Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 24 487 | 9 856 349 | 5 310 338 | 1 921 851 | 3 427 084 | 1 080 475 |
Current Assets | 2 844 090 | 17 664 695 | 12 578 125 | 9 709 014 | 6 434 137 | 32 359 850 |
Debtors | 2 441 817 | 7 125 353 | 6 414 993 | 6 902 005 | 1 963 885 | 22 956 430 |
Net Assets Liabilities | 42 319 623 | 56 828 936 | 54 367 435 | 65 131 089 | 56 580 379 | 67 619 134 |
Other Debtors | 665 751 | 736 255 | 676 625 | 648 010 | 825 626 | 1 040 711 |
Property Plant Equipment | 49 718 619 | 50 979 482 | 51 275 660 | 69 831 765 | 69 487 346 | 87 563 911 |
Total Inventories | 377 786 | 682 993 | 852 794 | 885 158 | 1 043 168 | 8 322 945 |
|
Other Financial Data |
Audit Fees Expenses | 20 000 | 42 332 | 15 500 | 16 000 | 16 500 | 18 500 |
Fees For Non-audit Services | 10 000 | 13 720 | 3 518 | 3 450 | 3 490 | 7 640 |
Company Contributions To Money Purchase Plans Directors | | 3 662 | 11 200 | 9 632 | | 5 075 |
Director Remuneration | | 39 819 | 156 700 | 145 842 | | 86 104 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 | | |
Accrued Liabilities Deferred Income | 525 537 | 256 812 | 83 569 | 678 324 | 550 425 | 1 265 951 |
Accumulated Depreciation Impairment Property Plant Equipment | 396 025 | 2 181 785 | 4 367 962 | 6 456 104 | 7 090 661 | 7 810 651 |
Administrative Expenses | 715 638 | 3 911 828 | 4 397 191 | 3 397 836 | 3 541 369 | 5 856 634 |
Amounts Owed By Group Undertakings | | 912 191 | 2 694 040 | 2 987 727 | 43 859 | 13 514 642 |
Amounts Owed To Group Undertakings | 1 095 796 | 400 139 | 17 121 | 16 216 | 1 487 106 | 24 263 120 |
Amounts Recoverable On Contracts | 1 027 233 | | | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 102 | 101 | 105 | 81 | 83 | 160 |
Capital Commitments | | 1 029 761 | | | | 3 242 117 |
Cash Cash Equivalents Cash Flow Value | 24 487 | 9 856 349 | 5 310 338 | | | |
Comprehensive Income Expense | 34 576 108 | -9 808 185 | -7 905 582 | 10 763 654 | -8 550 710 | 11 038 755 |
Corporation Tax Payable | 100 000 | | | | | |
Corporation Tax Recoverable | | | 93 788 | 414 493 | 122 083 | 122 083 |
Cost Sales | 1 582 033 | 11 235 166 | 12 531 554 | 11 319 044 | 10 535 016 | 19 463 097 |
Creditors | 525 537 | 256 812 | 83 569 | 2 644 690 | 4 179 104 | 33 773 708 |
Current Tax For Period | 100 000 | -92 094 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 7 048 000 | -5 000 | | | | |
Depreciation Amortisation Expense | 396 025 | 1 995 184 | 2 203 866 | | | |
Depreciation Expense Property Plant Equipment | 396 025 | 1 995 184 | 2 203 866 | 2 088 142 | 634 557 | 719 990 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 209 424 | 17 689 | | | |
Disposals Property Plant Equipment | | 693 724 | 33 899 | | | 17 078 |
Distribution Costs | 259 | 78 014 | 31 067 | 18 223 | 24 127 | 143 081 |
Finished Goods | 149 445 | 131 479 | 187 273 | 445 896 | 146 799 | 660 586 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 41 464 061 | | | 20 493 778 | -1 274 976 | 7 722 445 |
Further Operating Expense Item Component Total Operating Expenses | | | 288 894 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 55 454 | 18 121 | 37 720 | 111 900 | 111 900 | 27 975 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -129 | -72 444 | -106 954 | -30 388 | -522 | 890 645 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 586 599 | 1 977 863 | -2 114 906 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 485 093 | -4 683 536 | 804 148 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | -235 080 | -9 385 | | | |
Gain Loss On Disposals Property Plant Equipment | | -235 080 | -9 385 | | | -17 078 |
Gross Profit Loss | -22 083 | -7 071 229 | -5 523 943 | -3 230 527 | -2 092 172 | -6 164 309 |
Group Tax Relief Received Paid | | 847 178 | 1 830 493 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 847 178 | 1 736 705 | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | 7 048 000 | -5 000 | | 4 722 000 | 3 397 000 | 1 930 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 24 487 | 9 831 862 | -4 546 011 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -7 906 | | | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | -5 000 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -327 334 | 305 207 | 169 801 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | 396 025 | 1 995 184 | 2 203 866 | 2 088 142 | 634 557 | 719 990 |
Issue Equity Instruments | 2 | 22 685 000 | 5 444 081 | | | |
Net Cash Flows From Used In Financing Activities | -2 | -24 317 498 | -5 444 081 | | | |
Net Cash Flows From Used In Investing Activities | 62 400 | 3 491 127 | 2 507 288 | | | |
Net Cash Flows From Used In Operating Activities | -86 885 | 10 994 509 | 7 482 804 | | | |
Net Cash Generated From Operations | -86 885 | 11 841 687 | 9 219 509 | | | |
Net Current Assets Liabilities | 174 541 | 13 149 266 | 10 473 968 | 7 064 324 | 2 255 033 | -1 413 858 |
