Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 343 531 | 27 305 | 38 571 | 16 305 | 72 957 | 90 524 | |
Current Assets | 1 075 364 | 1 035 512 | 1 513 071 | 2 045 600 | 1 533 315 | 1 727 520 | 2 059 582 |
Debtors | 654 094 | 906 523 | 1 474 500 | 2 029 295 | 1 460 358 | 1 636 996 | 1 223 229 |
Net Assets Liabilities | 305 933 | 160 812 | 186 173 | 676 579 | 238 911 | 240 019 | 386 094 |
Other Debtors | 98 541 | 192 265 | 572 131 | 957 923 | 593 314 | 15 334 | 1 240 |
Property Plant Equipment | 82 044 | 99 070 | 89 558 | 531 623 | 557 658 | 500 970 | 433 299 |
Total Inventories | 77 739 | 101 684 | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | 97 728 | 6 057 | 9 360 | 10 131 | 20 043 | |
Amount Specific Advance Or Credit Made In Period Directors | | | 145 994 | 23 303 | 771 | 9 912 | 35 426 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 90 000 | 20 000 | 829 226 | | 20 043 |
Audit Fees Expenses | | | | | | 4 800 | 4 800 |
Fees For Non-audit Services | | | | | | 8 344 | 12 105 |
Director Remuneration | | | | | | 67 805 | 67 800 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | 110 244 | 141 019 | 148 875 | 168 126 | 311 932 | 477 225 | 602 526 |
Amounts Recoverable On Contracts | | | 178 462 | 261 626 | 100 620 | 98 592 | 202 860 |
Average Number Employees During Period | | 30 | 419 | 683 | 554 | 418 | 282 |
Bank Borrowings Overdrafts | 403 728 | 376 090 | 351 628 | 378 986 | 381 134 | | |
Creditors | 851 475 | 18 760 | 241 020 | 353 221 | 262 565 | 158 367 | 2 040 619 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 124 200 | | | 14 782 |
Disposals Property Plant Equipment | | | | 136 044 | | | 55 649 |
Finance Lease Liabilities Present Value Total | | 18 760 | 6 260 | 230 604 | 81 581 | 87 371 | |
Fixed Assets | | | 89 558 | 531 863 | 567 574 | 501 210 | 433 299 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 30 775 | | 151 875 | 143 806 | 165 293 | 140 083 |
Investments Fixed Assets | | | | 240 | 240 | 240 | |
Net Current Assets Liabilities | 223 889 | 80 502 | 337 635 | 563 129 | 2 643 | -18 751 | 18 963 |
Other Creditors | 247 890 | 319 722 | 234 760 | 122 617 | 8 771 | 749 284 | 932 739 |
Other Investments Other Than Loans | | | | 240 | 240 | 240 | -240 |
Other Taxation Social Security Payable | 138 624 | 181 175 | 216 782 | 325 273 | 303 081 | 151 649 | 213 816 |
Property Plant Equipment Gross Cost | 192 288 | 240 089 | 238 433 | 699 749 | 869 590 | 978 195 | 1 035 825 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 65 192 | 68 741 | 84 073 | 66 168 |
Total Additions Including From Business Combinations Property Plant Equipment | | 47 801 | | 586 624 | 169 841 | 108 605 | 113 279 |
Total Assets Less Current Liabilities | 305 933 | 179 572 | 427 193 | 1 094 992 | 570 217 | 482 459 | 452 262 |
Trade Creditors Trade Payables | 61 233 | 73 857 | 114 811 | 129 470 | 188 177 | 168 992 | 169 401 |
Trade Debtors Trade Receivables | 555 553 | 714 258 | 723 907 | 809 746 | 766 424 | 451 076 | 829 315 |
Accrued Liabilities Deferred Income | | | | | 27 585 | 35 622 | 221 702 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 4 766 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | 3 549 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 15 332 |
Administrative Expenses | | | | | | 3 957 708 | 3 885 924 |
Amounts Owed To Group Undertakings | | | | | | 150 356 | 456 731 |
Applicable Tax Rate | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | 90 524 | |
Cash Receipts From Government Grants | | | | | | -197 532 | -86 056 |
Comprehensive Income Expense | | | | | 702 332 | 141 108 | 791 703 |
Corporation Tax Payable | | | | | 169 885 | 360 588 | 46 230 |
Corporation Tax Recoverable | | | | | | 225 083 | |
Cost Sales | | | | | | 6 318 832 | 6 627 423 |
Current Tax For Period | | | | | | | 46 230 |
Depreciation Amortisation Expense | | | | | | 165 293 | 140 084 |
