Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 279 180 | 1 536 978 | 2 233 298 | 1 209 324 | 698 110 |
Current Assets | 2 573 780 | 2 154 350 | 2 871 889 | 2 833 898 | 2 289 491 |
Debtors | 1 294 600 | 617 372 | 638 591 | 1 624 574 | 1 591 381 |
Net Assets Liabilities | 3 201 802 | 3 184 232 | 2 842 253 | 6 123 402 | 5 341 658 |
Other Debtors | 167 692 | 87 680 | 12 014 | 99 253 | 46 895 |
Property Plant Equipment | 2 933 235 | 2 853 144 | 2 846 303 | 7 755 856 | 7 130 834 |
|
Other Financial Data |
Audit Fees Expenses | | | 10 000 | 12 000 | 12 500 |
Accrued Liabilities Deferred Income | 10 797 | 53 489 | 63 071 | 69 090 | 79 263 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 577 293 | 3 000 022 | 3 419 678 | 4 026 829 | 4 383 479 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 342 638 | 453 605 | 962 551 | 846 558 |
Administrative Expenses | | | 1 124 423 | 1 788 720 | 1 339 854 |
Amounts Owed By Group Undertakings | | | | 84 136 | 310 642 |
Amounts Recoverable On Contracts | 981 303 | 427 828 | 574 452 | 307 004 | 966 852 |
Average Number Employees During Period | | 115 | 101 | 120 | 110 |
Bank Borrowings Overdrafts | 619 514 | 549 869 | 1 078 963 | 681 544 | 537 989 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 329 622 | 408 363 | 1 535 841 |
Cash Cash Equivalents Cash Flow Value | | 1 536 978 | 2 233 298 | 1 209 324 | 698 110 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | -89 351 |
Cash Receipts From Sales Interests In Associates | | | | 86 951 | |
Comprehensive Income Expense | | | 1 303 079 | 5 201 166 | 126 724 |
Corporation Tax Payable | 179 114 | 77 193 | | 209 232 | 35 310 |
Corporation Tax Recoverable | | | 12 976 | | |
Cost Sales | | | 4 629 027 | 6 780 891 | 7 085 542 |
Creditors | 802 389 | 684 313 | 1 160 346 | 955 529 | 994 104 |
Current Tax For Period | | | 230 784 | 241 137 | 134 847 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -834 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 55 559 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -3 338 | 68 117 | 23 032 |
Depreciation Expense Property Plant Equipment | | | 338 687 | 299 036 | |
Depreciation Impairment Expense Property Plant Equipment | | | 451 486 | 645 171 | 796 549 |
Dividends Paid | | | 1 645 058 | 1 920 017 | 908 468 |
Dividends Paid Classified As Financing Activities | | | -1 645 058 | -1 920 017 | -908 468 |
Dividends Paid On Shares Interim | | | 1 645 058 | 1 920 017 | 908 468 |
Finance Lease Liabilities Present Value Total | 182 875 | 134 444 | 81 383 | 273 985 | 456 115 |
Finance Lease Payments Owing Minimum Gross | | | 226 253 | 487 388 | 799 645 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 122 857 | 393 461 |
Further Item Creditors Component Total Creditors | | | | | 157 110 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -40 601 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -49 898 | 55 559 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -627 341 | -299 598 | 326 835 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 48 844 | 912 008 | 56 158 |
Gain Loss On Disposals Property Plant Equipment | | | -8 251 | -9 080 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 4 606 253 | -642 762 |
Government Grant Income | | | 591 969 | 85 650 | |
Gross Profit Loss | | | 1 968 464 | 3 531 352 | |
Impairment Loss Property Plant Equipment | | | | 202 467 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -190 001 | 12 903 | -308 769 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 875 188 | 115 685 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -696 320 | 1 023 974 | 511 214 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -130 952 | 29 643 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 422 729 | 451 486 | 442 704 | 796 549 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | 202 467 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 23 376 | 50 717 | |
