Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 623 327 | 2 227 412 | 4 402 573 | 3 453 566 | 4 667 084 | 1 904 340 | 1 681 011 |
Current Assets | 6 204 891 | 5 555 104 | 10 628 022 | 9 756 388 | 13 910 623 | 13 412 497 | 12 103 937 |
Debtors | 5 289 461 | 2 959 181 | 6 225 449 | 6 302 822 | 9 243 539 | 11 508 157 | 10 422 926 |
Net Assets Liabilities | 1 195 827 | 1 124 456 | -1 920 707 | -91 808 | 421 515 | -1 172 139 | -4 821 032 |
Other Debtors | 1 299 296 | 1 238 405 | 1 677 123 | 1 905 536 | 1 015 221 | 2 551 257 | 2 703 600 |
Property Plant Equipment | 1 877 897 | 1 774 448 | 1 585 396 | 2 174 934 | 1 819 324 | 2 668 579 | |
Total Inventories | 292 103 | 368 511 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 33 330 | 19 991 | 41 900 | 33 337 | 44 969 | 40 531 | 29 700 |
Fees For Non-audit Services | | | 23 850 | 33 370 | 6 031 | 7 450 | 10 240 |
Accrued Liabilities Deferred Income | 7 456 533 | 8 410 813 | 9 113 485 | 6 000 207 | 2 749 342 | 175 427 | 85 965 |
Accumulated Amortisation Impairment Intangible Assets | 442 791 | 501 316 | 504 324 | 510 487 | 512 999 | 511 626 | 407 170 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 443 552 | 1 821 910 | 2 189 021 | 2 653 372 | 3 157 611 | 3 588 106 | 41 823 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 116 820 | 943 140 | -37 879 | -20 177 |
Administrative Expenses | 12 614 211 | 13 665 580 | 12 840 675 | 13 239 383 | 11 625 111 | 15 443 016 | 16 660 786 |
Amortisation Expense Intangible Assets | 74 555 | 58 525 | 29 584 | 6 163 | 2 512 | 2 812 | 30 520 |
Amounts Owed By Group Undertakings | 225 778 | 1 000 | 209 275 | 3 037 012 | 2 001 980 | 4 761 280 | 5 698 384 |
Amounts Owed To Group Undertakings | 2 654 749 | 5 785 054 | 4 527 069 | 2 963 671 | 3 224 010 | 6 612 645 | 10 181 136 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 286 | 296 | 329 | 223 | 185 | 203 | 254 |
Bank Borrowings Overdrafts | | | | 11 | 21 | 60 | |
Bank Overdrafts | | | | 11 | 21 | 60 | |
Capital Commitments | | | | | | | 592 750 |
Cash Cash Equivalents Cash Flow Value | 623 327 | | 4 402 573 | 3 453 555 | 4 667 063 | 1 904 280 | |
Comprehensive Income Expense | -4 645 248 | -71 371 | -3 045 163 | -3 171 102 | 513 323 | -1 593 654 | -3 648 893 |
Corporation Tax Recoverable | | | | | | 242 237 | 231 836 |
Cost Sales | 12 730 175 | 13 341 159 | 13 805 298 | 11 423 915 | 7 641 786 | 13 116 315 | 13 732 005 |
Creditors | 2 942 204 | 5 949 433 | 14 065 129 | 10 725 992 | 18 658 012 | 19 824 488 | 15 098 737 |
Current Tax For Period | | | | | -528 434 | 56 821 | 54 381 |
Deferred Tax Asset Debtors | | | | | | -58 291 | 569 853 |
Depreciation Amortisation Expense | 446 416 | 436 883 | 396 695 | 470 514 | 506 752 | 493 395 | 559 009 |
Depreciation Expense Property Plant Equipment | 371 861 | 378 358 | 367 111 | 464 351 | 504 239 | 487 367 | 480 684 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 26 576 | | | 4 185 | 134 976 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 60 089 | 277 820 |
Disposals Intangible Assets | | | 81 258 | | | 4 185 | 134 976 |
Disposals Property Plant Equipment | | | | | | 70 215 | 64 472 |
Dividends Received Classified As Investing Activities | | | | | -171 770 | -145 195 | -169 113 |
Finance Lease Liabilities Present Value Total | | | | | | 123 323 | 221 509 |
Fixed Assets | 8 961 125 | 13 595 577 | 15 994 186 | 16 525 061 | 21 875 658 | 22 463 629 | 22 640 522 |
Further Item Interest Expense Component Total Interest Expense | | 198 774 | 229 004 | 209 897 | 152 367 | 554 888 | 602 069 |
