Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 417 244 | 93 416 | 4 249 | 2 951 617 | 2 072 205 |
Current Assets | 1 415 562 | 1 936 520 | 1 627 216 | 4 563 377 | 4 071 321 |
Debtors | 746 997 | 1 544 623 | 1 784 427 | 1 402 465 | 1 740 646 |
Net Assets Liabilities | 4 648 901 | 6 291 806 | 1 412 087 | -1 679 567 | -976 010 |
Other Debtors | 267 141 | 990 431 | 1 208 351 | 37 277 | 147 619 |
Property Plant Equipment | 18 294 561 | 18 762 346 | 18 597 005 | 19 485 117 | 19 324 300 |
Total Inventories | 251 321 | 298 481 | 154 587 | 209 295 | 258 470 |
|
Other Financial Data |
Audit Fees Expenses | 18 000 | 18 201 | 19 500 | 18 000 | 20 000 |
Accrued Liabilities Deferred Income | | 1 601 328 | 4 361 652 | 576 517 | 435 000 |
Accumulated Amortisation Impairment Intangible Assets | 1 592 764 | 1 667 291 | 3 163 986 | 4 054 150 | 4 925 050 |
Accumulated Depreciation Impairment Property Plant Equipment | 597 883 | 1 170 128 | 1 797 734 | 2 507 194 | 3 272 527 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 491 656 | 1 597 572 | 644 683 |
Administrative Expenses | 3 917 168 | 2 635 347 | 5 499 581 | 4 692 410 | 5 609 627 |
Amortisation Expense Intangible Assets | 1 592 764 | 74 527 | 927 070 | 890 164 | 870 900 |
Amortisation Impairment Expense Intangible Assets | | | | 890 164 | 870 900 |
Average Number Employees During Period | | 274 | 228 | 190 | 218 |
Bank Borrowings | 1 242 851 | 1 243 770 | 22 353 906 | 27 353 906 | 26 024 947 |
Bank Borrowings Overdrafts | 22 827 219 | 21 584 368 | 22 353 906 | 25 962 448 | 24 673 002 |
Bank Overdrafts | | | 589 289 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 18 335 | 8 335 | |
Cash Cash Equivalents Cash Flow Value | | | -585 040 | 2 951 617 | 2 072 205 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 271 053 |
Cash Receipts From Sales Interests In Associates | | | | 1 384 516 | |
Corporation Tax Payable | 391 142 | 346 401 | | | |
Corporation Tax Recoverable | | | 19 086 | 349 086 | 299 304 |
Cost Sales | 10 951 550 | 11 213 521 | 9 791 619 | 6 208 885 | 11 108 596 |
Creditors | 26 398 681 | 25 758 231 | 26 053 783 | 30 718 872 | 29 640 539 |
Current Tax For Period | 391 142 | 352 168 | | | |
Deferred Tax Asset Debtors | | | 316 047 | 552 664 | 89 260 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 242 755 | -226 009 | -93 975 | 695 406 |
Depreciation Expense Property Plant Equipment | 597 883 | 572 433 | 628 333 | 699 460 | 760 077 |
Depreciation Impairment Expense Property Plant Equipment | | | | 709 460 | 768 412 |
Dividends Paid On Shares | | 15 750 887 | | | |
Finance Lease Liabilities Present Value Total | | 21 037 | 16 752 | 12 327 | 1 687 |
Finance Lease Payments Owing Minimum Gross | | 7 980 | 21 842 | 17 417 | 6 777 |
Fixed Assets | 34 119 975 | 34 513 233 | 32 907 358 | 33 234 246 | 32 202 529 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -4 499 920 | | | -5 000 000 | 1 328 959 |
Further Item Creditors Component Total Creditors | | 2 549 743 | 2 626 235 | 2 705 022 | 2 771 800 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | -569 625 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | -91 180 | 176 143 | -93 975 | -469 522 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 7 950 | 38 084 | 7 019 637 | 5 987 468 | 4 940 210 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 854 880 | -215 593 | | -755 120 | 1 416 225 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -746 997 | -797 626 | | -948 579 | 851 367 |
Gain Loss In Cash Flows From Change In Inventories | | | | 54 708 | 49 175 |
Gain Loss On Disposals Property Plant Equipment | | 188 | 727 | | -37 088 |
Government Grant Income | | | 1 235 900 | 1 989 554 | 45 635 |
Gross Profit Loss | 5 288 463 | 5 860 909 | 2 541 284 | 2 193 789 | 8 667 650 |
Impairment Loss Intangible Assets | | | 569 625 | | |
Impairment Loss Reversal On Investments | | | | 1 384 516 | 271 053 |
Income Taxes Paid Refund Classified As Operating Activities | | -396 909 | | -330 000 | 49 782 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -71 151 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 74 527 | 870 909 | 890 164 | 870 900 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 572 433 | 628 333 | 709 460 | 768 412 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | 569 625 | | |
Intangible Assets | 15 825 414 | 15 750 887 | 14 310 353 | 13 749 129 | 12 878 229 |
Intangible Assets Gross Cost | 17 418 178 | 17 418 178 | 17 803 279 | 17 803 279 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 837 152 | 867 301 | 1 012 093 | 1 067 006 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 2 890 | 2 890 | 2 890 | |
Interest Income On Bank Deposits | | | | | 371 |
Interest Payable Similar Charges Finance Costs | 831 252 | 987 734 | 982 561 | 1 343 158 | 1 434 013 |
Interest Received Classified As Investing Activities | | | | | -371 |
Net Cash Flows From Used In Operating Activities | -4 480 070 | -1 427 313 | | -1 117 502 | -1 079 060 |