Net Interest Received Paid Classified As Investing Activities | | | -2 141 | | | |
Nominal Value Shares Issued Specific Share Issue | | 1 | 1 | | | |
Number Shares Issued Fully Paid | 2 | 22 685 002 | 28 129 083 | 28 129 083 | 28 129 083 | 28 129 083 |
Number Shares Issued Specific Share Issue | | 22 685 000 | 5 444 081 | | | |
Operating Profit Loss | -697 635 | -10 760 363 | -9 738 216 | -6 078 080 | -5 344 616 | 5 790 669 |
Other Cash Inflow Outflow Classified As Financing Activities | | -1 632 498 | | | | |
Other Comprehensive Income Expense Net Tax | 34 416 061 | 5 000 | | 15 771 778 | -4 671 976 | 5 792 445 |
Other Creditors | 169 541 | 49 777 | 158 530 | 323 491 | 368 809 | 107 163 |
Other Interest Receivable Similar Income Finance Income | | | 2 141 | 5 599 | 646 | |
Other Operating Income Format1 | 40 345 | 300 708 | 213 985 | 568 506 | 313 052 | 17 954 693 |
Other Taxation Social Security Payable | 79 932 | 96 886 | 42 559 | 103 341 | 92 221 | 444 090 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 36 760 | 239 474 | 274 466 | 234 605 | 230 408 | 409 102 |
Prepayments | 328 330 | 937 430 | 762 245 | 952 479 | 772 853 | 936 116 |
Proceeds From Issuing Shares | -2 | -22 685 000 | -5 444 081 | | | |
Proceeds From Sales Property Plant Equipment | | -249 220 | -6 825 | | | |
Profit Loss | 160 047 | -9 813 185 | -7 905 582 | -5 008 124 | -3 878 734 | 5 246 310 |
Profit Loss On Ordinary Activities Before Tax | 260 047 | -10 760 363 | -9 736 075 | -6 072 481 | -5 358 993 | 5 496 459 |
Property Plant Equipment Gross Cost | 50 114 644 | 53 161 267 | 55 643 622 | 76 287 869 | 76 578 007 | 95 374 562 |
Provisions | 7 048 000 | 7 043 000 | 7 298 624 | 11 765 000 | 15 162 000 | 19 003 100 |
Provisions For Liabilities Balance Sheet Subtotal | 7 048 000 | 7 043 000 | 7 298 624 | 11 765 000 | 15 162 000 | 19 003 100 |
Purchase Other Long-term Assets Classified As Investing Activities | -55 | | | | | |
Purchase Property Plant Equipment | -62 455 | -3 740 347 | -2 516 254 | | | |
Raw Materials | 114 127 | 453 095 | 581 587 | 168 264 | 659 437 | 1 386 683 |
Restructuring Costs | -957 682 | | | | | |
Social Security Costs | 50 282 | 327 937 | 399 869 | 358 246 | 362 411 | 787 196 |
Staff Costs Employee Benefits Expense | 634 122 | 4 075 906 | 5 115 929 | 4 060 929 | 4 139 194 | 8 763 351 |
Tax Expense Credit Applicable Tax Rate | 49 409 | -2 044 469 | -1 849 854 | -1 153 771 | -1 018 209 | 1 044 327 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 34 923 | 87 762 | 18 621 | 96 491 | -463 091 | -801 940 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 174 | 705 | 740 | | 1 041 | 7 762 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 8 494 | 1 016 730 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 100 000 | -947 178 | -1 830 493 | -1 064 357 | -1 480 259 | 250 149 |
Total Additions Including From Business Combinations Property Plant Equipment | 8 650 583 | 3 740 347 | 2 516 254 | 150 469 | 1 565 114 | 11 091 188 |
Total Assets Less Current Liabilities | 49 893 160 | 64 128 748 | 61 749 628 | 76 896 089 | 71 742 379 | 86 622 234 |
Total Increase Decrease From Revaluations Property Plant Equipment | 41 464 061 | | | 20 493 778 | 5 548 109 | -699 013 |
Total Operating Lease Payments | 16 900 | 147 030 | 200 350 | 207 448 | 188 565 | 185 264 |
Trade Creditors Trade Payables | 437 113 | 1 294 111 | 1 279 194 | 1 523 318 | 1 680 543 | 7 693 384 |
Trade Debtors Trade Receivables | 420 503 | 4 539 477 | 2 188 295 | 1 899 296 | 199 464 | 5 744 682 |
Turnover Revenue | 1 559 950 | 4 163 937 | 7 007 611 | 8 088 517 | 8 442 844 | 13 298 788 |
Wages Salaries | 547 080 | 3 508 495 | 4 441 594 | 3 468 078 | 3 546 375 | 7 567 053 |
Work In Progress | 114 214 | 98 419 | 83 934 | 270 998 | 236 932 | 6 275 676 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 86 769 |
Amortisation Expense Intangible Assets | | | | | | 86 769 |
Fixed Assets | | | | | 69 487 346 | 88 036 092 |
Further Item Interest Expense Component Total Interest Expense | | | | | 15 023 | 294 210 |
Further Item Operating Income Component Total Other Operating Income | | | | 171 178 | 81 738 | 17 064 048 |
Government Grant Income | | | | | 4 447 | |
Increase Decrease In Existing Provisions Recognised In Other Comprehensive Income | | | | 4 722 000 | 3 397 000 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 86 769 |
Intangible Assets | | | | | | 472 181 |
Intangible Assets Gross Cost | | | | | | 558 950 |
Interest Payable Similar Charges Finance Costs | | | | | 15 023 | 294 210 |
Other Deferred Tax Expense Credit | | | | | | 1 911 100 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 7 077 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 558 950 |
Total Current Tax Expense Credit | | | | | -1 480 259 | -1 660 951 |