Further Item Operating Income Component Total Other Operating Income | | | | 75 000 | 75 000 | 299 058 | 286 217 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 707 935 | 705 820 | 205 820 | 205 000 | 206 420 | 205 000 | 615 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -7 721 | 458 | 219 | 14 | -776 | -1 107 | 4 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -803 297 | 4 544 970 | 10 953 253 | -2 286 491 | -2 534 641 | 1 240 840 | 2 660 785 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 2 423 976 | 1 924 050 | -3 266 268 | -77 371 | -2 940 718 | -2 321 439 | 1 030 850 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -54 681 | | | -10 126 | -1 |
Gain Loss On Disposals Property Plant Equipment | | | -54 681 | | | -10 126 | -1 |
Gross Profit Loss | 7 825 665 | 8 774 485 | 8 919 331 | 9 257 334 | 5 733 737 | 14 048 130 | 13 081 852 |
Income From Other Fixed Asset Investments | | | | | 171 770 | 145 195 | 169 113 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 8 571 | | | | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | -8 571 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 336 700 | 1 604 085 | 2 175 161 | -949 018 | 1 213 508 | -2 762 783 | -223 269 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 56 821 | 54 381 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 93 094 | 76 408 | -368 511 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 58 525 | 29 584 | 6 163 | 2 512 | 2 812 | 30 520 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 378 358 | 367 111 | 464 351 | 504 239 | 490 584 | 156 012 |
Intangible Assets | 161 235 | 94 139 | 9 873 | 3 710 | 1 198 | 95 221 | 135 639 |
Intangible Assets Gross Cost | 604 026 | 595 455 | 514 197 | 514 197 | 514 197 | 606 847 | 542 809 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 210 329 | 112 145 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 37 352 | 36 762 |
Interest Paid Classified As Operating Activities | | -198 774 | -229 004 | -209 897 | -362 696 | -667 033 | -602 069 |
Interest Payable Similar Charges Finance Costs | | 198 774 | 229 004 | 209 897 | 362 696 | 704 385 | 638 831 |
Investments Fixed Assets | 6 921 993 | 11 726 990 | 14 398 917 | 14 346 417 | 20 055 136 | 19 699 829 | 19 485 907 |
Investments In Group Undertakings | 1 | 1 | 1 | 1 | 1 | 1 | -1 |
Merchandise | 292 103 | 368 511 | | | | | |
Net Assets Liabilities Subsidiaries | -1 | -1 | -1 | -1 | | | |
Net Cash Flows From Used In Financing Activities | | | | -5 000 001 | -10 583 000 | -480 500 | 123 323 |
Net Cash Flows From Used In Investing Activities | 409 202 | 266 338 | 2 311 065 | 1 039 759 | -226 437 | 1 102 928 | 550 021 |
Net Cash Flows From Used In Operating Activities | 1 927 498 | -1 870 423 | -4 486 226 | 4 909 260 | 9 595 929 | 2 140 355 | -450 075 |
Net Cash Generated From Operations | 1 927 498 | -2 069 197 | -4 715 230 | 4 699 363 | 9 761 667 | 1 435 970 | -1 088 906 |
Net Current Assets Liabilities | -3 714 608 | -5 495 906 | -3 260 544 | -5 184 837 | -1 146 951 | -2 199 979 | -2 994 800 |
Net Interest Received Paid Classified As Investing Activities | -162 | | | -14 130 | -203 296 | -198 677 | -230 689 |
Number Shares Issued Fully Paid | | 499 722 | 499 722 | 841 019 | 841 019 | 841 019 | 841 019 |
Operating Profit Loss | -4 710 249 | -4 812 798 | -3 844 142 | -2 858 515 | -4 845 559 | -911 392 | -3 214 239 |
Other Creditors | 287 325 | 164 249 | 424 445 | 1 761 984 | 2 101 530 | 2 096 109 | 1 803 890 |
Other Deferred Tax Expense Credit | -64 839 | -82 704 | -436 562 | 116 820 | 943 140 | -37 879 | -20 177 |
Other Interest Receivable Similar Income Finance Income | 162 | | | 14 130 | 203 296 | 198 677 | 230 689 |
