Profit & Loss |
Date of Accounts |
2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 277 020 | 2 285 499 | 3 983 911 | 5 274 605 |
Current Assets | 6 028 630 | 5 509 170 | 7 037 411 | 8 248 364 |
Debtors | 3 751 610 | 3 223 671 | 3 053 500 | 2 973 759 |
Net Assets Liabilities | 3 013 251 | 3 456 470 | 4 396 984 | 5 023 782 |
Other Debtors | 188 969 | 38 412 | 121 697 | 65 038 |
Property Plant Equipment | 926 789 | 913 403 | 943 286 | 1 139 866 |
|
Other Financial Data |
Audit Fees Expenses | 4 100 | 4 500 | 4 500 | 4 725 |
Accrued Liabilities Deferred Income | 306 903 | 1 208 158 | 939 035 | 1 042 608 |
Accumulated Amortisation Impairment Intangible Assets | | 2 668 | 7 525 | 12 118 |
Accumulated Depreciation Impairment Property Plant Equipment | 832 371 | 961 577 | 967 396 | 968 645 |
Additional Provisions Increase From New Provisions Recognised | | 35 558 | 16 432 | |
Additions Other Than Through Business Combinations Intangible Assets | | 19 425 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 177 805 | 211 899 | 430 268 |
Administration Support Average Number Employees | 31 | 35 | 34 | |
Administrative Expenses | 1 493 232 | 1 802 149 | 2 494 981 | 2 853 157 |
Amortisation Expense Intangible Assets | | 2 668 | 4 857 | |
Amortisation Impairment Expense Intangible Assets | | | 4 856 | 4 594 |
Amortisation Rate Used For Intangible Assets | | 25 | 25 | |
Applicable Tax Rate | 19 | 19 | 19 | |
Average Number Employees During Period | 85 | 95 | 90 | 92 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 2 005 | 526 830 |
Cash Cash Equivalents Cash Flow Value | 2 277 020 | 2 285 499 | 3 983 911 | 5 274 605 |
Comprehensive Income Expense | 713 224 | 511 312 | 1 047 529 | |
Corporation Tax Payable | 194 283 | 84 379 | 242 185 | 145 016 |
Cost Sales | 17 548 148 | 12 991 874 | 15 169 069 | 14 903 522 |
Creditors | 3 794 793 | 2 785 973 | 3 351 200 | 290 273 |
Current Tax For Period | 194 283 | 114 685 | 242 185 | 145 052 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -25 519 | 35 558 | 16 432 | 10 000 |
Deferred Tax Liabilities | 17 404 | 52 962 | 69 394 | |
Depreciation Expense Property Plant Equipment | 194 212 | 190 261 | 181 123 | |
Depreciation Impairment Expense Property Plant Equipment | | | 181 123 | 222 092 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 61 055 | 175 304 | |
Disposals Property Plant Equipment | | 61 985 | 176 197 | |
Dividends Paid | 67 660 | 68 093 | 67 016 | 66 844 |
Dividends Paid Classified As Financing Activities | 67 660 | 68 093 | -67 016 | -66 844 |
Dividends Paid On Shares | 10 000 | 10 000 | 10 000 | |
Dividends Paid On Shares Final | | | 67 016 | 66 844 |
Finance Lease Liabilities Present Value Total | 117 640 | 97 489 | 118 064 | 290 273 |
Finance Lease Payments Owing Minimum Gross | 247 611 | 241 414 | 293 083 | 469 571 |
Fixed Assets | 926 789 | 930 160 | 955 187 | 1 147 173 |
Further Item Operating Income Component Total Other Operating Income | 61 646 | 60 633 | 67 271 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -7 086 | -4 791 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 19 779 | 12 768 | 31 452 | 24 258 |
Gain Loss In Cash Flows From Change In Accrued Items | 74 870 | 901 255 | -269 123 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 282 488 | -1 780 020 | 655 969 | -686 822 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 161 944 | 527 939 | -170 171 | -79 741 |
Gain Loss On Disposals Property Plant Equipment | 11 818 | 6 003 | 29 507 | |
Government Grant Income | | 315 472 | 4 238 | |
Gross Profit Loss | 2 320 980 | 2 064 505 | 3 737 173 | |
Income Expense Recognised Directly In Equity | | -68 093 | -107 015 | |
Income Taxes Paid Refund Classified As Operating Activities | 64 731 | 194 282 | 84 379 | -242 221 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 327 008 | 8 479 | 1 698 412 | -1 290 694 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -30 307 | | |
Increase Decrease In Net Debt From Cash Flows | | -14 676 | -1 646 743 | |
Increase From Amortisation Charge For Year Intangible Assets | | 2 668 | 4 857 | 4 594 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 190 261 | 181 123 | 222 092 |
Intangible Assets | | 16 757 | 11 900 | 7 307 |
Intangible Assets Gross Cost | | 19 425 | 19 425 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 579 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 11 049 | 8 906 | 8 197 | |
Interest Income On Bank Deposits | | | 500 | 25 760 |
