Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-10-31 | 2019-10-31 | 2020-10-31 | 2021-10-31 | 2022-10-31 | 2023-04-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 14 662 | 2 | 2 | 2 | 1 408 392 | 121 848 | 93 064 |
Current Assets | 3 318 426 | 5 922 221 | 8 816 078 | 9 424 297 | 16 724 255 | 13 607 368 | 15 536 401 |
Debtors | 3 296 420 | 5 822 455 | 8 667 473 | 9 264 692 | 15 205 099 | 13 384 402 | 15 265 858 |
Net Assets Liabilities | 825 545 | 122 030 | 914 393 | 1 318 858 | 1 963 235 | 1 930 373 | 2 388 113 |
Other Debtors | 257 848 | 542 814 | 349 247 | 308 994 | 1 086 794 | 678 855 | 724 782 |
Property Plant Equipment | 832 913 | 570 424 | 453 376 | 994 555 | 798 157 | 648 138 | 579 539 |
Total Inventories | 7 344 | 99 764 | 148 603 | 159 603 | 110 764 | 101 118 | 177 479 |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 16 000 | 20 000 | 28 000 | 28 000 | 28 000 | 20 000 |
Other Non-audit Services Entity Subsidiaries Fees | 35 943 | 62 931 | 13 674 | 21 709 | 23 500 | 63 242 | 11 785 |
Accrued Liabilities Deferred Income | 517 168 | 3 930 373 | 4 693 698 | 2 780 065 | 5 553 148 | 5 576 497 | 7 480 819 |
Accumulated Depreciation Impairment Property Plant Equipment | 564 383 | 847 293 | 1 005 179 | 1 244 930 | 1 500 420 | 1 708 287 | 1 713 669 |
Additional Provisions Increase From New Provisions Recognised | | | | 14 231 | | | 14 683 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 84 388 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 85 179 | 40 838 | 804 848 | 59 092 | 57 848 | 17 637 |
Administration Support Average Number Employees | 33 | 27 | 15 | 12 | 15 | 16 | 16 |
Administrative Expenses | 1 832 140 | 3 691 266 | 2 547 153 | 2 434 342 | 1 973 087 | 2 746 447 | 1 585 686 |
Amounts Owed By Directors | | 89 144 | | | | | |
Amounts Owed By Group Undertakings | 1 440 829 | 3 666 679 | 5 642 397 | 4 580 488 | 5 777 531 | 5 430 614 | 5 530 470 |
Amounts Owed To Directors | 125 233 | | 29 908 | 66 303 | 56 283 | 36 283 | 157 336 |
Amounts Owed To Group Undertakings | | | | 538 140 | 2 393 229 | 871 507 | 734 904 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 77 | 59 | 42 | 40 | 55 | 62 | 62 |
Bank Borrowings Overdrafts | | 922 056 | 992 996 | 522 152 | | | |
Bank Overdrafts | | 922 056 | 992 996 | 522 152 | | | |
Cash Cash Equivalents | 14 662 | -922 054 | -992 994 | -522 150 | 1 408 392 | | |
Cash Cash Equivalents Cash Flow Value | 14 662 | -922 054 | -992 994 | -522 150 | 1 408 392 | 121 848 | 93 064 |
Comprehensive Income Expense | 104 692 | -703 515 | 792 363 | 404 465 | 644 377 | 263 239 | 457 740 |
Corporation Tax Payable | 52 831 | 2 305 | 125 908 | 259 351 | 390 719 | 164 553 | 199 109 |
Cost Sales | 7 055 528 | 8 863 085 | 10 983 086 | 8 016 970 | 13 026 990 | 16 210 140 | 7 912 640 |
Creditors | 2 893 964 | 6 208 951 | 8 294 432 | 7 301 160 | 13 473 653 | 10 415 743 | 11 819 241 |
Current Tax For Period | 29 298 | | 155 206 | 122 234 | 157 487 | 33 439 | 165 671 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 7 358 | -30 239 | -18 576 | 14 231 | -34 268 | -5 268 | 14 683 |
Deferred Tax Liabilities | 98 321 | 68 082 | 49 506 | 63 737 | 29 469 | 24 201 | 38 884 |
Depreciation Expense Property Plant Equipment | 205 041 | 305 657 | 157 886 | 268 181 | 255 490 | 207 867 | 80 697 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 22 747 | | 28 430 | | | 75 315 |
Disposals Property Plant Equipment | | 64 758 | | 23 918 | | | 80 854 |
Dividends Paid | 30 000 | | | | | | |
Dividends Paid Classified As Financing Activities | 30 000 | | | | | | |
Dividends Paid On Shares | 30 000 | | | | | | |
Finance Lease Liabilities Present Value Total | 417 766 | 218 222 | 93 582 | 35 179 | | | |
Finance Lease Payments Owing Minimum Gross | 446 546 | 226 534 | 95 421 | 36 279 | | | |
Financial Instruments Net Gain Loss Before Tax | | | | 253 448 | -37 236 | -21 316 | 43 396 |
