Profit & Loss |
Date of Accounts |
2016-01-31 | 2017-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 433 269 | 1 299 404 | | | 350 | 914 834 | 802 896 |
Current Assets | 7 017 854 | 7 976 266 | | 957 579 | 892 706 | 1 027 362 | 831 597 |
Debtors | 719 474 | 793 734 | 937 539 | 957 579 | 892 356 | 112 528 | 28 701 |
Net Assets Liabilities | 5 004 169 | 5 129 457 | 5 595 830 | 5 656 876 | 5 921 268 | 5 906 131 | 5 544 026 |
Other Debtors | 203 340 | 117 569 | | 956 831 | 863 655 | 28 001 | 28 001 |
Property Plant Equipment | | | | | | | 33 661 |
Total Inventories | 161 674 | 1 088 539 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 2 500 | | |
Accrued Liabilities | | | | | 4 500 | 4 500 | 4 500 |
Accrued Liabilities Deferred Income | | | 1 635 | 1 635 | 4 500 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 148 618 | 147 923 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 6 660 | | | | | 33 661 |
Administration Support Average Number Employees | 35 | 35 | | | | | |
Administrative Expenses | 2 326 837 | 2 490 466 | | | 21 175 | 36 569 | |
Amounts Owed By Related Parties | 718 725 | 792 985 | | | 863 655 | 83 827 | |
Amounts Owed To Related Parties | 1 437 450 | 1 585 970 | | | | | |
Average Number Employees During Period | 57 | 55 | 3 | 3 | 3 | 3 | 3 |
Balances With Banks | 1 432 063 | 1 297 925 | | | | | |
Cash Cash Equivalents | 1 433 269 | 1 299 404 | | | | | |
Cash Cash Equivalents Cash Flow Value | 885 805 | 1 433 269 | | | | | |
Cash On Hand | 1 206 | 1 479 | | | | | |
Comprehensive Income Expense | 784 803 | 667 116 | | | | | |
Corporation Tax Payable | | | 27 830 | | | | |
Corporation Tax Recoverable | | | | | 28 001 | | |
Cost Sales | 26 086 150 | 25 595 881 | | | | | |
Creditors | 13 314 | 5 343 108 | 48 385 | 31 222 | 34 087 | 34 537 | 34 538 |
Current Tax For Period | 23 667 | 19 270 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 128 873 | 84 789 | | | | | |
Depreciation Amortisation Expense | 38 647 | 42 964 | | | | | |
Depreciation Expense Property Plant Equipment | 38 647 | 42 964 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -3 072 | | | | | |
Disposals Property Plant Equipment | | -3 718 | | | | | |
Dividends Paid | -10 700 | -161 230 | | | -31 584 | | |
Dividends Paid Classified As Financing Activities | -10 700 | -161 230 | -400 000 | -26 667 | -31 584 | | |
Dividends Paid On Shares Interim | 10 700 | 161 230 | | | | | |
Finance Lease Liabilities Present Value Total | 13 314 | 12 873 | | | | | |
Financial Assets | | | | | | 200 000 | |
Fixed Assets | 4 801 000 | 4 934 000 | 5 241 000 | 5 241 000 | 5 606 000 | 5 433 000 | 5 266 661 |
Further Item Debtors Component Total Debtors | 2 626 | | | | | | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | 676 000 | 133 000 | | | 173 000 | -173 000 | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | -676 000 | -133 000 | | | | | |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | -1 042 | -6 091 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 268 735 | 497 690 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 114 635 | 168 038 | | | | | |
Gain Loss In Cash Flows From Change In Inventories | -143 262 | 926 865 | | | | | |
Gain Loss On Disposals Property Plant Equipment | -1 042 | -6 091 | | | | | |
Gross Amount Due From Customers For Construction Contract Work As Asset | 2 925 594 | 2 417 551 | | | | | |
Gross Profit Loss | 2 554 644 | 3 089 788 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 21 041 | | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | 133 000 | | | | -173 000 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 547 464 | -133 865 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 377 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 309 | 1 360 | | | | | |
Interest Income On Bank Deposits | 10 845 | 15 213 | | | | | |
Interest Paid Classified As Financing Activities | -2 309 | -1 360 | | | | | |
Interest Paid Classified As Operating Activities | 2 309 | 1 360 | | | | | |
Interest Payable Similar Charges Finance Costs | 2 309 | 1 360 | | | | | |
