The information contained
within this announcement is deemed by the Company to constitute
inside information pursuant to Article 7 of EU Regulation 596/2014
as it forms part of UK domestic law by virtue of the European Union
(Withdrawal) Act 2018 as amended.
18 September 2024
Skillcast Group PLC
("Skillcast", the "Group" or the "Company")
Results for the six months ended 30 June
2024
Skillcast (AIM: SKL), the provider of SaaS
compliance platforms and off-the-shelf e-learning courseware, is
pleased to announce a continued growth in recurring subscription
revenue and encouraging progress in its planned return to
profitability in its unaudited results for the six months ended 30
June 2024 ("H1
24").
Highlights
|
|
6 months to 30 June
2024
(unaudited)
(H1
24)
|
6 months to 30 June
2023
(unaudited)
(H1
23)
|
12 Months to 31 December
2023
(audited)
|
Change (H1 24 v H1
23)
|
Total revenue
|
|
£6.4m
|
£5.2m
|
£11.3m
|
+24%
|
Subscription revenue
|
|
£5.2m
|
£3.8m
|
£8.5m
|
+35%
|
Gross margin (%)
|
|
71.7%
|
66.5%
|
69.7%
|
+5.2pps
|
Annualised recurring revenue
(ARR)*
|
|
£10.3m
|
£8.2m
|
£9.3m
|
+27%
|
EBITDA
|
|
£0.03m
|
-£0.75m
|
-£0.62m
|
N/A
|
Basic (loss)/EPS (pence)
|
|
-0.009p
|
-0.863p
|
-0.733p
|
N/A
|
Dividend per share
(pence)
|
|
0.168p
|
0.168p
|
0.447p
|
0%
|
Cash in bank
|
|
£8.3m
|
£7.6m
|
£7.2m
|
+10%
|
Free cash flow *
|
|
£1.1m
|
-£0.1m
|
-£0.1m
|
N/A
|
·
Revenue growth of 24% (H1 23: 23%) driven by a 35% increase
in subscription revenues from new customers and upsells to existing
customers.
o Subscription
revenues increased to 81% of total revenues (H1 23: 75%)
o ARR* increased
27% YoY to £10.3m in June 2024 (June 23: £8.2m) and +11% year to
date
·
Gross margin grew 5.2 percentage points to 71.7% (H1 23:
66.5%) due to productivity gains and one-off cloud transitional
costs in the prior year.
·
EBITDA of £31k (H1 23: -£0.7m) reflects the operational
gearing impact of the revenue growth. Overhead costs were up only
9% compared to 26% in H1 23. Average headcount increased by 5% over
the past 12 months to 120 (June 23: 114). Key growth roles are now
filled.
·
Interim dividend declared of £150,000, in line with last year
as per our stated policy. This represents 0.168 pence per share (H1
23: 0.168 pence per share).
·
Cash in bank increased to £8.3m at 30 June 2024 (30 June
2023: £7.6m).
·
Free cash flow* of £1.1m (H1 23: -£0.1m) reflecting upfront
cash from growing subscription sales.
Current Trading and Outlook
ARR continues to grow in the second half of the
year and drive subscription revenues in line with
expectations.
Revenues from non-strategic professional
services continue to be slower than last year. We have made
decisions in H2 to reduce or redeploy headcount in this area though
the impact will not occur until the next financial year.
We continue to control costs and, with the
benefit of operational gearing, remain on track to grow profits in
line with expectations.
Vivek Dodd,
Chief Executive Officer, said:
"I am pleased
with our continued ARR growth, which has been supported by upsells
of our new Premium package and new client acquisitions. This has
helped subscription revenues grow to 81% of total revenues (H1 23:
75%).
"I am
delighted at our breakeven in the first half, a £0.8m EBITDA
improvement on H1 23, as costs grew by 9% while revenues grew by
24%. Now that our core investment phase is complete, we are focused
on ARR growth to drive profitability.
"We remain
confident that we will be profitable in the second half of the year
and beyond. Our cash position remains very strong, and we have
declared an interim dividend of £150,000."
*Further details on the calculation of ARR and
Free Cash Flow are set out in the Alternative Performance Measures
section of the Financial Review below
Enquiries:
Skillcast
Group plc
|
+44 (0)20 7929 5000
|
Richard Amos, Chairman
Vivek Dodd, Chief Executive Officer
|
|
Richard Steele, Chief Financial
Officer
|
|
|
|
Allenby
Capital Limited (Nominated Adviser & Broker)
|
+44 (0)20 3328 5656
|
James Reeve, Piers Shimwell (Corporate
Finance)
|
|
Jos Pinnington, Tony Quirke (Sales and
broking)
|
|
Background
Our
Purpose
Skillcast enables businesses to build ethical
and resilient workplaces. Our vision is to be a leading provider of
compliance platform and digital training courseware for staff
compliance.
Who we
are
The Group is headquartered in the City of
London, with an operations hub on the island of Malta. We develop
content and technology to help companies with staff compliance. We
have 120+ employees, many of whom have been with the Group for over
a decade.