Fixed Assets | | | | | | 782 236 | 798 025 |
Future Finance Charges On Finance Leases | 28 780 | 8 312 | 1 839 | 1 100 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 77 999 | 403 211 | 261 906 | 160 379 | 560 000 | 420 000 | 280 000 |
Gain Loss In Cash Flows From Change In Accrued Items | 64 028 | 3 413 205 | -1 557 588 | 407 280 | 2 773 083 | 23 349 | 1 904 322 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 609 821 | -884 898 | 3 460 799 | 144 691 | 2 301 262 | -1 350 140 | -450 929 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -605 371 | -2 526 035 | -2 845 018 | -597 219 | -5 940 407 | 1 820 697 | -1 881 456 |
Gain Loss In Cash Flows From Change In Inventories | -7 344 | -92 420 | -48 839 | -11 000 | 48 839 | 9 646 | -76 361 |
Gain Loss On Disposals Property Plant Equipment | -1 550 | -41 323 | | 4 512 | | | -1 250 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 4 750 | 7 159 | -5 420 | -2 | -28 | 2 089 | -614 |
Government Grant Income | | | | 107 598 | 44 360 | | |
Gross Profit Loss | 1 983 247 | 2 958 636 | 3 493 992 | 2 548 199 | 2 773 164 | 3 116 644 | 2 190 047 |
Income Expense Recognised Directly In Equity | | | | | | -430 198 | |
Income Taxes Paid Refund Classified As Operating Activities | 32 869 | 21 228 | 31 603 | -11 209 | 26 119 | 259 605 | 131 115 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 50 710 | -936 716 | -70 940 | 470 844 | 1 930 542 | -1 286 544 | -28 784 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -18 622 | -29 298 | | | | | 26 819 |
Increase Decrease In Existing Provisions | | | | | | -5 268 | |
Increase Decrease In Net Debt From Cash Flows | | | | 45 288 | -120 652 | -255 178 | 13 234 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 305 657 | 157 886 | 268 181 | 255 490 | 207 867 | 80 697 |
Intangible Assets | | | | | | 134 098 | 218 486 |
Intangible Assets Gross Cost | | | | | | 134 098 | 218 486 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 6 664 | 2 276 | 9 745 | 27 958 | 29 892 | 7 217 | 4 434 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 17 368 | 28 151 | 8 101 | 1 617 | 1 199 | | |
Interest Income On Cash Cash Equivalents | | 5 | | | | | |
Interest Paid Classified As Operating Activities | 28 381 | 30 427 | 17 846 | 34 179 | 76 841 | 35 789 | -33 733 |
Interest Payable Similar Charges Finance Costs | 28 381 | 30 427 | 17 846 | 34 179 | 76 841 | 35 789 | -33 733 |
Interest Received Classified As Operating Activities | | 5 | | 253 923 | | | |
Net Cash Flows From Used In Financing Activities | 248 389 | -324 777 | -94 732 | 623 730 | 1 854 250 | -1 541 722 | -15 550 |
Net Cash Flows From Used In Investing Activities | -555 261 | -84 491 | -40 838 | -804 848 | -59 092 | -57 848 | -97 736 |
Net Cash Flows From Used In Operating Activities | 357 582 | -527 448 | 64 630 | 651 962 | 135 384 | 313 026 | 84 502 |
Net Cash Generated From Operations | 418 832 | -475 798 | 114 079 | 421 009 | 238 344 | 742 518 | 181 884 |
Net Current Assets Liabilities | 424 462 | -286 730 | 521 646 | 2 123 137 | 3 250 602 | 3 191 624 | 3 717 160 |
Net Debt Funds | | | 1 116 484 | 1 161 772 | 1 041 120 | 785 942 | 799 176 |
Net Deferred Tax Liability Asset | 98 321 | 68 082 | 49 506 | 63 737 | 29 469 | 24 201 | 38 884 |
Number Shares Issued Fully Paid | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit Loss | 151 107 | -732 630 | 946 839 | 321 186 | 844 437 | 461 296 | 604 361 |
Other Contributions By Owners Increase Decrease In Equity | | | | | | -430 198 | |
Other Creditors | 261 688 | 17 434 | 2 330 690 | 1 010 280 | 998 211 | 1 144 169 | 930 071 |
Other Finance Costs | 422 | | | 4 604 | 8 514 | 7 256 | 5 229 |
Other Finance Income | | | | 475 | | | |
Other Interest Receivable Similar Income Finance Income | | 5 | | 253 923 | | | |
Other Operating Income Format1 | | | | 107 598 | 44 360 | | |
