Profit & Loss |
Date of Accounts |
2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 433 269 | 1 299 404 | 2 027 481 | 2 301 179 | 1 521 268 | 1 367 644 |
Current Assets | 5 579 654 | 6 389 548 | 6 473 907 | 5 719 052 | 4 833 174 | 4 805 255 |
Debtors | 3 984 711 | 4 001 605 | 2 662 966 | 2 039 859 | 3 307 089 | 3 430 401 |
Net Assets Liabilities | 1 673 993 | 2 054 591 | 2 151 271 | 1 149 978 | 1 288 263 | 939 825 |
Other Debtors | 203 340 | 117 570 | 11 625 | 17 244 | 1 095 137 | 1 285 990 |
Property Plant Equipment | 196 542 | 175 342 | 185 974 | 190 420 | 239 836 | 190 882 |
Total Inventories | 161 674 | 1 088 539 | 1 783 460 | 547 116 | 4 817 | 7 210 |
|
Other Financial Data |
Audit Fees Expenses | | 11 500 | 18 774 | 17 560 | 12 000 | 12 000 |
Accrued Liabilities Deferred Income | | | | 24 450 | 24 690 | 35 642 |
Accumulated Depreciation Impairment Property Plant Equipment | 403 902 | 435 150 | 468 114 | 499 816 | 465 878 | 480 223 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 27 853 | 55 696 | 62 193 | 63 217 | 6 404 |
Administration Support Average Number Employees | 35 | 35 | 36 | 33 | | |
Administrative Expenses | 2 275 463 | 2 422 605 | 2 563 536 | 2 617 704 | 2 735 305 | 2 762 149 |
Amounts Owed To Group Undertakings | | | | | 956 831 | 863 655 |
Amounts Owed To Related Parties | 718 725 | 792 985 | 806 684 | 936 791 | | |
Amounts Recoverable On Contracts | | | | 1 883 290 | 1 417 637 | 1 573 256 |
Average Number Employees During Period | 57 | 55 | 56 | 52 | 51 | 48 |
Balances With Banks | | 1 297 925 | 2 025 342 | 2 298 787 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 15 037 | 52 555 | 39 415 |
Cash Cash Equivalents | | 1 299 404 | 2 027 481 | 2 301 179 | | |
Cash Cash Equivalents Cash Flow Value | | 1 433 269 | 1 299 404 | 2 027 481 | | |
Cash On Hand | | 1 479 | 2 139 | 2 392 | | |
Comprehensive Income Expense | | | 444 920 | 172 238 | | |
Corporation Tax Payable | | | | 37 014 | | |
Corporation Tax Recoverable | | | | | 122 906 | 110 630 |
Cost Sales | 26 086 150 | 25 681 656 | 24 376 011 | 19 882 224 | 21 212 422 | 25 016 079 |
Creditors | 13 314 | 4 510 299 | 4 508 610 | 4 759 494 | 991 855 | 892 105 |
Current Tax For Period | | | 74 281 | 37 014 | -11 892 | -7 042 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 18 768 | -18 768 |
Depreciation Amortisation Expense | | 42 963 | 39 959 | 56 663 | | |
Depreciation Expense Property Plant Equipment | | 42 963 | 39 959 | 52 906 | -7 869 | 40 212 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -11 715 | -6 996 | -24 963 | | |
Disposals Property Plant Equipment | | -17 805 | -12 100 | -26 045 | | |
Dividend Per Share Interim | 1 | 20 | 43 | 50 | | |
Dividends Paid | | 161 230 | -347 600 | -400 000 | | |
Dividends Paid Classified As Financing Activities | | -161 230 | -347 600 | -400 000 | | |
Dividends Paid On Shares Interim | | | | 400 000 | | |
Finance Lease Liabilities Present Value Total | 13 314 | 12 873 | 39 420 | 21 084 | 35 024 | 28 450 |
Finance Lease Payments Owing Minimum Gross | | | | 21 084 | 54 656 | 37 909 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 146 971 | -6 | 8 683 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 28 283 | 14 509 | | 46 566 | 16 091 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -423 431 | -11 338 | 1 297 942 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 19 520 | -1 225 934 | -623 107 | | |
Gain Loss In Cash Flows From Change In Inventories | | 926 865 | 694 921 | -1 236 344 | | |
Gain Loss On Disposals Property Plant Equipment | | -6 091 | -905 | -832 | -434 | 818 |
Gross Amount Due From Customers For Construction Contract Work As Asset | 2 925 594 | 2 417 551 | 1 179 381 | 1 468 811 | | |
Gross Profit Loss | 2 393 073 | 2 925 580 | 3 082 683 | 1 957 967 | 2 671 596 | 2 195 905 |
Income Taxes Paid Refund Classified As Operating Activities | | -1 047 | | 74 281 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -133 865 | 728 077 | 273 698 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 6 791 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 42 963 | 39 960 | 56 665 | 9 649 | 53 352 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 360 | 1 377 | 1 007 | 3 064 | 3 586 |
Interest Income On Bank Deposits | | 15 213 | 1 431 | 6 085 | 9 022 | 3 582 |
Interest Paid Classified As Financing Activities | | -1 360 | -1 377 | -1 007 | | |
Interest Paid Classified As Operating Activities | | 1 360 | 1 377 | 1 007 | | |
Interest Payable Similar Charges Finance Costs | 2 309 | 1 360 | 1 377 | 1 007 | 3 064 | 3 586 |
Interest Received Classified As Investing Activities | | 15 213 | 1 431 | 6 085 | | |
Interest Received Classified As Operating Activities | | 15 213 | 1 431 | 6 085 | | |
