Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 194 118 | 3 182 256 | 10 570 106 | 25 389 515 | |
Current Assets | 4 528 609 | 6 073 107 | 13 164 102 | 32 730 365 | 32 362 699 |
Debtors | 4 557 159 | 4 557 159 | 4 557 159 | 4 557 159 | 4 557 159 |
Net Assets Liabilities | 4 559 460 | 4 559 460 | 4 559 460 | 4 559 460 | 4 559 460 |
Other Debtors | 437 949 | 884 031 | 269 670 | 187 409 | 3 127 951 |
Total Inventories | 492 323 | 694 828 | 703 576 | 663 145 | 1 261 410 |
|
Other Financial Data |
Other Non-audit Services Fees | 10 150 | 10 500 | 11 000 | 16 000 | 23 550 |
Accumulated Amortisation Impairment Intangible Assets | 2 005 644 | 2 483 305 | 2 758 566 | 3 023 566 | 3 298 665 |
Accumulated Depreciation Impairment Property Plant Equipment | 58 822 | 67 217 | 58 811 | 76 762 | 106 507 |
Additions Other Than Through Business Combinations Intangible Assets | | 209 547 | 165 226 | 14 610 | 195 476 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 700 | 21 715 | 68 604 | 4 136 844 |
Administration Support Average Number Employees | 711 | 754 | 751 | 907 | 975 |
Administrative Expenses | 19 570 002 | 17 391 703 | | | |
Amortisation Expense Intangible Assets | 456 582 | 477 661 | 365 203 | 408 276 | 417 014 |
Amounts Owed By Related Parties | 4 557 159 | 4 557 159 | 4 557 159 | 4 557 159 | 4 557 159 |
Amounts Owed To Related Parties | 75 102 | 56 469 | 4 130 374 | 6 634 774 | 6 442 995 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | 803 | 843 | 852 | 1 012 | 1 094 |
Cost Sales | 12 212 708 | 9 770 946 | | | |
Creditors | 9 809 070 | 12 376 836 | -11 478 969 | -8 269 135 | -5 312 278 |
Current Tax For Period | | | | 513 991 | |
Deferred Tax Asset Debtors | 12 950 | | | | |
Deferred Tax Assets | 12 950 | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -6 372 | -6 912 | -1 171 521 | 66 425 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 17 754 | -402 237 | | 157 205 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -28 214 | 55 159 | -135 937 | 1 965 941 | 873 362 |
Deferred Tax Liabilities | | 5 166 | -33 594 | 27 355 | 27 355 |
Depreciation Expense Property Plant Equipment | 3 485 142 | 4 082 393 | 4 132 432 | 5 030 764 | 4 655 191 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -7 552 | -22 023 | -253 686 | -686 893 |
Disposals Property Plant Equipment | | -10 267 | -22 023 | -253 686 | -1 139 428 |
Financial Liabilities | 9 809 070 | 12 376 836 | 11 478 969 | 7 993 081 | 5 036 224 |
Fixed Assets | 22 586 987 | 22 137 547 | 20 284 735 | 18 880 677 | 23 340 019 |
Further Revenue Item Component Total Revenue | | | | 1 756 578 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 5 337 537 | 5 949 032 | 5 713 119 | 5 948 868 | 5 392 988 |
Gain Loss On Disposals Property Plant Equipment | 20 983 | 43 662 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 117 911 |
Government Grant Income | | | 1 002 505 | 240 474 | 163 175 |
Gross Profit Loss | 20 489 821 | 17 469 669 | 12 527 016 | 41 946 349 | 36 094 401 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | 688 528 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -59 000 | | | 28 929 |
Increase From Amortisation Charge For Year Intangible Assets | | 477 661 | 275 261 | 265 000 | 275 099 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 15 947 | 13 617 | 17 951 | 31 307 |
Intangible Assets | 2 750 702 | 2 273 041 | 1 997 780 | 1 732 780 | 1 457 681 |
Intangible Assets Gross Cost | 4 756 346 | 4 756 346 | 4 756 346 | 4 756 346 | 4 756 346 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 926 189 | 981 131 | 1 247 037 | 1 150 060 | 820 908 |
Interest Payable Similar Charges Finance Costs | 926 189 | 981 131 | 1 247 037 | 1 150 060 | 820 908 |
Investments Fixed Assets | 2 301 | 2 301 | 2 301 | 2 301 | 2 301 |
Investments In Subsidiaries | 2 301 | 2 301 | 2 301 | 2 301 | 2 301 |
