Profit & Loss |
Date of Accounts |
2022-03-31 | 2023-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 3 892 656 | 3 193 111 |
Current Assets | 8 406 600 | 7 447 912 |
Debtors | 4 513 944 | 4 254 801 |
Net Assets Liabilities | 2 346 460 | 2 346 460 |
Other Debtors | 132 501 | 173 801 |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | 1 207 943 | 1 400 241 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 400 961 |
Administration Support Average Number Employees | 13 | 13 |
Administrative Expenses | 1 807 186 | 1 802 446 |
Amounts Owed By Related Parties | 799 235 | 799 235 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 64 | 76 |
Balances With Banks | 3 892 246 | 3 191 777 |
Cash Cash Equivalents | 3 892 656 | 3 193 111 |
Cash On Hand | 410 | 1 334 |
Cost Sales | 24 698 635 | 25 996 672 |
Creditors | 276 898 | 193 210 |
Current Tax For Period | 94 975 | 59 967 |
Deferred Tax Assets | 74 247 | 97 687 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 48 598 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -14 968 | 110 022 |
Deferred Tax Liabilities | 169 318 | 302 780 |
Depreciation Amortisation Expense | 283 084 | 303 408 |
Depreciation Expense Property Plant Equipment | 283 084 | 303 408 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -140 864 |
Disposals Property Plant Equipment | | -176 593 |
Dividends Paid | -252 480 | -244 569 |
Dividends Paid Classified As Financing Activities | -252 480 | -244 569 |
Finance Lease Liabilities Present Value Total | 144 299 | 118 433 |
Further Item Debtors Component Total Debtors | 35 907 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 90 458 | 155 249 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | 64 732 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 335 667 | -1 085 973 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 199 945 | -223 236 |
Gain Loss In Cash Flows From Change In Deferred Items | -85 000 | |
Gain Loss On Disposals Property Plant Equipment | | 64 732 |
Government Grant Income | 85 154 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | 1 498 791 | 1 206 046 |
Gross Amount Due To Customers For Construction Contract Work As Liability | 425 294 | 356 435 |
Gross Profit Loss | 2 154 813 | 2 424 907 |
Income Taxes Paid Refund Classified As Operating Activities | -22 830 | -130 892 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 160 754 | -699 545 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -272 421 | -94 985 |
Increase Decrease In Existing Provisions | | 110 022 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 192 298 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 11 300 | 10 411 |
Interest Income On Bank Deposits | 553 | 27 289 |
Interest Paid Classified As Financing Activities | -11 300 | -10 411 |
Interest Paid Classified As Operating Activities | 11 300 | 10 411 |
Interest Payable Similar Charges Finance Costs | 11 300 | 10 411 |
Interest Received Classified As Investing Activities | 1 364 | 27 859 |
Interest Received Classified As Operating Activities | 1 364 | 27 859 |
Investments Fixed Assets | 1 547 225 | 1 547 225 |
Investments In Subsidiaries | 1 547 225 | 1 547 225 |
Minimum Operating Lease Payments Recognised As Expense | 49 521 | 163 142 |
Net Cash Flows From Used In Financing Activities | -426 152 | -410 859 |
Net Cash Flows From Used In Investing Activities | -202 511 | -417 978 |
Net Cash Flows From Used In Operating Activities | 789 417 | 129 292 |
Net Cash Generated From Operations | 766 587 | -1 600 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 715 865 | 861 137 |
Net Current Assets Liabilities | 1 486 454 | 1 579 638 |
Nominal Value Allotted Share Capital | 130 | 130 |
Number Shares Issued Fully Paid | 85 | 85 |
Operating Profit Loss | 432 781 | 622 461 |
Other Creditors | 1 111 530 | 1 255 823 |
Other Finance Income | 811 | 570 |
Other Interest Receivable Similar Income Finance Income | 1 364 | 27 859 |
Other Operating Income Format1 | 85 154 | |
Other Payables Accrued Expenses | 118 764 | 144 551 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -162 372 | -155 879 |
Pension Costs Defined Contribution Plan | 136 919 | 115 872 |
Percentage Class Share Held In Subsidiary | 100 | 100 |
Prepayments | 140 698 | 193 420 |
Proceeds From Sales Property Plant Equipment | | 100 461 |
Production Average Number Employees | 51 | 63 |
Profit Loss | 682 480 | 244 569 |
Profit Loss Attributable To Owners Parent | 615 259 | 564 905 |
Profit Loss On Ordinary Activities Before Tax | 422 845 | 639 909 |
Property Plant Equipment Gross Cost | 2 090 609 | 2 491 570 |
Provisions | 95 071 | 205 093 |
Provisions For Liabilities Balance Sheet Subtotal | 95 071 | 205 093 |
Purchase Property Plant Equipment | -203 875 | -546 298 |
Revenue From Sale Goods | 26 853 448 | 28 421 579 |
Social Security Costs | 255 404 | 294 362 |
Staff Costs Employee Benefits Expense | 2 880 534 | 3 145 842 |
Taxation Social Security Payable | 1 068 632 | 360 971 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | -549 |
Tax Expense Credit Applicable Tax Rate | 80 341 | 121 583 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -38 096 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -383 | 314 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 54 | 43 |
Tax Increase Decrease From Other Short-term Timing Differences | -4 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -192 414 | 75 004 |
Total Assets Less Current Liabilities | 2 600 552 | 2 947 222 |
Total Borrowings | 276 898 | 193 210 |
Total Operating Lease Payments | 38 533 | 98 590 |
Trade Creditors Trade Payables | 4 051 627 | 3 572 094 |
Trade Debtors Trade Receivables | 2 706 047 | 2 681 534 |
Turnover Revenue | 26 853 448 | 28 421 579 |
Wages Salaries | 2 488 211 | 2 735 608 |
Company Contributions To Money Purchase Plans Directors | 36 946 | 7 000 |
Director Remuneration | 59 663 | 50 911 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 |