Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | | |
Net Worth | 300 | 300 | 300 | 300 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 100 | 100 | 100 | 411 | 42 895 | 949 169 | |
Current Assets | | | 100 | 1 200 | 82 686 | 180 277 | 364 895 | 414 659 | 360 247 | 44 559 |
Debtors | | | | 1 100 | 82 486 | 180 177 | 364 484 | 371 764 | 349 415 | 7 045 |
Net Assets Liabilities | | | | 300 | 300 | 130 300 | | | 266 241 | 122 211 |
Other Debtors | | | | 100 | | | | | 25 263 | 109 964 |
Total Inventories | | | | | | | | | 15 571 | 33 571 |
Cash Bank In Hand | 100 | 100 | 100 | 100 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | 300 | 300 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | 300 | 300 | | | | | | |
Shareholder Funds | 300 | 300 | 300 | 300 | | | | | | |
|
Other Financial Data |
Other Non-audit Services Fees | | | | | | | | | 26 750 | 44 610 |
Accrued Liabilities | | | | | 2 000 | 1 260 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 40 621 | 45 535 | 50 450 | 70 316 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | 18 607 | 49 391 |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | | | | 22 641 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 1 819 013 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | | | 175 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 30 779 |
Administration Support Average Number Employees | | | | | | | | | 23 | 25 |
Administrative Expenses | | | | | | | | | 1 280 049 | 1 631 659 |
Amortisation Expense Intangible Assets | | | | | | | 4 914 | 4 914 | 4 915 | 19 866 |
Amounts Owed By Related Parties | | | | 1 000 | 82 586 | 180 177 | | | 349 415 | 7 045 |
Amounts Owed To Related Parties | | | | | 80 786 | | | | 263 985 | 108 767 |
Average Number Employees During Period | | | | | | | 148 | 205 | 138 | 150 |
Bank Borrowings | | | | | | | | | 4 192 652 | 9 103 125 |
Cash Cash Equivalents Acquired | | | | | | | | | | -3 373 568 |
Cash Transferred To Acquire Entity | | | | | | | | | | 5 603 028 |
Comprehensive Income Expense | | | | | | | 214 438 | 337 914 | 1 694 762 | 304 387 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | | | | | | | | 344 488 | 249 202 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | | | | | 1 350 274 | 55 185 |
Cost Sales | | | | | | | | | 2 830 218 | 3 239 581 |
Creditors | | | | 1 000 | 82 786 | 50 627 | 148 407 | 271 257 | 4 330 262 | 9 525 969 |
Current Tax For Period | | | | | | | 87 823 | 50 316 | 96 371 | 119 188 |
Debt Funds Acquired With Subsidiaries | | | | | | | | | | 3 362 006 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 150 000 | 40 638 |
Deferred Tax Liabilities | | | | | | | | | 529 677 | 529 677 |
Depreciation Amortisation Expense | | | | | | | | | 93 989 | 126 140 |
Depreciation Expense Property Plant Equipment | | | | | | | 43 636 | 65 153 | 89 074 | 106 274 |
Dividends Paid | | | | | | | 192 000 | 213 000 | -304 000 | -332 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -319 000 | -332 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 26 646 | 32 679 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 92 732 | 77 997 |
Financial Assets Acquired | | | | | | | | | | 5 083 286 |
Financial Liabilities Assumed | | | | | | | | | | -514 986 |
Fixed Assets | | | 200 | 100 | | | 850 | 198 850 | 8 898 101 | 15 008 339 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | 6 107 | -59 006 |
Further Item Proceeds From Issuing Shares Other Equity Instruments Component Corresponding Total | | | | | | | | | | -411 054 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 21 334 | 51 867 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | | | | -600 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 88 526 | -438 394 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -1 819 | -1 576 849 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | -12 239 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 14 055 | |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | | | | | | | 240 000 | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | | | | | | | 415 304 | |