Depreciation Expense Property Plant Equipment | | | | | | 165 293 | 140 083 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 4 766 | |
Disposals Intangible Assets | | | | | | 14 442 | |
Dividends Paid | | | | | 1 140 000 | 140 000 | 645 628 |
Dividends Paid Classified As Financing Activities | | | | | | -140 000 | -645 628 |
Dividends Paid On Shares | | | | | | 140 000 | 645 628 |
Dividends Paid On Shares Interim | | | | | | 70 000 | 120 000 |
Dividends Received Classified As Investing Activities | | | | | | -417 000 | -547 000 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 197 532 | 86 056 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | -240 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 168 397 | 168 397 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -102 222 | 432 111 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 310 159 | -279 037 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -9 676 | 3 549 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -9 676 | 3 549 |
Gross Profit Loss | | | | | | 3 513 017 | 4 094 618 |
Income From Shares In Group Undertakings | | | | | | 417 000 | 547 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -34 380 | -360 587 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 17 567 | 745 829 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 4 766 | | |
Intangible Assets | | | | | 9 676 | | |
Intangible Assets Gross Cost | | | | | 14 442 | | |
Interest Expense On Loan Capital | | | | | | 6 476 | 2 071 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 20 806 | 28 308 |
Interest Paid Classified As Operating Activities | | | | | | -6 476 | -2 071 |
Interest Payable Similar Charges Finance Costs | | | | | | 27 282 | 30 379 |
Net Cash Flows From Used In Financing Activities | | | | | | 378 794 | -65 402 |
Net Cash Flows From Used In Investing Activities | | | | | | -322 276 | -487 034 |
Net Cash Flows From Used In Operating Activities | | | | | | -74 085 | -193 393 |
Net Cash Generated From Operations | | | | | | 61 785 | -498 303 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -13 881 | -8 657 |
Number Shares Issued Fully Paid | | | | | | 8 | 8 |
Operating Profit Loss | | | | | | -247 159 | 294 750 |
Other Deferred Tax Expense Credit | | | | | | 15 332 | -17 905 |
Other Interest Receivable Similar Income Finance Income | | | | | | 13 881 | 8 657 |
Other Operating Income Format1 | | | | | | 197 532 | 86 056 |
Other Remaining Borrowings | | | | | 80 208 | 42 409 | |
Par Value Share | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -47 228 | -245 738 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 114 367 | 129 577 |
Prepayments | | | | | 130 512 | 154 347 | 189 814 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -150 356 | -456 971 |
Proceeds From Sales Property Plant Equipment | | | | | | | -44 416 |
Profit Loss | | | | | 702 332 | 141 108 | 791 703 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 156 440 | 820 028 |
Provisions | | | | | 65 192 | 68 741 | 84 073 |
Purchase Property Plant Equipment | | | | | | -108 605 | -113 279 |
Repayments Borrowings Classified As Financing Activities | | | | | | -80 208 | -192 767 |
Social Security Costs | | | | | | 664 084 | 815 473 |
Staff Costs Employee Benefits Expense | | | | | | 8 280 478 | 8 905 544 |
Tax Decrease From Utilisation Tax Losses | | | | | | 573 | 573 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 79 230 | 103 930 |
Tax Expense Credit Applicable Tax Rate | | | | | | 29 724 | 155 805 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 826 | 2 387 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 15 332 | 28 325 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 14 442 | | |
Turnover Revenue | | | | | | 9 831 849 | 10 722 041 |
Wages Salaries | | | | | | 7 502 027 | 7 960 494 |