Interest Income On Cash Cash Equivalents | 3 643 | 2 272 | 500 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 500 | 25 760 |
Interest Paid Classified As Operating Activities | 11 049 | 9 485 | 8 197 | -12 674 |
Interest Payable Similar Charges Finance Costs | 11 049 | 9 485 | 8 197 | 12 674 |
Interest Received Classified As Operating Activities | 3 643 | 2 272 | 642 | -25 808 |
Net Cash Flows From Used In Financing Activities | -62 980 | 241 182 | -51 108 | |
Net Cash Flows From Used In Investing Activities | 194 923 | -190 297 | -181 499 | |
Net Cash Flows From Used In Operating Activities | 1 195 065 | -42 406 | 1 931 019 | |
Net Cash Generated From Operations | 1 267 202 | 159 089 | -2 027 191 | -1 767 331 |
Net Current Assets Liabilities | 2 233 837 | 2 723 197 | 3 686 211 | 4 246 276 |
Net Debt Funds | -2 029 409 | -2 044 085 | -3 690 828 | |
Net Deferred Tax Liability Asset | 19 052 | -445 | -2 036 | |
Net Finance Income Costs | | | 642 | 25 808 |
Number Shares Issued Fully Paid | 150 | 150 | 150 | |
Operating Profit Loss | 889 394 | 638 461 | 1 313 701 | |
Other Creditors | | | | 7 443 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 220 843 |
Other Disposals Property Plant Equipment | | | | 232 439 |
Other Finance Income | | | 142 | |
Other Interest Income | | | 142 | 48 |
Other Interest Receivable Similar Income Finance Income | 3 643 | 2 272 | 642 | 25 808 |
Other Operating Income Format1 | 61 646 | 376 105 | 71 509 | 142 386 |
Other Taxation Social Security Payable | 105 112 | 83 391 | 94 667 | 113 974 |
Par Value Share | | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -4 680 | 6 197 | 51 669 | 176 488 |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | | | 39 999 | |
Payments To Redeem Own Shares | | | -39 999 | |
Pension Costs Defined Contribution Plan | 74 637 | 187 405 | 169 999 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 74 637 | 187 405 | 169 999 | 130 551 |
Prepayments Accrued Income | | | | 92 836 |
Proceeds From Government Grants Classified As Financing Activities | | 315 472 | 4 238 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 415 000 | | | |
Proceeds From Sales Property Plant Equipment | 14 200 | 6 933 | -30 400 | -73 074 |
Production Average Number Employees | 54 | 60 | 56 | |
Profit Loss | 713 224 | 511 312 | 1 047 529 | 693 642 |
Profit Loss On Ordinary Activities Before Tax | 881 988 | 631 248 | 1 306 146 | 848 694 |
Property Plant Equipment Gross Cost | 1 759 160 | 1 874 980 | 1 910 682 | 2 108 511 |
Provisions | 17 404 | 52 962 | 69 394 | |
Purchase Intangible Assets | | 19 425 | | |
Purchase Property Plant Equipment | 234 277 | 177 805 | -211 899 | -430 268 |
Redemption Shares Decrease In Equity | | | 40 000 | |
Revenue From Construction Contracts | 19 869 128 | 15 056 379 | 18 906 242 | |
Social Security Costs | 297 176 | 348 156 | 389 961 | |
Staff Costs Employee Benefits Expense | 3 129 114 | 3 841 263 | 4 092 073 | 4 193 853 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 17 404 | 52 962 | 69 394 | 79 394 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -254 | | | |
Tax Expense Credit Applicable Tax Rate | 167 578 | 119 937 | 248 168 | 161 252 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 25 265 | -4 049 | -7 086 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 186 | -1 203 | | -11 681 |
Tax Increase Decrease From Other Short-term Timing Differences | -25 519 | 35 558 | 16 432 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -1 203 | 1 103 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 168 764 | 119 936 | 258 617 | 155 052 |
Total Assets Less Current Liabilities | 3 160 626 | 3 653 357 | 4 641 397 | 5 393 449 |
Total Current Tax Expense Credit | 194 283 | 84 378 | 242 185 | |
Total Operating Lease Payments | 6 384 | 6 384 | 6 384 | |
Trade Creditors Trade Payables | 3 070 855 | 1 312 556 | 1 957 249 | 2 513 749 |
Trade Debtors Trade Receivables | 3 562 641 | 3 185 259 | 2 931 803 | 2 815 885 |
Turnover Revenue | 19 869 128 | 15 056 379 | 18 906 242 | |
Wages Salaries | 2 757 301 | 3 305 702 | 3 532 113 | 3 640 405 |
Company Contributions To Money Purchase Plans Directors | 19 361 | 122 652 | 100 917 | |
Director Remuneration | 312 850 | 529 808 | 473 850 | 423 491 |
Director Remuneration Benefits Excluding Payments To Third Parties | 332 211 | 652 460 | 574 767 | |
Director Remuneration Benefits Including Payments To Third Parties | | | 574 767 | 443 079 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 5 | 5 | 5 | |