XML 492 R75.htm IDEA: XBRL DOCUMENT v3.25.2
Additional information - Financial Statement Schedule I (Tables)
12 Months Ended
Jun. 30, 2025
Additional information - Financial Statement Schedule I  
Statement of condensed statement of profit or loss

Year ended 30 June

2025

2024

2023

    

£’000

    

£’000

    

£’000

Operating expenses excluding exceptional items

 

(7,816)

 

(10,866)

 

(13,788)

Exceptional items

 

(55)

 

(43,324)

 

Finance income

6,973

2,509

113

Loss before income tax

 

(898)

 

(51,681)

 

(13,675)

Income tax expense

 

(1)

 

 

Loss for the year

 

(899)

 

(51,681)

 

(13,675)

Statement of condensed balance sheet

As of 30 June

2025

2024

    

£’000

    

£’000

ASSETS

    

  

    

  

Non-current assets

 

  

 

  

Investment in subsidiaries

 

319,265

 

319,265

 

319,265

 

319,265

Current assets

 

 

Amounts owed by subsidiaries

222,642

136,547

Other receivables

 

91

 

91

Cash and cash equivalents

 

74

 

372

 

222,807

 

137,010

Total assets

 

542,072

 

456,275

EQUITY AND LIABILITIES

 

  

 

Equity

 

  

 

Share capital

 

56

 

55

Share premium

 

307,345

 

227,361

Treasury shares

(21,305)

(21,305)

Retained earnings

 

195,141

 

195,382

 

481,237

 

401,493

Current liabilities

 

 

Amounts owed to subsidiaries

59,416

46,930

Other payables

 

1,419

 

7,852

 

60,835

 

54,782

Total equity and liabilities

 

542,072

 

456,275

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 2022

 

53

 

68,822

 

(21,305)

258,109

 

305,679

Loss for the year

 

 

 

(13,675)

 

(13,675)

Total comprehensive loss for the year

 

 

 

(13,675)

 

(13,675)

Equity-settled share based payments

 

 

 

1,753

 

1,753

Balance at 30 June 2023

 

53

 

68,822

 

(21,305)

246,187

 

293,757

Loss for the year

 

 

 

(51,681)

 

(51,681)

Total comprehensive loss for the year

 

 

 

(51,681)

 

(51,681)

Proceeds from issue of shares

2

158,539

158,541

Equity-settled share based payments

876

876

Balance at 30 June 2024

 

55

 

227,361

 

(21,305)

195,382

 

401,493

Loss for the year

 

 

 

(899)

 

(899)

Total comprehensive loss for the year

 

 

 

(899)

 

(899)

Proceeds from issue of shares

1

79,984

79,985

Equity-settled share based payments

658

658

Balance at 30 June 2025

 

56

 

307,345

 

(21,305)

195,141

 

481,237

Statement of condensed statement of cash flows

Year ended 30 June

2025

2024

2023

    

£’000

    

£’000

    

£’000

Cash flows from operating activities

    

  

    

  

    

  

Loss before income tax

 

(898)

 

(51,681)

 

(13,675)

Adjustments for:

 

 

 

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

 

658

 

875

 

1,753

Foreign exchange losses on operating activities

 

18

 

1

 

116

Changes in working capital:

 

 

 

Other receivables

 

 

(1)

 

957

Amounts owed by subsidiaries

(6,111)

(3,371)

Other payables

 

(6,433)

 

3,216

 

11,549

Amounts due to subsidiaries

12,486

25,253

Net cash (outflow)/inflow from operating activities

 

(280)

 

(25,708)

 

700

Cash flows from financing activities

 

 

 

Proceeds from issue of shares

79,985

158,541

Net cash inflow from financing activities

79,985

158,541

Cash flows from investing activities

Loans advanced to subsidiaries

(79,985)

(133,175)

Net cash outflow from investing activities

 

(79,985)

 

(133,175)

 

Effect of exchange rate changes on cash and cash equivalents

 

(18)

 

(1)

 

(116)

Net (decrease)/increase in cash and cash equivalents

 

(298)

 

(343)

 

584

Cash and cash equivalents at beginning of year

 

372

 

715

 

131

Cash and cash equivalents at end of year

 

74

 

372

 

715

Statement of reconciliation of parent and consolidated financial information

    

2025

    

2024

    

2023

£’000

£’000

£’000

IFRS loss reconciliation:

 

  

 

  

 

  

Parent only IFRS loss for the year

 

(899)

 

(51,681)

 

(13,675)

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

 

(32,124)

 

(61,478)

 

(15,003)

Consolidated IFRS loss for the year

 

(33,023)

 

(113,159)

 

(28,678)

 

 

 

IFRS equity reconciliation:

 

 

 

Parent only – IFRS equity

 

481,237

 

401,493

 

293,757

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

 

(287,504)

 

(256,603)

 

(189,807)

Consolidated – IFRS equity

 

193,733

 

144,890

 

103,950