Minimum Operating Lease Payments Recognised As Expense | 5 105 842 | 5 724 866 | 5 151 200 | 6 615 128 | 6 663 718 |
Net Current Assets Liabilities | -3 990 782 | -4 035 932 | -7 896 569 | 5 806 867 | 6 780 991 |
Number Shares Issued Fully Paid | 10 684 | 10 684 | 10 684 | 10 684 | 10 684 |
Operating Profit Loss | 919 819 | -3 364 959 | -4 716 442 | 16 330 308 | 8 736 538 |
Other Comprehensive Income Expense Net Tax | 980 907 | 1 237 684 | | | |
Other Creditors | 513 496 | 778 329 | 1 829 292 | 3 310 547 | 3 571 197 |
Other Interest Receivable Similar Income Finance Income | 1 055 | | | 43 647 | |
Other Operating Income Format1 | | | 1 179 550 | 240 474 | |
Other Payables Accrued Expenses | 4 929 535 | 5 278 535 | 9 056 935 | 9 673 445 | 8 618 486 |
Other Remaining Operating Income | | | 177 045 | | |
Other Revenue | | | | 123 065 | 2 885 909 |
Ownership Interest In Subsidiary Percent | 100 | 100 | 100 | 100 | 100 |
Par Value Share | | 0 | 0 | 0 | 0 |
Pension Costs Defined Contribution Plan | 120 363 | 153 166 | 158 645 | 215 317 | 230 890 |
Prepayments | 1 382 571 | 1 299 629 | 1 598 497 | 3 137 088 | 3 737 905 |
Production Average Number Employees | 92 | 89 | 101 | 105 | 119 |
Profit Loss | 329 000 | -4 442 889 | -5 820 630 | 13 942 840 | 6 946 914 |
Profit Loss On Ordinary Activities Before Tax | -5 315 | -4 346 090 | -5 963 479 | 15 223 895 | 7 915 630 |
Property Plant Equipment Gross Cost | 84 608 | 82 041 | 81 733 | 148 774 | 148 774 |
Provisions For Liabilities Balance Sheet Subtotal | | -142 849 | | -767 064 | -1 706 851 |
Raw Materials Consumables | | 694 828 | 703 576 | 663 145 | 1 261 410 |
Revenue From Commissions | | | | 123 065 | 363 105 |
Revenue From Rendering Services | 32 702 529 | 27 240 615 | 19 076 602 | 58 690 453 | 53 759 898 |
Social Security Costs | 649 136 | 678 847 | 731 718 | 1 201 463 | 1 268 880 |
Staff Costs Employee Benefits Expense | 11 070 435 | 11 294 603 | 12 505 556 | 17 665 618 | 19 052 984 |
Taxation Social Security Payable | 571 115 | 970 562 | 376 680 | 2 143 365 | 1 099 559 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | 540 384 | 1 156 897 | | |
Tax Decrease From Utilisation Tax Losses | | 540 384 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | -206 715 |
Tax Decrease Increase From Effect Tax Incentives | | | | | -127 665 |
Tax Expense Credit Applicable Tax Rate | -1 010 | -825 757 | -1 133 061 | 2 892 540 | 1 622 704 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -402 794 | -63 897 | -716 | -1 430 349 | -888 734 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 225 378 | 206 675 | | 244 378 | 315 911 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 175 976 | 393 047 | 243 180 | 281 204 | 42 792 |
Tax Increase Decrease From Other Short-term Timing Differences | -28 214 | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 2 450 | -6 372 | | 464 803 | -42 136 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -28 214 | 96 799 | -142 849 | 1 281 055 | 968 716 |
Total Assets Less Current Liabilities | 18 596 205 | 18 101 615 | 12 388 166 | 24 687 544 | 30 121 010 |
Total Deferred Tax Expense Credit | -28 214 | 155 799 | -142 849 | 767 064 | 939 787 |
Total Operating Lease Payments | 5 105 842 | 5 724 866 | 5 151 200 | 6 615 128 | 6 563 705 |
Trade Creditors Trade Payables | 2 306 623 | 2 992 718 | 5 631 944 | 4 591 141 | 5 770 216 |
Trade Debtors Trade Receivables | 8 698 | 12 363 | 22 253 | 144 147 | 145 287 |
Turnover Revenue | 32 702 529 | 27 240 615 | 19 076 602 | 60 570 096 | 57 008 912 |
Unpaid Contributions To Pension Schemes | 64 520 | 32 426 | 35 446 | 56 235 | 59 349 |
Wages Salaries | 10 300 936 | 10 462 590 | 11 615 193 | 16 248 838 | 17 553 214 |
Company Contributions To Money Purchase Plans Directors | 10 000 | 10 000 | 1 315 | 10 000 | 10 000 |
Director Remuneration | 168 581 | 140 937 | 142 730 | 339 657 | 318 397 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 3 | 3 | 3 | 3 |