Net Cash Generated From Operations | -5 418 504 | -2 811 956 | | -2 790 660 | -2 463 291 |
Net Current Assets Liabilities | -3 072 393 | -2 220 441 | -3 705 174 | -3 719 506 | -2 830 563 |
Net Finance Income Costs | | | | | 371 |
Net Interest Paid Received Classified As Operating Activities | | | | -1 343 158 | -1 434 013 |
Operating Profit Loss | 1 371 295 | 3 225 562 | | -457 955 | 3 103 658 |
Other Creditors | 368 146 | 2 549 743 | 774 436 | 1 461 396 | 1 229 727 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 727 | | 3 079 |
Other Disposals Property Plant Equipment | | | 29 391 | | 40 167 |
Other Interest Expense | | 147 692 | 112 370 | 328 175 | 367 007 |
Other Interest Receivable Similar Income Finance Income | | | | | 371 |
Other Operating Income Format1 | | | 1 235 900 | 2 040 666 | 45 635 |
Other Remaining Borrowings | 2 489 712 | 1 603 083 | 1 056 890 | 1 462 558 | 1 759 050 |
Other Taxation Social Security Payable | 114 365 | 115 274 | 658 759 | 237 077 | 667 476 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -4 989 | | -4 425 | -10 640 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 36 569 | 60 678 | 67 849 | 50 288 | 74 657 |
Prepayments Accrued Income | | 145 186 | 213 800 | 450 178 | 1 142 930 |
Profit Loss | 148 901 | 1 642 905 | -2 221 396 | -3 091 654 | 703 557 |
Profit Loss On Ordinary Activities Before Tax | 540 043 | 2 237 828 | -2 202 509 | -3 185 629 | 1 398 963 |
Property Plant Equipment Gross Cost | 18 892 444 | 19 932 474 | 20 394 739 | 21 992 311 | 22 596 827 |
Provisions For Liabilities Balance Sheet Subtotal | | 242 755 | 332 793 | 475 435 | |
Purchase Property Plant Equipment | -18 892 444 | -1 041 030 | | -1 597 572 | -644 683 |
Raw Materials Consumables | | 258 452 | 154 587 | 209 295 | 258 470 |
Social Security Costs | 394 956 | 457 520 | 449 824 | 311 035 | 477 492 |
Staff Costs Employee Benefits Expense | 5 236 707 | 5 792 628 | 6 067 094 | 4 502 137 | 6 458 019 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 242 755 | 332 793 | 475 435 | 707 437 |
Tax Expense Credit Applicable Tax Rate | | 130 851 | -622 171 | -605 270 | 265 803 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 14 533 | 14 970 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 59 652 | 45 650 | 146 589 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 4 001 | 197 707 | 281 544 | 57 130 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | -51 873 | 236 616 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 391 142 | 594 923 | -297 160 | -93 975 | 695 406 |
Total Assets Less Current Liabilities | 31 047 582 | 32 292 792 | 29 202 184 | 29 514 740 | 29 371 966 |
Total Borrowings | 3 732 563 | 1 243 770 | 24 000 085 | 28 816 464 | 27 783 997 |
Total Current Tax Expense Credit | | 57 832 | -71 151 | | |
Total Operating Lease Payments | 27 711 | 24 711 | 1 024 123 | 996 412 | 955 368 |
Trade Creditors Trade Payables | 789 757 | 657 087 | 991 672 | 771 495 | 682 938 |
Trade Debtors Trade Receivables | 360 201 | 409 006 | 27 143 | 13 260 | 61 533 |
Turnover Revenue | 16 240 013 | 17 074 430 | 12 916 209 | 8 402 674 | 19 776 246 |
Wages Salaries | 4 805 182 | 5 274 430 | 5 549 421 | 4 140 814 | 5 905 870 |
Accrued Liabilities | 316 258 | 375 945 | | | |
Additional Provisions Increase From New Provisions Recognised | | 242 755 | | | |
Comprehensive Income Expense | 148 901 | 1 642 905 | | | |
Depreciation Amortisation Expense | 2 190 647 | 646 961 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 188 | | | |
Disposals Property Plant Equipment | | 1 000 | | | |
Further Item Interest Expense Component Total Interest Expense | 135 385 | 147 692 | | | |
Future Finance Charges On Finance Leases | | 4 989 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | 188 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 417 244 | -323 828 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 251 321 | 47 160 | | | |
Interest Expense On Bank Loans Similar Borrowings | 695 867 | 837 152 | | | |
Interest Paid Classified As Operating Activities | -938 434 | -984 844 | | | |
Issue Equity Instruments | 4 500 000 | | | | |
Merchandise | 251 321 | 298 481 | | | |
Net Cash Flows From Used In Financing Activities | -32 247 796 | 711 111 | | | |
Net Cash Flows From Used In Investing Activities | 36 310 622 | 1 040 030 | | | |
Number Shares Issued Fully Paid | | 80 | | | |
Other Deferred Tax Expense Credit | | 242 755 | | | |
Par Value Share | | 1 | | | |
Prepayments | 119 655 | 145 186 | | | |
Proceeds From Borrowings Classified As Financing Activities | -27 610 577 | -62 538 | | | |
Proceeds From Issuing Shares | -80 | | | | |
Proceeds From Sales Property Plant Equipment | | -1 000 | | | |
Provisions | | 242 755 | | | |
Purchase Intangible Assets | -17 418 178 | | | | |
Repayments Borrowings Classified As Financing Activities | -944 531 | -1 289 993 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 041 030 | | | |