |
Current Tax For Period | | | 204 512 | 248 712 | 204 805 | 140 874 | 408 657 | 253 370 | 342 834 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -2 999 | 1 883 | 2 810 | 2 163 | -3 325 | -2 808 | 4 486 |
Deferred Tax Liabilities | | | 19 068 | 20 951 | 23 761 | 24 211 | 22 599 | 19 791 | 24 276 |
Depreciation Expense Property Plant Equipment | | | 285 102 | 331 208 | 372 984 | 411 331 | 449 906 | 433 773 | 420 912 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 13 603 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 3 599 | | 142 058 | 16 834 | 43 697 | 30 266 |
Disposals Intangible Assets | | | | | | | | 34 730 | |
Disposals Property Plant Equipment | | | | 17 995 | | 171 243 | 84 164 | 248 522 | 136 595 |
Dividends Paid | | | 285 000 | 395 000 | 400 000 | 180 000 | 422 000 | 570 000 | 910 000 |
Dividends Paid Classified As Financing Activities | | | 285 000 | 395 000 | 400 000 | 180 000 | 422 000 | 570 000 | 910 000 |
Dividends Paid On Shares | | | 285 000 | 395 000 | 400 000 | 180 000 | 422 000 | 570 000 | 910 000 |
Finance Lease Liabilities Present Value Total | | | 2 358 | 212 399 | 68 984 | 162 981 | 194 739 | 106 822 | 135 068 |
Finance Lease Payments Owing Minimum Gross | | | 8 960 | 212 399 | 68 984 | 162 981 | 200 739 | 106 822 | 135 068 |
Fixed Assets | | | 4 798 134 | 5 626 926 | 6 430 280 | 6 396 827 | 6 536 351 | 6 525 474 | 6 233 798 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 91 399 | 155 584 | 121 271 | 5 642 | 75 306 | 11 982 | |
Gain Loss In Cash Flows From Change In Accrued Items | | | 47 528 | 51 048 | 68 153 | 19 155 | 16 344 | 38 236 | 36 788 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 48 014 | 20 735 | 20 894 | 52 339 | -84 959 | -85 151 | 6 937 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -7 232 | -172 180 | -22 479 | -257 159 | -539 091 | -777 334 | -275 335 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -4 545 | 3 745 | 800 | | |
Gain Loss On Disposals Property Plant Equipment | | | 189 | 270 | 1 917 | -7 183 | -16 632 | -100 936 | 5 495 |
Government Grant Income | | | | | | | 289 169 | 201 999 | 409 999 |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | 222 603 | 162 513 | 275 919 | 164 960 | 186 623 | 39 156 | 14 670 |
Gross Profit Loss | | | 2 337 115 | 2 806 264 | 2 911 162 | 3 102 950 | 3 706 327 | 3 129 790 | 3 511 197 |
Income Expense Recognised Directly In Equity | | | -285 000 | -395 000 | -400 000 | -180 000 | -422 000 | -570 000 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 176 636 | 202 607 | 359 153 | 104 384 | 175 000 | 337 066 | 289 098 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 139 837 | -108 196 | 178 505 | -40 227 | 577 519 | -211 783 | -75 208 |
Increase Decrease In Existing Provisions | | | | | | 450 | -1 612 | -2 808 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | 9 075 | -324 142 | 655 362 | -163 742 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 500 | | 5 973 | 7 690 | 7 690 | 7 690 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 136 718 | | 169 626 | 175 456 | 181 985 | 177 657 |
Intangible Assets | | | 15 417 | 47 647 | 41 674 | 35 701 | 69 209 | 61 519 | 53 829 |
Intangible Assets Gross Cost | | | 50 000 | 84 730 | | 84 730 | 76 899 | 76 899 | 76 899 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 106 158 | 122 204 | 154 033 | 187 678 | 119 016 | 172 401 | 271 379 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 14 589 | 17 697 | 21 849 | 13 696 | 14 707 | 14 554 | 8 474 |