Issue Equity Instruments | | | | | | 192 000 |
Minimum Operating Lease Payments Recognised As Expense | | 16 750 | 13 774 | | | |
Net Cash Flows From Used In Financing Activities | | -176 346 | -355 988 | -419 341 | | |
Net Cash Flows From Used In Investing Activities | | -12 641 | -17 147 | -55 858 | | |
Net Cash Flows From Used In Operating Activities | | 55 122 | 1 101 212 | 748 897 | | |
Net Cash Generated From Operations | | 54 075 | 1 102 362 | 823 178 | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 577 029 | 560 011 | 261 669 | | |
Net Current Assets Liabilities | 1 490 765 | 1 879 249 | 1 965 297 | 1 733 089 | 2 059 050 | 1 641 048 |
Number Shares Issued Fully Paid | | 8 000 | 8 000 | 8 000 | | |
Operating Profit Loss | 142 610 | 527 975 | 519 147 | 204 174 | 16 291 | -566 244 |
Other Creditors | 27 336 | 40 019 | 47 062 | 136 608 | 1 815 593 | 1 756 224 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 43 587 | 39 007 |
Other Disposals Property Plant Equipment | | | | | 47 739 | 41 013 |
Other Employee Expense | | | 40 496 | 30 178 | | |
Other Interest Receivable Similar Income Finance Income | 10 845 | 15 213 | 1 431 | 6 085 | 9 022 | 3 582 |
Other Operating Income Format1 | 25 000 | 25 000 | 25 000 | | 80 000 | |
Other Payables Accrued Expenses | | 24 450 | 24 450 | 24 450 | | |
Other Remaining Operating Income | | 25 000 | 25 000 | | | |
Other Revenue | | | 25 000 | | | |
Other Short-term Employee Benefits | | 36 152 | 40 496 | | | |
Other Taxation Social Security Payable | | | | 96 900 | 98 633 | 98 984 |
Par Value Share | | | 1 | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -13 756 | -7 011 | -18 334 | | |
Pension Costs Defined Contribution Plan | | 28 060 | 77 155 | 75 079 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 56 589 | 44 758 | 48 365 |
Prepayments | 2 520 | 2 521 | 2 791 | 2 131 | | |
Prepayments Accrued Income | | | | 2 131 | 2 131 | 2 142 |
Proceeds From Sales Property Plant Equipment | | -1 | 4 199 | 250 | | |
Production Average Number Employees | 22 | 20 | 20 | 19 | | |
Profit Loss | 149 567 | 541 828 | 444 920 | -601 293 | 138 285 | -540 438 |
Profit Loss On Ordinary Activities Before Tax | 151 146 | 541 828 | 519 201 | 209 252 | 22 249 | -566 248 |
Property Plant Equipment Gross Cost | 600 444 | 610 492 | 654 088 | 690 236 | 705 714 | 671 105 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 18 768 | |
Purchase Property Plant Equipment | | -27 853 | -22 777 | -62 193 | | |
Raw Materials Consumables | 10 535 | 4 913 | 6 269 | 4 817 | 4 817 | 7 210 |
Revenue From Sale Goods | | 28 521 461 | 27 433 694 | 21 009 294 | | |
Social Security Costs | | 127 842 | 294 090 | 241 818 | 174 232 | 172 485 |
Staff Costs Employee Benefits Expense | | 2 816 443 | 3 053 064 | 2 928 558 | 3 231 798 | 3 100 275 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 18 768 | |
Taxation Social Security Payable | 90 627 | 91 365 | 213 055 | 96 900 | | |
Tax Decrease From Utilisation Tax Losses | | | | | 122 906 | |
Tax Expense Credit Applicable Tax Rate | | | | -107 213 | 4 227 | -107 587 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -11 892 | 29 611 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -2 744 | 6 699 | -11 540 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 051 | 1 100 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 53 923 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 579 | | 74 281 | 37 014 | -116 036 | -25 810 |
Total Assets Less Current Liabilities | 1 687 307 | 2 054 591 | | 1 149 978 | 2 298 886 | 1 831 930 |
Total Borrowings | 13 314 | 12 873 | 39 420 | 21 084 | | |
Total Current Tax Expense Credit | | | | 37 014 | -134 804 | -7 042 |
Trade Creditors Trade Payables | 3 238 886 | 3 548 607 | 3 303 658 | 1 902 218 | 2 629 932 | 1 263 898 |
Trade Debtors Trade Receivables | 850 631 | 1 463 963 | 1 469 169 | 551 673 | 669 278 | 458 383 |
Turnover Revenue | 28 479 223 | 28 521 461 | 27 458 694 | 21 009 294 | 23 884 018 | 27 211 984 |
Wages Salaries | | 2 624 389 | 2 641 323 | 2 581 483 | 3 012 808 | 2 879 425 |
Work In Progress | 151 139 | 1 083 626 | 1 777 191 | 542 299 | | |
Amount Specific Advance Or Credit Directors | 66 988 | -49 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 66 988 | 77 393 | 49 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 942 | -144 430 | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | 9 931 | 9 931 | 9 488 |
Company Contributions To Money Purchase Plans Directors | | 8 886 | 10 435 | 9 931 | | |
Director Remuneration | | 64 512 | 144 704 | 181 262 | 169 141 | 169 141 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 191 193 | 179 072 | 178 629 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 | | |