Interest Income On Bank Deposits | | | 587 | 18 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 587 | 18 | |
Interest Paid Classified As Operating Activities | | | | -81 245 | -49 406 |
Interest Payable Similar Charges Finance Costs | | | 37 024 | 81 245 | 49 406 |
Interest Received Classified As Investing Activities | | | -587 | -486 | |
Net Cash Flows From Used In Financing Activities | | | 1 139 190 | 2 301 979 | |
Net Cash Flows From Used In Investing Activities | | | 411 709 | 523 776 | |
Net Cash Flows From Used In Operating Activities | | | -2 247 219 | -1 801 781 | |
Net Cash Generated From Operations | | | -2 474 244 | -1 870 123 | -1 510 665 |
Net Current Assets Liabilities | 1 150 518 | 1 103 528 | 1 241 084 | 351 168 | 427 297 |
Net Finance Income Costs | | | 587 | 486 | |
Net Interest Paid Received Classified As Operating Activities | | | -37 024 | -81 245 | |
Number Shares Issued Fully Paid | | 100 | | | |
Operating Profit Loss | | | 1 436 010 | 1 828 282 | |
Other Creditors | 48 714 | 88 828 | 241 111 | 531 195 | 506 949 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 31 830 | 38 020 | 439 899 |
Other Disposals Property Plant Equipment | | | 40 789 | 52 100 | 472 168 |
Other Interest Income | | | | 468 | |
Other Interest Receivable Similar Income Finance Income | | | 587 | 486 | |
Other Operating Income Format1 | | | 591 969 | 85 650 | |
Other Taxation Social Security Payable | 234 009 | 273 359 | 856 380 | 290 139 | 123 578 |
Par Value Share | | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -77 693 | -259 105 | -220 861 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 14 070 | 62 189 | 19 105 |
Prepayments Accrued Income | 40 994 | 35 304 | 35 304 | 59 627 | 115 181 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | | 86 951 | |
Proceeds From Sales Property Plant Equipment | | | -708 | -5 000 | -83 175 |
Profit Loss | | | 1 303 079 | 1 470 101 | 885 171 |
Profit Loss On Ordinary Activities Before Tax | | | 1 399 573 | 1 747 523 | 1 098 609 |
Property Plant Equipment Gross Cost | 5 510 528 | 5 853 166 | 6 265 981 | 11 782 685 | 11 514 313 |
Provisions For Liabilities Balance Sheet Subtotal | 79 562 | 88 126 | 84 788 | 1 028 093 | 1 222 369 |
Purchase Property Plant Equipment | | | -453 605 | -442 311 | -313 440 |
Social Security Costs | | | 65 587 | 67 771 | |
Staff Costs Employee Benefits Expense | | | 4 146 484 | 5 383 810 | 5 401 356 |
Tax Expense Credit Applicable Tax Rate | | | 265 919 | 332 029 | 208 736 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -53 201 | -23 007 | -24 065 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -130 952 | -61 475 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 14 728 | 50 130 | 19 035 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 96 494 | 277 422 | 213 438 |
Total Assets Less Current Liabilities | 4 083 753 | 3 956 671 | 4 087 387 | 8 107 024 | 7 558 131 |
Total Current Tax Expense Credit | | | 99 832 | 209 305 | 134 847 |
Total Deferred Tax Expense Credit | | | | 68 117 | 78 591 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 4 606 253 | -642 762 |
Total Operating Lease Payments | | | 12 946 | 53 236 | |
Trade Creditors Trade Payables | 666 362 | 324 977 | 207 431 | 777 167 | 473 856 |
Trade Debtors Trade Receivables | 104 611 | 66 560 | 3 845 | 1 074 554 | 151 811 |
Turnover Revenue | | | 6 597 491 | 10 312 243 | |
Wages Salaries | | | 4 066 827 | 5 253 850 | 5 299 636 |
Company Contributions To Defined Benefit Plans Directors | | | 1 313 | 51 516 | |
Director Remuneration | | | 111 966 | 172 474 | 173 232 |
Director Remuneration Benefits Including Payments To Third Parties | | | 113 279 | 223 990 | 177 765 |