Interest Income On Cash Cash Equivalents | | | | 51 | | | | | |
Interest Paid Classified As Operating Activities | | | 122 696 | 142 028 | 179 116 | 206 621 | 134 362 | 187 827 | 289 014 |
Interest Payable Similar Charges Finance Costs | | | 122 696 | 142 028 | 179 116 | 206 621 | 134 362 | 187 827 | 289 014 |
Interest Received Classified As Operating Activities | | | | 51 | | | | | 25 |
Investments | | | 3 | 103 | 103 | 103 | 103 | 103 | 103 |
Investments Fixed Assets | | | 3 | 103 | 103 | 103 | 103 | 103 | 103 |
Investments In Group Undertakings | | | 3 | 103 | 103 | 103 | 103 | 103 | 103 |
Net Cash Flows From Used In Financing Activities | | | 366 441 | 117 143 | 372 377 | -211 152 | 120 546 | 75 578 | -738 951 |
Net Cash Flows From Used In Investing Activities | | | -1 231 639 | -1 351 768 | -1 123 635 | -527 819 | -743 753 | -295 967 | -364 410 |
Net Cash Flows From Used In Operating Activities | | | 1 005 035 | 1 126 429 | 929 763 | 698 744 | 1 200 726 | 8 606 | 1 028 153 |
Net Cash Generated From Operations | | | 1 304 367 | 1 471 013 | 1 468 032 | 1 009 749 | 1 510 088 | 533 499 | 1 606 240 |
Net Current Assets Liabilities | | | -159 881 | -126 341 | 328 780 | 465 609 | 1 516 794 | 2 425 218 | 1 830 006 |
Net Debt Funds | | | | | 5 411 268 | 5 420 343 | 5 096 201 | 5 751 563 | 5 587 821 |
Net Deferred Tax Liability Asset | | | 19 068 | 20 951 | 23 761 | 25 924 | 22 599 | 19 791 | 24 276 |
Number Shares Issued Fully Paid | | | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Number Shares Issued Related To Conversion Debt To Equity | | | | 100 | | | | | |
Operating Profit Loss | | | 928 644 | 1 237 972 | 1 028 969 | 767 182 | 1 925 963 | 1 011 664 | 1 822 242 |
Other Creditors | | | 100 006 | 109 626 | 119 314 | 98 281 | 91 481 | 19 451 | 28 060 |
Other Finance Costs | | | 1 949 | 2 127 | 3 234 | 5 247 | 639 | 872 | 9 161 |
Other Finance Income | | | | | | | | | 25 |
Other Interest Receivable Similar Income Finance Income | | | | 51 | | | | | 25 |
Other Operating Income Format1 | | | 158 242 | 202 326 | 274 351 | 282 271 | 581 378 | 550 684 | 790 191 |
Other Remaining Operating Income | | | 37 750 | 63 758 | 102 365 | 81 170 | 56 076 | 82 050 | 112 960 |
Other Taxation Social Security Payable | | | 600 | 100 370 | 1 200 | 600 | 1 200 | 600 | 26 344 |
Par Value Share | | 1 | | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -39 137 | -45 947 | 182 625 | -119 682 | -28 441 | 110 270 | -54 692 |
Pension Costs Defined Contribution Plan | | | 35 176 | 42 102 | 93 109 | 147 255 | 150 590 | 128 325 | 139 661 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 35 372 | 42 312 | 93 575 | 400 080 | 152 006 | 181 694 | 142 559 |
Prepayments Accrued Income | | | 3 723 | 350 | 15 750 | 1 200 | 1 200 | 23 451 | 8 769 |
Proceeds From Borrowings Classified As Financing Activities | | | 612 304 | 466 196 | 955 002 | -150 834 | 224 936 | 553 849 | -293 642 |
Proceeds From Government Grants Classified As Financing Activities | | | | | | | 289 169 | 201 999 | 409 999 |
Proceeds From Sales Intangible Assets | | | | | | | | 21 127 | |
Proceeds From Sales Property Plant Equipment | | | 9 876 | 44 128 | 52 642 | 22 002 | 50 698 | 186 815 | 134 674 |
