Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Current Assets | | | 1 101 000 | 1 812 500 | 328 201 | 328 201 | 328 201 |
Debtors | | | 1 100 000 | 1 811 500 | 327 201 | 327 201 | 327 201 |
Net Assets Liabilities | | | -2 919 697 | -3 441 839 | | | |
Other Debtors | | | 11 909 | 11 908 | | | |
Total Inventories | | | 201 282 | 95 528 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 16 000 | 16 100 | | | |
Accrued Liabilities Deferred Income | | | 787 338 | 1 366 162 | | | |
Accumulated Amortisation Impairment Intangible Assets | | | -27 442 | 1 590 216 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 12 530 | 785 | | | |
Acquired Through Business Combinations Intangible Assets | | | | 1 629 401 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 5 262 | | | |
Administration Support Average Number Employees | | | 58 | 33 | | | |
Administrative Expenses | | | 4 956 484 | 3 534 697 | | | |
Amortisation Expense Intangible Assets | | | 20 493 | 1 651 325 | | | |
Amounts Owed By Group Undertakings | | | 1 100 000 | 1 811 500 | | | |
Amounts Owed By Group Undertakings Participating Interests | | | | 1 811 500 | 327 201 | 327 201 | 327 201 |
Amounts Owed To Group Undertakings | | | 1 180 000 | 1 501 500 | | | |
Amounts Owed To Group Undertakings Participating Interests | 80 000 | 80 000 | | 1 501 500 | 104 045 | 104 045 | 104 045 |
Applicable Tax Rate | | | 19 | 19 | | | |
Average Number Employees During Period | | | 160 | 82 | 1 | | |
Bank Borrowings Overdrafts | | | 872 008 | | | | |
Bank Overdrafts | | | 65 798 | | | | |
Cash Cash Equivalents | | | 438 965 | 538 650 | | | |
Cash Cash Equivalents Cash Flow Value | | | 438 965 | 538 650 | | | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | 100 000 | | | |
Comprehensive Income Expense | | | -1 292 320 | -2 501 543 | | | |
Corporation Tax Recoverable | | | 322 340 | 173 677 | | | |
Cost Sales | | | 9 137 394 | 6 344 199 | | | |
Creditors | 80 050 | 80 050 | 1 180 050 | 1 541 550 | 147 251 | 147 251 | 147 251 |
Depreciation Expense Property Plant Equipment | | | 92 040 | 24 572 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 571 578 | | | |
Disposals Property Plant Equipment | | | | 716 206 | | | |
Distribution Costs | | | 5 336 | 1 688 | | | |
Finance Lease Liabilities Present Value Total | | | 66 054 | 37 172 | | | |
Finance Lease Payments Owing Minimum Gross | | | 74 062 | 39 795 | | | |
Fixed Assets | | | 411 425 | 249 123 | | | |
Future Finance Charges On Finance Leases | | | 16 857 | 7 915 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 850 295 | 954 734 | | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | -151 888 | 188 183 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -2 976 520 | -1 279 806 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 3 673 397 | 1 962 790 | | | |
Gain Loss In Cash Flows From Change In Inventories | | | 432 139 | 105 754 | | | |
Gain Loss In Cash Flows From Change In Provisions | | | -318 232 | | | | |
Gain Loss On Disposals Property Plant Equipment | | | -1 650 | -12 628 | | | |
Gross Profit Loss | | | 2 456 726 | 918 353 | | | |
Impairment Loss Reversal Property Plant Equipment | | | 228 178 | | | | |
Income Expense Recognised Directly In Equity | | | | 450 000 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -234 220 | 99 685 | | | |
Increase Decrease In Net Debt From Cash Flows | | | | -617 081 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 33 667 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 785 | | | |
Intangible Assets | | | 170 254 | 136 587 | | | |
Intangible Assets Gross Cost | | | -38 868 | 269 336 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 17 319 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 52 719 | 9 183 | | | |
Interest Paid Classified As Operating Activities | | | 70 038 | 57 373 | | | |