Goodwill Arising On Business Combination | | | | | | | | | | 1 819 013 |
Government Grant Income | | | | | | | | | 116 115 | |
Gross Profit Loss | | | | | | | | | 2 129 070 | 2 367 273 |
Income From Other Fixed Asset Investments | | | | | | | | | 475 000 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 53 067 | 101 118 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 148 219 | 649 281 |
Increase Decrease In Consideration Transferred From Settlement Pre-existing Relationship | | | | | | | | | | 928 968 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -93 618 | 5 149 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | -8 142 316 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 4 914 | | 19 866 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | 30 784 |
Intangible Assets | | | | | | | 39 313 | 34 399 | 29 484 | 1 828 631 |
Intangible Assets Gross Cost | | | | | | | 79 934 | | 79 934 | 1 898 947 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 118 532 | 220 698 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | 74 020 | 65 093 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 2 156 | 326 | 348 |
Interest Income On Bank Deposits | | | | | | | | | 1 005 | 2 505 |
Interest Paid Classified As Financing Activities | | | | | | | | | -192 878 | -284 959 |
Interest Paid Classified As Operating Activities | | | | | | | | | 192 878 | 286 139 |
Interest Payable Similar Charges Finance Costs | | | | | | | 238 215 | 230 328 | 192 878 | 286 139 |
Interest Received Classified As Investing Activities | | | | | | | | | 1 005 | 2 939 |
Interest Received Classified As Operating Activities | | | | | | | | | 1 005 | 2 939 |
Inventories Acquired | | | | | | | | | | 18 000 |
Investment Property | | | | | | | | | 6 880 000 | 7 055 000 |
Investment Property Fair Value Model | | | | | | | | | 6 880 000 | 7 055 000 |
Investments Fixed Assets | 200 | 200 | 200 | 100 | 500 | 650 | 850 | 198 850 | 198 850 | 198 850 |
Investments In Subsidiaries | | | | 100 | 400 | 650 | | | 198 850 | 198 850 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | -603 724 | 4 539 254 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -236 592 | -5 806 012 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 988 535 | 1 916 039 |
Net Cash Generated From Operations | | | | | | | | | 1 041 602 | 2 017 157 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | 939 018 | 878 702 |
Net Cash Outflow Inflow On Business Combination | | | | | | | | | | 2 383 265 |
Net Current Assets Liabilities | 100 | 100 | 100 | 200 | -100 | 129 650 | 216 488 | 143 402 | 67 391 | -76 639 |
Net Debt Funds | | | | | | | | | -4 028 170 | -9 307 300 |
Net Identifiable Assets Liabilities Acquired | | | | | | | | | | 5 577 978 |
Number Shares Issued Fully Paid | | | | 300 | 300 | 300 | | 300 | 300 | 300 |
Operating Profit Loss | | | | | | | | | 984 084 | 752 562 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | 165 000 | |
Other Creditors | | | | 1 000 | 2 000 | 49 367 | | | 41 892 | 447 649 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 1 005 | 2 939 |
Other Items Increase Decrease In Net Debt In Period | | | | | | | | | | -498 820 |
Other Operating Income Format1 | | | | | | | | | 135 063 | 16 948 |
Other Payables Accrued Expenses | | | | | | | | | 27 000 | 10 560 |
Other Remaining Borrowings | | | | | | | | | 71 524 | 377 526 |
Other Remaining Operating Income | | | | | | | | | 18 948 | 16 948 |
Ownership Interest In Subsidiary Percent | | | | | 100 | 50 | | | 50 | 50 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -28 348 | -25 949 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | | | | | | | | -2 383 265 |
Pension Costs Defined Contribution Plan | | | | | | | | | 153 388 | 89 780 |
Percentage Voting Equity Interests Acquired | | | | | | | | | | 100 |
Prepayments | | | | | | | | | 194 461 | 219 543 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | 13 519 | |
Proceeds From Share-based Payment Schemes Exercise Options | | | | | | | | | 250 000 | 750 000 |
Production Average Number Employees | | | | | | | | | 115 | 125 |