Production Average Number Employees | | | 149 | 178 | 297 | 311 | 304 | 253 | 245 |
Profit Loss | | | 642 000 | 885 975 | 674 778 | 516 649 | 1 484 461 | 596 533 | 307 667 |
Profit Loss On Ordinary Activities Before Tax | | | 805 948 | 1 095 995 | 849 853 | 560 561 | 1 791 601 | 823 837 | 1 533 253 |
Profit Loss Subsidiaries | | | | | | | | | 267 720 |
Property Plant Equipment Gross Cost | | | 5 081 513 | 6 043 324 | 7 012 457 | 7 148 630 | 7 394 401 | 7 529 502 | 7 392 907 |
Provisions | | | 19 068 | 20 951 | 23 761 | 24 211 | 22 599 | 19 791 | 24 276 |
Purchase Intangible Assets | | | | 34 730 | | | 76 899 | | |
Purchase Property Plant Equipment | | | 1 241 515 | 1 361 166 | 1 176 277 | 549 821 | 717 552 | 503 909 | 499 084 |
Raw Materials | | | | | 4 545 | 800 | | | |
Rental Leasing Income | | | 120 492 | 138 568 | 171 986 | 201 101 | 236 133 | 266 635 | 267 232 |
Revenue From Rendering Services | | | 6 034 392 | 7 234 014 | 7 788 648 | 8 577 419 | 9 252 185 | 8 309 524 | 9 020 412 |
Revenue From Sale Goods | | | | | 88 577 | 68 275 | | | |
Social Security Costs | | | 243 687 | 293 537 | 348 047 | 393 193 | 411 843 | 387 192 | 473 998 |
Staff Costs Employee Benefits Expense | | | 4 148 346 | 4 938 863 | 5 626 276 | 6 549 519 | 6 438 898 | 5 888 395 | 6 387 136 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 19 068 | 20 951 | 23 761 | 24 211 | 22 599 | 19 791 | 24 276 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 133 000 | 129 200 | 280 250 | | |
Tax Expense Credit Applicable Tax Rate | | | 161 190 | 208 240 | 294 473 | 235 706 | 617 941 | 156 529 | 291 318 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 40 944 | 38 178 | 41 214 | 31 988 | 69 638 | 91 737 | 53 885 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 378 | 2 294 | 2 118 | 2 380 | 1 328 | 5 104 | 2 117 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -2 999 | 1 883 | 2 810 | 2 163 | -3 325 | -2 808 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 201 513 | 250 595 | 207 615 | 143 037 | 405 332 | 250 562 | 347 320 |
Total Assets Less Current Liabilities | | | 4 638 253 | 5 500 585 | 6 759 060 | 6 862 436 | 8 053 145 | 8 950 692 | 8 063 804 |
Total Operating Lease Payments | | | | | 2 271 | 3 216 | 3 505 | | |
Trade Creditors Trade Payables | | | 55 567 | 64 437 | 58 596 | 40 808 | 72 959 | 30 844 | 23 483 |
Trade Debtors Trade Receivables | | | 399 279 | 596 620 | 515 256 | 854 315 | 568 556 | 648 324 | 756 563 |
Turnover Revenue | | | 6 034 392 | 7 234 014 | 7 877 225 | 8 645 694 | 9 252 185 | 8 309 524 | 9 020 412 |
Unused Provision Reversed | | | | | | | 1 712 | | |
Wages Salaries | | | 3 869 287 | 4 603 014 | 5 184 654 | 5 756 246 | 5 875 049 | 5 319 509 | 5 770 579 |
Advances Credits Directors | | | 4 599 | 3 674 | 1 165 | 9 557 | 434 | 1 785 | 1 208 |
Advances Credits Made In Period Directors | | | 51 580 | | 2 509 | 20 280 | | | |
Advances Credits Repaid In Period Directors | | | | | | | 19 983 | 1 351 | 2 362 |
Company Contributions To Money Purchase Plans Directors | | | | | | 252 825 | | | |
Director Remuneration | | | 23 586 | 24 125 | 26 559 | 30 165 | 55 464 | 106 634 | 113 131 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 26 559 | 282 990 | 55 464 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 2 | 2 | 2 | 2 | | | |
Number Shares Allotted | | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | | | | | | |