Profit & Loss |
Date of Accounts |
2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 718 105 | 244 677 | 763 400 |
Current Assets | 729 808 | 244 677 | |
Debtors | 11 703 | 4 541 112 | |
Net Assets Liabilities | 11 677 | 188 238 | |
Other Debtors | 14 300 | | |
Total Inventories | 240 750 | 301 510 | 337 336 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 1 459 646 | 1 708 226 | 1 784 571 |
Accumulated Amortisation Goodwill Related To Business Combination | 29 773 | | |
Accumulated Amortisation Impairment Intangible Assets | | 80 814 | 522 084 |
Accumulated Depreciation Impairment Property Plant Equipment | | 86 070 | 116 401 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | 110 015 | | |
Additions Other Than Through Business Combinations Intangible Assets | | | 13 765 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 42 771 |
Administrative Expenses | 2 281 155 | 3 883 520 | 4 491 802 |
Amortisation Impairment Expense Intangible Assets | 29 773 | | |
Average Number Employees During Period | 438 | 360 | |
Bank Borrowings Overdrafts | 385 066 | | |
Bank Overdrafts | 674 600 | 1 024 | |
Cash Cash Equivalents | 718 105 | 244 677 | 2 803 527 |
Cash Cash Equivalents Cash Flow Value | 4 572 667 | 244 677 | 763 400 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | -2 | | |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | 510 409 | | |
Comprehensive Income Expense Attributable To Owners Parent | 235 029 | 722 721 | |
Corporation Tax Payable | 91 508 | 190 523 | 414 770 |
Cost Sales | 12 389 296 | 23 556 969 | 26 530 896 |
Creditors | 5 351 363 | 68 114 | 118 912 |
Current Tax For Period | 91 508 | 190 523 | 396 820 |
Deferred Income | | | 73 105 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 35 427 | -3 243 | 6 942 |
Deferred Tax Liabilities | 35 427 | | |
Depreciation Impairment Expense Property Plant Equipment | 102 916 | | |
Dividends Paid Classified As Financing Activities | 67 462 | 150 758 | -356 998 |
Dividends Received Classified As Investing Activities | -633 659 | -338 555 | -825 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | -3 243 | 205 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 245 243 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 4 819 583 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 11 703 | | |
Gain Loss In Cash Flows From Change In Inventories | 240 750 | | |
Gain Loss In Cash Flows From Change In Trade Debtors Trade Receivables | 2 985 427 | | |
Gain Loss On Disposals Property Plant Equipment | | -233 | -2 100 |
Goodwill Arising On Business Combination | 522 084 | | |
Government Grant Income | 1 673 254 | 759 507 | 11 109 |
Gross Profit Loss | 982 173 | 3 766 381 | 6 025 693 |
Impairment Loss Intangible Assets | | | 441 270 |
Income Taxes Paid Refund Classified As Operating Activities | | 92 560 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 1 052 | |
Increase Decrease In Net Cash In Period | 43 505 | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | 35 427 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 079 |
Increase From Depreciation Charge For Year Property Plant Equipment | 25 826 | | 35 599 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | 441 270 |
Intangible Assets | 492 311 | 441 270 | 12 686 |
Intangible Assets Gross Cost | | 522 084 | 522 084 |
Interest Expense | 40 | | |
Interest Expense On Financial Liabilities That Are Not Fair Value Through Profit Or Loss | 12 268 | | |
Interest Income On Bank Deposits | | 49 | |
Interest Paid Classified As Operating Activities | 12 266 | 11 219 | |
Interest Payable Similar Charges Finance Costs | 12 268 | 11 219 | |
Interest Received Classified As Investing Activities | | -49 | |
Interim Dividends Paid | 122 668 | | |
Investments Fixed Assets | 11 675 | 11 675 | 2 |
Investments In Group Undertakings | 11 675 | | |
Investments In Subsidiaries | 11 675 | 11 675 | 2 |