Profit Loss | | | | | | | 306 991 | 702 554 | 227 989 | 187 970 |
Profit Loss Acquiree | | | | | | | | | | 80 429 |
Profit Loss Attributable To Non-controlling Interests | | | | | | | | | 344 488 | 249 202 |
Profit Loss Attributable To Owners Parent | | | | | | | | | 769 970 | 55 185 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 394 814 | 829 440 | 1 267 211 | 469 362 |
Property Plant Equipment Acquired | | | | | | | | | | 991 678 |
Property Plant Equipment Gross Cost | | | | | | | | | 138 694 | 192 114 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 529 677 | 592 474 |
Purchase Investment Properties | | | | | | | | | | -175 000 |
Purchase Property Plant Equipment | | | | | | | | | -251 116 | -3 250 686 |
Raw Materials Consumables | | | | | | | | | 15 571 | 33 571 |
Rental Income From Investment Property | | | | | | | | | 454 321 | 517 815 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -319 605 | -2 320 717 |
Revenue Acquiree | | | | | | | | | | 375 619 |
Revenue From Rendering Services | | | | | | | | | 4 504 967 | 5 089 039 |
Social Security Costs | | | | | | | 129 761 | 144 943 | 175 334 | 206 886 |
Staff Costs Employee Benefits Expense | | | | | | | 2 151 723 | 2 421 624 | 2 682 611 | 3 005 592 |
Taxation Social Security Payable | | | | | | | | | 52 561 | 88 676 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | -48 450 | -1 056 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 75 015 | 157 594 | 240 770 | 93 872 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -70 035 | -11 662 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 13 511 | 43 183 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | 16 957 | 40 638 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 87 823 | 126 886 | 152 753 | 164 975 |
Total Assets Less Current Liabilities | 300 | 300 | 300 | 300 | | | 217 338 | 342 252 | 9 118 229 | 14 349 120 |
Total Borrowings | | | | | | | | | 4 330 262 | 9 525 969 |
Total Consideration Transferred Including Settlement Pre-existing Relationship | | | | | | | | | | 7 396 991 |
Total Gain Loss On Cash Flow Hedges Net Tax In Other Comprehensive Income | | | | | | | | | -75 000 | |
Total Operating Lease Payments | | | | | | | 9 193 | 7 199 | 16 515 | 13 274 |
Trade Creditors Trade Payables | | | | | | | | | 85 060 | 253 614 |
Trade Debtors Trade Receivables | | | | | | | | | 89 900 | 174 029 |
Turnover Revenue | | | | | | | 3 877 396 | 4 327 432 | 4 959 288 | 5 606 854 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | 11 874 |
Useful Life Goodwill In Years | | | | | | | | | | 10 |
Wages Salaries | | | | | | | 1 990 483 | 2 242 428 | 2 353 889 | 2 708 926 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 115 184 | 48 346 |
Director Remuneration | | | | | | | 15 005 | 16 065 | 18 620 | 23 981 |
Dividend Recommended By Directors | | | | | | | | | | 332 000 |
Audit Fees Expenses | | | | | | | 35 640 | 38 150 | | |
Fees For Non-audit Services | | | | | | | 8 505 | 12 425 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 2 | 2 | | |
Number Shares Allotted | | 300 | 300 | 300 | | | | | | |
Value Shares Allotted | 300 | 300 | 300 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | | 5 401 | 5 400 | | |
Amounts Owed By Group Undertakings | | | | | | | 341 738 | 335 982 | | |
Amounts Owed To Group Undertakings | | | | | | | 142 675 | 263 985 | | |
Applicable Tax Rate | | | | | | | 19 | 19 | | |
Dividends Paid On Shares Final | | | | | | | 192 000 | 213 000 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | 402 474 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 66 825 | 132 778 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 36 653 | 29 706 | | |
Interest Expense On Bank Overdrafts | | | | | | | 638 | 18 | | |
Investments In Group Undertakings | | | | | | | 850 | 198 850 | | |
Other Deferred Tax Expense Credit | | | | | | | | 76 570 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 31 479 | 34 253 | | |
Creditors Due Within One Year | | | | 1 000 | | | | | | |
Share Capital Allotted Called Up Paid | | | 300 | 300 | | | | | | |