Interest Payable Similar Charges Finance Costs | | | 70 038 | 57 373 | | | |
Interest Received Classified As Operating Activities | | | | 185 | | | |
Investments | | 80 050 | 50 | 100 050 | 100 050 | 100 050 | 100 050 |
Investments Fixed Assets | 80 050 | 80 050 | 50 | 100 050 | 100 050 | 100 050 | 100 050 |
Investments In Group Undertakings | | 80 050 | -80 000 | 100 050 | 100 050 | 100 050 | 100 050 |
Issue Equity Instruments | | | | 450 000 | | | |
Net Cash Flows From Used In Financing Activities | | | 723 088 | -67 396 | | | |
Net Cash Flows From Used In Investing Activities | | | 375 633 | 3 178 | | | |
Net Cash Flows From Used In Operating Activities | | | -1 332 941 | 163 903 | | | |
Net Cash Generated From Operations | | | -1 262 903 | 221 091 | | | |
Net Current Assets Liabilities | -79 050 | -79 050 | -79 050 | 270 950 | 180 950 | 180 950 | 180 950 |
Net Debt Funds | | | 1 646 080 | 1 028 999 | | | |
Net Deferred Tax Liability Asset | | | 60 902 | | | | |
Number Shares Issued Fully Paid | | | 1 000 | 100 000 | | | |
Operating Profit Loss | | | -2 264 160 | -2 444 355 | | | |
Other Creditors | 50 | 50 | 50 | 40 050 | 43 206 | 43 206 | 43 206 |
Other Finance Costs | | | | 48 190 | | | |
Other Interest Receivable Similar Income Finance Income | | | | 185 | | | |
Other Operating Expenses Format1 | | | 600 000 | | | | |
Other Operating Income Format1 | | | 240 934 | 173 677 | | | |
Other Taxation Social Security Payable | | | 792 287 | 547 400 | | | |
Par Value Share | | | | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 178 117 | 32 686 | | | |
Pension Costs Defined Contribution Plan | | | 60 677 | 45 414 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 60 677 | 45 414 | | | |
Prepayments Accrued Income | | | 666 785 | 105 456 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | -278 795 | -806 210 | | | |
Proceeds From Issuing Shares | | | | 450 000 | | | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | 1 180 000 | 321 500 | | | |
Proceeds From Sales Property Plant Equipment | | | 583 911 | 132 000 | | | |
Production Average Number Employees | | | 99 | 47 | | | |
Profit Loss | | | -1 292 320 | -2 272 565 | | | |
Profit Loss Attributable To Non-controlling Interests | | | 1 041 878 | 228 978 | | | |
Profit Loss Attributable To Owners Parent | | | -1 292 320 | -2 272 565 | | | |
Profit Loss On Ordinary Activities Before Tax | | | -2 334 198 | -2 501 543 | | | |
Property Plant Equipment Gross Cost | | | 29 207 | 130 929 | | | |
Purchase Property Plant Equipment | | | 208 278 | 28 822 | | | |
Raw Materials | | | 201 282 | 95 528 | | | |
Redemption Shares Decrease In Equity | | | | -1 529 401 | | | |
Research Development Expense Recognised In Profit Or Loss | | | 4 885 | 157 | | | |
Revenue From Rendering Services | | | 3 492 473 | 4 752 529 | | | |
Revenue From Sale Goods | | | 8 101 647 | 2 510 023 | | | |
Staff Costs Employee Benefits Expense | | | 4 808 813 | 2 502 059 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 32 999 | | | |
Tax Expense Credit Applicable Tax Rate | | | -351 631 | -167 976 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 9 001 | 4 784 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 118 149 | 6 960 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 224 481 | 189 231 | | | |
Total Assets Less Current Liabilities | 1 000 | 1 000 | -79 000 | 371 000 | 281 000 | 281 000 | 281 000 |
Trade Creditors Trade Payables | | | 2 291 043 | 765 643 | | | |
Trade Debtors Trade Receivables | | | 1 252 797 | | | | |
Turnover Revenue | | | 11 594 120 | 7 262 552 | | | |
Wages Salaries | | | 4 748 136 | 2 456 645 | | | |
Company Contributions To Money Purchase Plans Directors | | | 3 035 | 460 | | | |
Compensation For Loss Office Directors | | | 60 000 | | | | |
Director Remuneration | | | 100 901 | 95 154 | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 163 936 | 95 614 | | | |