Medium-term Notes In Issue | 674 600 | | |
Minimum Operating Lease Payments Recognised As Expense | 603 303 | | |
Net Cash Flows From Used In Financing Activities | 3 234 735 | | |
Net Cash Flows From Used In Investing Activities | 633 657 | 172 369 | |
Net Cash Flows From Used In Operating Activities | 41 518 | 13 375 | |
Net Cash Generated From Operations | -29 252 | -24 594 | -50 721 |
Net Current Assets Liabilities | 289 536 | 176 563 | |
Net Finance Income Costs | 633 659 | 338 555 | 825 000 |
Net Interest Paid Received Classified As Operating Activities | 12 268 | | |
Net Interest Received Paid Classified As Investing Activities | | 49 | |
Number Shares Issued Fully Paid | 9 816 | | |
Operating Profit Loss | 374 272 | 922 223 | 1 545 000 |
Other Cash Inflow Outflow Classified As Financing Activities | 125 966 | 52 926 | |
Other Cash Inflow Outflow Classified As Operating Activities | 29 250 | | |
Other Creditors | 920 626 | 431 910 | 118 912 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 5 268 |
Other Disposals Property Plant Equipment | | | 5 448 |
Other Interest Receivable Similar Income Finance Income | | 49 | |
Other Operating Income Format1 | 1 673 254 | 759 507 | |
Other Provisions Balance Sheet Subtotal | 110 015 | 77 118 | |
Other Remaining Borrowings | 674 600 | 1 024 | 1 591 |
Other Remaining Operating Expense | 4 085 | | |
Other Revenue | 1 673 254 | 759 507 | |
Other Taxation Social Security Payable | 1 847 467 | | |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | 481 174 | | |
Payments To Redeem Own Shares | -481 174 | | |
Pension Costs Defined Contribution Plan | 161 999 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 161 999 | 317 149 | 295 790 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 |
Prepayments Accrued Income | 754 348 | 328 421 | 433 147 |
Proceeds From Borrowings Classified As Financing Activities | 674 600 | | |
Proceeds From Issuing Shares Other Equity Instruments | 2 | | |
Profit Loss | 235 029 | 327 319 | 813 250 |
Profit Loss On Ordinary Activities After Tax | 235 029 | 722 721 | |
Profit Loss On Ordinary Activities Before Tax | 361 964 | 911 053 | 1 545 000 |
Property Plant Equipment Gross Cost | 115 023 | 155 955 | 193 278 |
Provisions | 818 136 | 1 452 286 | |
Provisions For Liabilities Balance Sheet Subtotal | 145 442 | | |
Purchase Property Plant Equipment Intangible Assets | 349 735 | 172 418 | |
Raw Materials Consumables | 240 750 | 301 510 | 337 336 |
Repayments Borrowings Classified As Financing Activities | | 674 600 | |
Repayments Debt Securities Classified As Financing Activities | | 1 024 | |
Research Development Expense Recognised In Profit Or Loss | 13 300 | 250 | |
Revenue From Rendering Services | 13 371 469 | 27 323 350 | |
Social Security Costs | 818 136 | 1 452 286 | 1 516 514 |
Staff Costs Employee Benefits Expense | | 15 387 719 | 15 699 093 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 35 427 | 32 184 | 39 126 |
Tax Expense Credit Applicable Tax Rate | 68 773 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 16 725 | -38 911 | -25 733 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 33 803 | 46 636 | 128 797 |
Tax Increase Decrease From Effect Non-tax Deductible Amortisation Goodwill Impairment | 5 657 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 126 935 | 188 332 | 403 762 |
Total Additions Including From Business Combinations Property Plant Equipment | | 9 773 | |
Total Assets Less Current Liabilities | 301 211 | 188 238 | |
Total Borrowings | | 1 024 | 1 591 |
Total Current Tax Expense Credit | | 191 575 | 396 820 |
Trade Creditors Trade Payables | 647 050 | 1 223 120 | 1 380 569 |
Trade Debtors Trade Receivables | 2 216 779 | 4 205 191 | 4 940 580 |
Turnover Revenue | 13 371 469 | 27 323 350 | 32 556 589 |
Wages Salaries | 7 537 872 | 13 618 284 | 13 886 789 |