Other Investments Other Than Loans | 6 921 992 | 4 857 497 | 14 398 916 | 14 346 416 | 5 761 218 | 19 699 828 | -161 421 |
Other Operating Income Format1 | 78 297 | 78 297 | 77 202 | 1 123 534 | 1 045 815 | 483 494 | 364 695 |
Other Remaining Borrowings | | | | | 10 583 000 | 10 583 000 | 10 583 000 |
Other Taxation Social Security Payable | 552 990 | 567 765 | 612 549 | 2 153 034 | 851 000 | 593 275 | 755 201 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 480 500 | -123 323 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 236 859 | 187 535 | 166 922 | 207 218 | 303 486 | 209 724 | 333 941 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | 172 463 | 129 347 | 43 116 | 562 092 | 470 296 | 665 039 | 560 364 |
Proceeds From Sales Property Plant Equipment | -68 029 | | | | | | |
Profit Loss | -4 645 248 | -71 371 | -3 045 163 | -3 171 102 | 513 323 | -1 593 654 | -3 648 893 |
Profit Loss On Ordinary Activities Before Tax | -4 710 087 | -154 075 | -3 481 725 | -3 054 282 | 928 029 | -1 574 712 | -3 614 689 |
Property Plant Equipment Gross Cost | 3 321 449 | 3 596 358 | 3 774 417 | 4 828 306 | 4 976 935 | 6 256 685 | 3 364 630 |
Provisions | 1 108 486 | 1 025 782 | 589 220 | 706 040 | 1 649 180 | 1 611 301 | 1 591 124 |
Provisions For Liabilities Balance Sheet Subtotal | 1 108 486 | 1 025 782 | 589 220 | 706 040 | 1 649 180 | 1 611 301 | 1 591 124 |
Purchase Intangible Assets | -78 027 | | | | | -96 835 | -70 938 |
Purchase Property Plant Equipment | -376 866 | -266 338 | -178 059 | -1 053 889 | -148 629 | -1 349 965 | -878 885 |
Social Security Costs | 1 260 096 | 1 421 908 | 1 446 411 | 1 321 043 | 1 184 548 | 1 438 021 | 1 636 172 |
Staff Costs Employee Benefits Expense | 12 857 419 | 14 227 125 | 13 642 047 | 13 683 165 | 11 965 728 | 14 031 209 | 15 176 797 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 32 636 | 27 587 | 82 749 |
Tax Expense Credit Applicable Tax Rate | | -29 274 | -661 528 | -580 314 | 176 326 | -299 195 | -903 672 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | 318 360 | 354 486 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 19 162 | 23 409 | 20 010 | 21 833 | 37 925 | 41 905 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -64 839 | -82 704 | -436 562 | 116 820 | 414 706 | 18 942 | 34 204 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 96 835 | 70 938 |
Total Additions Including From Business Combinations Property Plant Equipment | | 266 338 | 178 059 | 1 053 889 | 148 629 | 1 349 965 | 145 650 |
Total Assets Less Current Liabilities | 5 246 517 | 8 099 671 | 12 733 642 | 11 340 224 | 20 728 707 | 20 263 650 | 19 645 722 |
Total Operating Lease Payments | 691 912 | 730 955 | 703 923 | 690 740 | 674 135 | 648 327 | 769 464 |
Trade Creditors Trade Payables | 807 657 | 1 303 908 | 1 296 989 | 1 421 697 | 1 082 315 | 587 189 | 995 417 |
Trade Debtors Trade Receivables | 3 003 370 | 1 189 491 | 3 538 318 | 798 182 | 1 488 525 | 3 288 344 | 1 228 742 |
Turnover Revenue | 20 555 840 | 22 115 644 | 22 724 629 | 20 681 249 | 13 375 523 | 27 164 445 | 26 813 857 |
Wages Salaries | 11 360 464 | 12 617 682 | 12 028 714 | 12 154 904 | 10 477 694 | 12 383 464 | 13 206 684 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 528 434 | | |
Increase Decrease In Property Plant Equipment | | | | | | 331 004 | |
Issue Equity Instruments | | | | 5 000 001 | | | |
Nominal Value Shares Issued Specific Share Issue | | | | 1 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -10 583 000 | | |
Proceeds From Issuing Shares | | | | -5 000 001 | | | |