XML 549 R70.htm IDEA: XBRL DOCUMENT v3.10.0.1
Additional information-Financial Statement Schedule I (Tables)
12 Months Ended
Jun. 30, 2018
Additional information-Financial Statement Schedule I  
Statement of condensed income statement

                                                                                                                                                                                                          

 

 

Year ended 30 June

 

 

 

2018
£'000

 

2017
£'000

 

2016
£'000

 

Revenue

 

 

 

 

 

 

 

Operating expenses

 

 

(3,423

)

 

(2,013

)

 

(84

)

Exceptional items

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

Operating loss

 

 

(3,423

)

 

(2,013

)

 

(84

)

Income from shares in group undertakings

 

 

21,982

 

 

23,295

 

 

20,084

 

​  

​  

​  

​  

​  

​  

Profit on ordinary activities before tax

 

 

18,559

 

 

21,282

 

 

20,000

 

Tax expense

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

Profit for the year

 

 

18,559

 

 

21,282

 

 

20,000

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Statement of condensed balance sheet

                                                                                                                                                                                                           

 

 

As of 30 June

 

 

 

2018 £'000

 

2017 £'000

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Investment in subsidiaries

 

 

319,265

 

 

319,265

 

​  

​  

​  

​  

 

 

 

319,265

 

 

319,265

 

​  

​  

​  

​  

Current assets

 

 

 

 

 

 

 

Other receivables

 

 

1,314

 

 

1,123

 

Cash and cash equivalents

 

 

340

 

 

522

 

​  

​  

​  

​  

 

 

 

1,654

 

 

1,645

 

​  

​  

​  

​  

Total assets

 

 

320,919

 

 

320,910

 

​  

​  

​  

​  

​  

​  

​  

​  

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Share capital

 

 

53

 

 

53

 

Share premium

 

 

68,822

 

 

68,822

 

Retained earnings

 

 

247,806

 

 

248,314

 

​  

​  

​  

​  

 

 

 

316,681

 

 

317,189

 

​  

​  

​  

​  

Current liabilities

 

 

 

 

 

 

 

Other payables

 

 

4,238

 

 

3,721

 

​  

​  

​  

​  

 

 

 

4,238

 

 

3,721

 

​  

​  

​  

​  

Total equity and liabilities

 

 

320,919

 

 

320,910

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Statement of condensed statement of changes in equity

                                                                                                                                                                                                          

 

 

Share
capital
£'000

 

Share
premium
£'000

 

Retained
earnings
£'000

 

Total equity
£'000

 

Balance at 1 July 2015

 

 

52

 

 

68,822

 

 

246,429

 

 

315,303

 

​  

​  

​  

​  

​  

​  

​  

​  

Profit for the year

 

 

 

 

 

 

20,000

 

 

20,000

 

​  

​  

​  

​  

​  

​  

​  

​  

Total comprehensive income for the year

 

 

 

 

 

 

20,000

 

 

20,000

 

Equity-settled share based payments

 

 

 

 

 

 

1,795

 

 

1,795

 

Dividends paid

 

 

 

 

 

 

(20,084

)

 

(20,084

)

​  

​  

​  

​  

​  

​  

​  

​  

Balance at 30 June 2016

 

 

52

 

 

68,822

 

 

248,140

 

 

317,014

 

​  

​  

​  

​  

​  

​  

​  

​  

Profit for the year

 

 

 

 

 

 

21,282

 

 

21,282

 

​  

​  

​  

​  

​  

​  

​  

​  

Total comprehensive income for the year

 

 

 

 

 

 

21,282

 

 

21,282

 

Equity-settled share based payments

 

 

 

 

 

 

2,187

 

 

2,187

 

Dividends paid

 

 

 

 

 

 

(23,295

)

 

(23,295

)

Proceeds from shares issued

 

 

1

 

 

 

 

 

 

1

 

​  

​  

​  

​  

​  

​  

​  

​  

Balance at 30 June 2017

 

 

53

 

 

68,822

 

 

248,314

 

 

317,189

 

​  

​  

​  

​  

​  

​  

​  

​  

Profit for the year

 

 

 

 

 

 

18,559

 

 

18,559

 

​  

​  

​  

​  

​  

​  

​  

​  

Total comprehensive income for the year

 

 

 

 

 

 

18,559

 

 

18,559

 

Equity-settled share based payments

 

 

 

 

 

 

2,915

 

 

2,915

 

Dividends paid

 

 

 

 

 

 

(21,982

)

 

(21,982

)

​  

​  

​  

​  

​  

​  

​  

​  

Balance at 30 June 2018

 

 

53

 

 

68,822

 

 

247,806

 

 

316,681

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Statement of condensed statement of cash flows

                                                                                                                                                                                                                 

 

 

Year ended 30 June

 

 

 

2018
£'000

 

2017
£'000

 

2016
£'000

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

Profit before tax

 

 

18,559

 

 

21,282

 

 

20,000

 

Adjustments for:

 

 

 

 

 

 

 

 

 

 

Equity-settled share-based payments

 

 

2,915

 

 

2,187

 

 

1,795

 

Foreign exchange losses on operating activities

 

 

114

 

 

42

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

 

 

 

Other receivables

 

 

(191

)

 

(998

)

 

(124

)

Other payables

 

 

517

 

 

1,125

 

 

(1,590

)

​  

​  

​  

​  

​  

​  

Net cash generated from operating activities

 

 

21,914

 

 

23,638

 

 

20,081

 

​  

​  

​  

​  

​  

​  

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

 

(21,982

)

 

(23,295

)

 

(20,084

)

​  

​  

​  

​  

​  

​  

Net cash used in financing activities

 

 

(21,982

)

 

(23,295

)

 

(20,084

)

​  

​  

​  

​  

​  

​  

Net (decrease)/increase in cash and cash equivalents

 

 

(68

)

 

343

 

 

(3

)

Cash and cash equivalents at beginning of year

 

 

522

 

 

221

 

 

224

 

Exchange losses on cash and cash equivalents

 

 

(114

)

 

(42

)

 

 

​  

​  

​  

​  

​  

​  

Cash and cash equivalents at end of year

 

 

340

 

 

522

 

 

221

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Statement of reconciliation of parent and consolidated financial information

                                                                                                                                                                                                        

 

 

2018
£'000

 

2017
£'000

 

2016
£'000

 

IFRS profit/(loss) reconciliation:

 

 

 

 

 

 

 

 

 

 

Parent only—IFRS profit for the year

 

 

18,559

 

 

21,282

 

 

20,000

 

Additional (loss)/profit if subsidiaries had been accounted for on the equity method of accounting as opposed to cost

 

 

(55,829

)

 

17,895

 

 

16,371

 

​  

​  

​  

​  

​  

​  

Consolidated IFRS (loss)/profit for the year

 

 

(37,270

)

 

39,177

 

 

36,371

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

IFRS equity reconciliation:

 

 

 

 

 

 

 

 

 

 

Parent only—IFRS equity

 

 

316,681

 

 

317,189

 

 

317,014

 

Additional profit if subsidiaries had been accounted for on the equity method of accounting as opposed to cost

 

 

108,585

 

 

160,428

 

 

141,268

 

​  

​  

​  

​  

​  

​  

Consolidated—IFRS equity

 

 

425,266

 

 

477,617

 

 

458,282

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​