Income Statement
(Currency in GBP)
Breakdown |
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
30-06-2018
|
Income
Before
Tax
|
-1.679M |
-1.874M |
-1.515M |
-6.024M |
-5.351M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-1.679M |
-1.874M |
-1.515M |
-6.024M |
-5.351M |
Selling
General
Administrative
|
0.75M |
0.717M |
0.916M |
0.665M |
0.601M |
Gross
Profit
|
- |
- |
- |
- |
0M |
Reconciled
Depreciation
|
- |
- |
- |
- |
- |
Ebit
|
-1.199M |
-1.491M |
-1.388M |
-5.86M |
-5.16M |
Ebitda
|
-1.199M |
-1.491M |
-1.388M |
-5.86M |
-5.16M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
-1.199M |
-1.491M |
-1.388M |
-5.86M |
-5.16M |
Other
Operating
Expenses
|
1.199M |
1.491M |
1.388M |
5.86M |
5.16M |
Interest
Expense
|
0.48M |
0.383M |
0.127M |
0.164M |
0.191M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
- |
0.383M |
0.127M |
0.164M |
0.191M |
Net
Interest
Income
|
-0.48M |
-0.383M |
-0.127M |
-0.164M |
-0.191M |
Income
Tax
Expense
|
0.383M |
0.127M |
0.127M |
- |
0M |
Total
Revenue
|
0M |
0M |
0M |
0M |
0M |
Total
Operating
Expenses
|
1.199M |
1.491M |
1.388M |
5.86M |
5.16M |
Cost
Of
Revenue
|
- |
- |
- |
- |
0.044M |
Total
Other
Income
Expense
Net
|
-0.48M |
-0.383M |
-0.127M |
-0.164M |
-0.191M |
Net
Income
From
Continuing
Ops
|
-1.679M |
-1.874M |
-1.515M |
-6.024M |
-5.351M |
Net
Income
Applicable
To
Common
Shares
|
-1.679M |
-1.874M |
-1.515M |
-6.024M |
-5.351M |
Balance Sheet
(Currency in GBP)
Breakdown |
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
30-06-2018
|
Total
Assets
|
44.161M |
42.976M |
41.758M |
41.677M |
41.143M |
Intangible
Assets
|
- |
42.179M |
1.147M |
1.147M |
1.147M |
Other
Current
Assets
|
0.436M |
0.013M |
0.016M |
0.023M |
0.037M |
Total
Liab
|
6.08M |
5.687M |
4.341M |
3.045M |
1.763M |
Total
Stockholder
Equity
|
38.081M |
37.289M |
37.417M |
38.632M |
39.38M |
Other
Current
Liab
|
0.794M |
0.843M |
0.546M |
0.398M |
0.175M |
Common
Stock
|
12.495M |
12.048M |
11.256M |
9.864M |
9.811M |
Capital
Stock
|
12.495M |
12.048M |
11.256M |
9.864M |
- |
Retained
Earnings
|
-32.632M |
-30.953M |
-29.079M |
-27.564M |
-21.54M |
Good
Will
|
- |
- |
- |
- |
39.49M |
Other
Assets
|
- |
- |
- |
- |
- |
Cash
|
0.961M |
0.717M |
0.069M |
0.385M |
0.446M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
1.396M |
1.462M |
4.32M |
3.045M |
1.763M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
-0.175M |
Net
Debt
|
3.75M |
3.548M |
3.199M |
1.958M |
0.833M |
Short
Term
Debt
|
0.027M |
0.04M |
3.247M |
2.343M |
1.279M |
Short
Long
Term
Debt
|
- |
- |
3.22M |
2.343M |
1.279M |
Short
Long
Term
Debt
Total
|
4.711M |
4.265M |
3.268M |
2.343M |
1.279M |
Other
Stockholder
Equity
|
58.218M |
56.194M |
55.24M |
56.332M |
51.109M |
Property
Plant
Equipment
|
0.022M |
0.067M |
0.046M |
0.019M |
0.023M |
Total
Current
Assets
|
1.397M |
0.73M |
0.085M |
0.408M |
0.483M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
0.007M |
0.004M |
0.004M |
0.002M |
0.011M |
Long
Term
Debt
|
4.683M |
4.203M |
- |
- |
- |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
0.575M |
0.579M |
0.527M |
0.304M |
0.484M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
-1.147M |
-1.147M |
-1.147M |
Non
Current
Assets
Total
|
42.764M |
42.246M |
41.673M |
41.269M |
40.66M |
Capital
Lease
Obligations
|
0.028M |
0.062M |
0.048M |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBP)
Breakdown |
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
30-06-2018
|
Investments
|
-0.52M |
-0.557M |
-0.366M |
-0.581M |
-0.471M |
Total
Cashflows
From
Investing
Activities
|
-0.52M |
-0.557M |
-0.366M |
-0.581M |
-0.471M |
Total
Cash
From
Financing
Activities
|
1.61M |
1.531M |
0.622M |
0.947M |
1.887M |
Net
Income
|
-1.679M |
-1.874M |
-1.515M |
-6.024M |
-5.351M |
Change
In
Cash
|
0.244M |
0.648M |
-0.316M |
-0.061M |
0.266M |
Begin
Period
Cash
Flow
|
0.717M |
0.069M |
0.385M |
0.446M |
0.18M |
End
Period
Cash
Flow
|
0.961M |
0.717M |
0.069M |
0.385M |
0.446M |
Total
Cash
From
Operating
Activities
|
-0.846M |
-0.326M |
-0.572M |
-0.427M |
-1.15M |
Depreciation
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
1.009M |
0.022M |
0.047M |
2M |
Other
Cashflows
From
Financing
Activities
|
-0.121M |
0.522M |
0.6M |
0.9M |
-0.113M |
Capital
Expenditures
|
0.52M |
0.557M |
0.366M |
0.581M |
0.471M |
Change
In
Working
Capital
|
-0.091M |
0.356M |
0.378M |
0.232M |
-0.505M |
Other
Non
Cash
Items
|
0.924M |
1.192M |
0.565M |
5.365M |
4.706M |
Free
Cash
Flow
|
-1.366M |
-0.883M |
-0.938M |
-1.008M |
-1.621M |