Other Taxation Social Security Payable | 230 338 | 406 638 | 551 947 | 537 014 | 950 949 | 550 166 | 551 477 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -246 825 | 199 544 | 124 640 | 58 403 | 35 179 | | |
Pension Costs Defined Contribution Plan | 1 905 | 55 191 | 46 494 | 50 960 | 59 452 | 79 079 | 42 923 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 905 | 55 191 | 46 494 | 50 960 | 59 452 | 79 079 | 42 923 |
Prepayments Accrued Income | 388 307 | 317 957 | 285 571 | 1 187 447 | 4 711 095 | 1 578 232 | 1 742 788 |
Proceeds From Borrowings Classified As Financing Activities | 31 564 | -125 233 | 29 908 | 36 395 | -10 020 | -20 000 | 121 053 |
Proceeds From Government Grants Classified As Financing Activities | | | | 107 598 | 44 360 | | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | 538 140 | | | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | 538 140 | 1 855 089 | -1 521 722 | -136 603 |
Proceeds From Sales Property Plant Equipment | 1 | 688 | | | | | 4 289 |
Production Average Number Employees | 42 | 30 | 25 | 26 | 38 | 44 | 44 |
Profit Loss | 104 692 | -703 515 | 792 363 | 404 465 | 644 377 | 263 239 | 457 740 |
Profit Loss On Ordinary Activities Before Tax | 122 726 | -763 052 | 928 993 | 540 930 | 767 596 | 291 410 | 638 094 |
Property Plant Equipment Gross Cost | 1 397 296 | 1 417 717 | 1 458 555 | 2 239 485 | 2 298 577 | 2 356 425 | 2 293 208 |
Provisions | 98 321 | 68 082 | 49 506 | 63 737 | 29 469 | 24 201 | 38 884 |
Purchase Intangible Assets | | | | | | 134 098 | 84 388 |
Purchase Property Plant Equipment | 555 262 | 85 179 | 40 838 | 804 848 | 59 092 | 57 848 | 17 637 |
Raw Materials | 7 344 | 99 764 | 148 603 | 159 603 | 110 764 | 101 118 | 177 479 |
Revenue From Construction Contracts | 9 038 775 | 11 821 721 | 14 477 078 | 10 664 900 | 15 800 154 | 19 326 784 | 10 102 687 |
Social Security Costs | 177 494 | 271 744 | 192 565 | 216 779 | 340 435 | 431 097 | 200 358 |
Staff Costs Employee Benefits Expense | 1 563 152 | 2 234 864 | 1 797 071 | 1 779 858 | 2 805 627 | 3 503 980 | 1 901 475 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 98 321 | 68 082 | 49 506 | 63 737 | 29 469 | 24 201 | 38 884 |
Tax Expense Credit Applicable Tax Rate | 24 447 | | 176 509 | 102 777 | 145 843 | 55 368 | 127 619 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -36 175 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -12 482 | | 14 196 | 13 391 | 7 115 | 2 643 | 2 962 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 17 333 | | 11 036 | 6 066 | 4 529 | 11 603 | 8 271 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | -46 535 | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | -18 576 | 14 231 | -34 268 | -5 268 | 14 683 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 18 034 | -59 537 | 136 630 | 136 465 | 123 219 | 28 171 | 180 354 |
Total Assets Less Current Liabilities | 1 257 375 | 283 694 | 975 022 | 3 117 692 | 4 048 759 | 3 839 763 | 4 515 185 |
Total Current Tax Expense Credit | 10 676 | -29 298 | 155 206 | | | | |
Trade Creditors Trade Payables | 1 539 024 | 770 025 | 1 807 739 | 1 552 676 | 3 131 114 | 2 072 568 | 1 765 525 |
Trade Debtors Trade Receivables | 1 209 436 | 1 205 861 | 2 390 258 | 3 187 763 | 3 629 679 | 5 696 701 | 7 267 818 |
Turnover Revenue | 9 038 775 | 11 821 721 | 14 477 078 | 10 664 900 | 15 800 154 | 19 326 784 | 10 102 687 |
Unused Provision Reversed | | 30 239 | 18 576 | | 34 268 | | |
Wages Salaries | 1 383 753 | 1 907 929 | 1 558 012 | 1 512 119 | 2 405 740 | 2 875 747 | 1 658 194 |
Advances Credits Directors | 125 233 | 89 144 | 29 908 | 66 303 | | | |
Advances Credits Made In Period Directors | 42 019 | 214 377 | | | | | |
Advances Credits Repaid In Period Directors | | | 119 052 | | | | |
Director Remuneration | 80 000 | 227 956 | 244 346 | 242 462 | 339 904 | 341 472 | 173 356 |