XML 85 R73.htm IDEA: XBRL DOCUMENT v3.23.1
Additional information - Financial Statement Schedule I (Tables)
12 Months Ended
Jun. 30, 2022
Additional information - Financial Statement Schedule I  
Statement of condensed statement of profit or loss

Year ended 30 June

2022

2021

2020

    

£’000

    

£’000

    

£’000

Operating expenses

 

(4,325)

 

(4,253)

 

(2,964)

Income from shares in group undertakings

 

33,553

 

10,718

 

44,534

Finance income

124

82

Profit before income tax

 

29,352

 

6,465

 

41,652

Income tax expense

 

(1)

 

(1)

 

(9)

Profit for the year

 

29,351

 

6,464

 

41,643

Statement of condensed balance sheet

As of 30 June

2022

2021

    

£’000

    

£’000

ASSETS

    

  

    

  

Non-current assets

 

  

 

  

Investment in subsidiaries

 

319,265

 

319,265

 

319,265

 

319,265

Current assets

 

 

Other receivables

 

1,047

 

1,197

Cash and cash equivalents

 

131

 

148

 

1,178

 

1,345

Total assets

 

320,443

 

320,610

EQUITY AND LIABILITIES

 

  

 

  

Equity

 

  

 

  

Share capital

 

53

 

53

Share premium

 

68,822

 

68,822

Treasury shares

(21,305)

(21,305)

Retained earnings

 

258,109

 

262,113

 

305,679

 

309,683

Current liabilities

 

 

Other payables

 

14,764

 

10,927

 

14,764

 

10,927

Total equity and liabilities

 

320,443

 

320,610

Statement of condensed statement of changes in equity

    

Share

    

Share

    

Treasury

    

Retained

    

capital

premium

shares

earnings

Total equity

£’000

£’000

£’000

£’000

£’000

Balance at 1 July 2019

 

53

 

68,822

 

245,050

 

313,925

Profit for the year

 

 

 

41,643

 

41,643

Total comprehensive income for the year

 

 

 

41,643

 

41,643

Acquisition of treasury shares

 

 

 

(21,305)

 

(21,305)

Equity-settled share based payments

 

 

 

818

 

818

Dividends paid

(23,229)

(23,229)

Balance at 30 June 2020

 

53

 

68,822

 

(21,305)

264,282

 

311,852

Profit for the year

 

 

 

6,464

 

6,464

Total comprehensive income for the year

 

 

 

6,464

 

6,464

Equity-settled share based payments

2,085

2,085

Dividends paid

 

 

 

(10,718)

 

(10,718)

Balance at 30 June 2021

 

53

 

68,822

 

(21,305)

262,113

 

309,683

Profit for the year

 

 

 

29,351

 

29,351

Total comprehensive income for the year

 

 

 

29,351

 

29,351

Equity-settled share based payments

198

198

Dividends paid

 

 

 

(33,553)

 

(33,553)

Balance at 30 June 2022

 

53

 

68,822

 

(21,305)

258,109

 

305,679

Statement of condensed statement of cash flows

Year ended 30 June

2022

2021

2020

    

£’000

    

£’000

    

£’000

Cash flows from operating activities

    

  

    

  

    

  

Profit before income tax

 

29,352

 

6,465

 

41,652

Adjustments for:

 

 

 

Non-cash employee benefit expense - equity-settled share-based payments

 

198

 

2,085

 

818

Foreign exchange (gains)/ losses on operating activities

 

(35)

 

263

 

(102)

Changes in working capital:

 

 

 

Other receivables

 

150

 

 

(89)

Other payables

 

3,837

 

2,120

 

2,243

Tax paid

(1)

(1)

(9)

Net cash inflow from operating activities

 

33,501

 

10,932

 

44,513

Cash flows from financing activities

 

 

 

Acquisition of treasury shares

(21,305)

Dividends paid

 

(33,553)

 

(10,718)

 

(23,229)

Net cash outflow from financing activities

 

(33,553)

 

(10,718)

 

(44,534)

Net (decrease)/increase in cash and cash equivalents

 

(52)

 

214

 

(21)

Cash and cash equivalents at beginning of year

 

148

 

197

 

116

Effect of exchange rate changes on cash and cash equivalents

 

35

 

(263)

 

102

Cash and cash equivalents at end of year

 

131

 

148

 

197

Statement of reconciliation of parent and consolidated financial information

    

2022

    

2021

    

2020

£’000

£’000

£’000

IFRS (loss)/profit reconciliation:

 

  

 

  

 

  

Parent only IFRS profit for the year

 

29,351

 

6,464

 

41,643

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

 

(144,861)

 

(98,680)

 

(64,876)

Consolidated IFRS loss for the year

 

(115,510)

 

(92,216)

 

(23,233)

 

 

  

 

  

IFRS equity reconciliation:

 

 

 

Parent only — IFRS equity

 

305,679

 

309,683

 

311,852

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

 

(178,171)

 

(37,171)

 

39,380

Consolidated — IFRS equity

 

127,508

 

272,512

 

351,232