Interest Received Classified As Investing Activities | 10 845 | 15 213 | | | | | |
Interest Received Classified As Operating Activities | 10 845 | 15 213 | | | | | |
Investment Property | 4 793 000 | 4 926 000 | 5 233 000 | 5 233 000 | 5 406 000 | 5 233 000 | 5 233 000 |
Investment Property Fair Value Model | 4 793 000 | 4 926 000 | | | 5 406 000 | 5 233 000 | 5 233 000 |
Investments Fixed Assets | 8 000 | 8 000 | 8 000 | 8 000 | 200 000 | | |
Investments In Subsidiaries | 8 000 | 8 000 | 8 000 | 8 000 | 200 000 | | |
Net Cash Flows From Used In Financing Activities | -32 202 | -176 347 | | | | | |
Net Cash Flows From Used In Investing Activities | -10 192 | -12 641 | | | | | |
Net Cash Flows From Used In Operating Activities | 589 858 | 55 123 | | | | | |
Net Cash Generated From Operations | 589 858 | 76 164 | | | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 292 496 | 673 377 | | | | | |
Net Current Assets Liabilities | 676 831 | 753 909 | 889 154 | 926 357 | 858 619 | 992 825 | 797 059 |
Number Shares Issued Fully Paid | 8 000 | 8 000 | | | 8 000 | 8 000 | 8 000 |
Operating Profit Loss | 252 807 | 624 322 | | | 155 846 | 134 206 | |
Other Creditors | 18 920 | 18 920 | 18 920 | 29 587 | 29 587 | 30 037 | 30 038 |
Other Employee Expense | 97 728 | 85 775 | | | | | |
Other Interest Receivable Similar Income Finance Income | 10 845 | 15 213 | | | | | |
Other Operating Income Format1 | 25 000 | 25 000 | | | | | |
Other Payables Accrued Expenses | 1 635 | 1 635 | | | | | |
Other Remaining Operating Income | 25 000 | 25 000 | | | | | |
Other Short-term Employee Benefits | | 36 153 | | | | | |
Ownership Interest In Subsidiary Percent | 100 | 100 | | | | | |
Par Value Share | | 1 | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -19 193 | -13 757 | | | | | |
Pension Costs Defined Contribution Plan | 51 604 | 28 059 | | | | | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | | |
Prepayments | 2 521 | 2 521 | | | | | |
Proceeds From Sales Property Plant Equipment | 3 500 | -1 | | | | | |
Production Average Number Employees | 22 | 20 | | | | | |
Profit Loss | 784 803 | 667 116 | 553 645 | 87 713 | 295 976 | -15 137 | |
Profit Loss Attributable To Owners Parent | 784 803 | 667 116 | | | | | |
Profit Loss On Ordinary Activities Before Tax | 937 343 | 771 175 | | | 328 846 | -38 794 | |
Property Plant Equipment Gross Cost | 158 770 | 155 052 | | | | | 33 661 |
Provisions For Liabilities Balance Sheet Subtotal | 473 662 | 558 452 | 534 324 | 510 481 | 543 351 | 519 694 | 519 694 |
Purchase Property Plant Equipment | -24 537 | -27 853 | | | | | |
Raw Materials Consumables | 10 535 | 4 913 | | | | | |
Redundancy Costs | 6 917 | | | | | | |
Revenue From Rendering Services | 161 571 | 164 208 | | | | | |
Revenue From Sale Goods | 28 479 223 | 28 521 461 | | | | | |
Social Security Costs | 277 880 | 127 841 | | | | | |
Staff Costs Employee Benefits Expense | 2 891 438 | 2 902 218 | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 510 481 | 543 351 | | |
Taxation Social Security Payable | 90 627 | 91 365 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 152 540 | 104 059 | | | 32 870 | -23 657 | |
Total Assets Less Current Liabilities | 5 477 831 | 5 687 909 | 6 130 154 | 6 167 357 | 6 464 619 | 6 425 825 | 6 063 720 |
Total Borrowings | 13 314 | 12 873 | | | | | |
Trade Creditors Trade Payables | 3 238 886 | 3 548 607 | | | | | |
Trade Debtors Trade Receivables | 749 | 749 | 748 | 748 | 700 | 700 | 700 |
Turnover Revenue | 28 640 794 | 28 685 669 | | | 177 021 | 170 775 | |
Wages Salaries | 2 457 309 | 2 624 390 | | | | | |
Work In Progress | 151 139 | 1 083 626 | | | | | |
Amount Specific Advance Or Credit Directors | 66 988 | -49 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 66 988 | 77 393 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | -942 | -144 430 | | | | | |
Company Contributions To Money Purchase Plans Directors | 4 153 | 8 885 | | | | | |
Director Remuneration | 37 019 | 55 391 | | | | | |