What we
do
Skillcast provides time-saving and
cost-effective "SaaS" (Software as a Service) solutions,
including:
·
100+ off-the-shelf (OTS) e-learning courses that cover topics
including Anti Money Laundering (AML); Bribery and Corruption;
Diversity; Equality and Inclusion (DEI); Environmental, Social and
Governance (ESG); GDPR; Health and Safety; Modern Slavery; Risk
Management; and Senior Managers & Certification Regime (SMCR)
for the financial services industry.
·
Multi-format courses and tools to suit all learning
requirements from comprehensive courses, shorter refresher courses
to minimise time for knowledgeable users and bite-sized animated
videos to embed learning at the point of need.
· A
flexible learning management system (LMS) platform for clients to
deliver and track compliance e-learning programmes that allow full
corporate branding, integration to HR staff records, and dashboard
reporting.
· Add
on "RegTech" tools to manage all compliance needs, including
declarations, registers, surveys, policies, offline training
tracking (Training 360) and full SMCR management (SMCR
360)
·
Bespoke content consultancy to further personalise, adapt or
gamify to meet clients' requirements.
·
Skillcast structures its offer into three plans to meet the
different needs of organisations. Skillcast Basic is a low cost,
self-serve e-commerce to organisations of up to 50 employees;
Skillcast Standard is a flexible offer allowing organisations to
add new products and services at any time; Skillcast Premium
includes the full suite of our products and services to create
comprehensive user learning journeys to achieve compliance
objectives.
·
Award-winning customer service to help employees obtain the
optimum learning experience and provide companies with efficient
and insightful learning management.
Our
customers
Over 1,200 companies use Skillcast's SaaS
products and consultancy services to support over 1.2 million
employees to meet their compliance requirements. Originally
targeting the financial services industry, 40% of revenues now come
from other sectors, including retail, manufacturing, transport and
real estate.
Returning to
profitability
The corporate compliance market is large,
resilient, fragmented and growing, and the directors believe
Skillcast is well-positioned to thrive. The Group boosted its
already strong balance sheet at the time of its AIM admission in
December 2021 and has accelerated investment in its products,
technology, commercial teams and organisational structure during
2022 and 2023. In 2024 and beyond it intends to return to
profitability through continued subscription revenue growth and
productivity improvements.
Strategic and operational
progress
Our focus in 2024 remains on growing the
subscription business, as measured by our ARR book, and on return
to profitability after the completion of our post-IPO investment
phase. We believe Skillcast has a tremendous growth opportunity as
companies seek to digitise their staff compliance to reduce costs,
improve employee experience and reduce the risk of breaches in the
face of ever-growing regulations.
Our business model of recurring annual
subscriptions provides a stable base we can build upon with product
upsells and new customer acquisitions.
Our four strategic objectives for 2024
are:
1.Supporting
new ARR growth with enhanced marketing
initiatives
In January 2024, we appointed our first Head of
Marketing. Following an audit of current procedures, a marketing
plan has been developed aimed at improving traffic and sales leads.
This includes a web redesign due to be completed in December 2024
and improvements to paid search.
In April 2024, we obtained Cyber Essentials
Plus accreditation with the National Cyber Security Centre. This
both reassures existing customers of our cyber security level and
helps to attract new business, particularly in the public sector
where it is often a requirement. In June 2024, we achieved SOC 2
Type 1 compliance and launched our Trust Centre
(trust.skillcast.com) to further evidence our commitment to
ensuring we operate in a robust environment. We expect to achieve
SOC Type 2 accreditation by December 2024.
In June 2024, we appointed a Solutions Architect
and released our Sandbox environment, which enables prospects to
try out features in a live working environment to aid sales of our
digital compliance solutions to clients.
2. Supporting
net retention of existing subscription clients with enhanced
customer success
In January 2024 we launched Skillcast Premium:
an all-inclusive service bundle that includes e-learning and all
our compliance management "regtech" products to support upsells.
Customers on our Premium Plan accounted for 3% of
our ARR by the end of H1.
In April 2024, we migrated our customer support
to a new AI-based platform to enable us to provide faster response
times, chat-based support and gain insights to drive further
customer experience and productivity improvements.
In March 2024, we began to roll out new
standard terms of service to our annual subscription contracts with
automatic renewals. Approximately 95% of clients coming up for
renewal so far have accepted our terms of service. This will be
complete by March 2025.
3. Developing
additional revenue streams
In December 2023, we released Skillcast Basic,
our self-serve, cost-effective compliance e-learning solution for
small businesses with up to 50 users. We started marketing this
product in February 2024, and we are encouraged by performance in
the period. Based on initial buyers' reactions, we believe that
this product opens a significant serviceable market for
Skillcast.
In June 2024, we appointed our first Partnership
Manager. We believe there is potential to drive sales through
referrals, other platform providers and resellers.
Our in-house technical department is developing
the incorporation of AI-enabled enhancements to our courses and
platform to enhance the user learning experience, which we expect
to start testing in H2 2024 for launch in 2025.
4.
Implementing infrastructure for scalable growth
In April 2024, we improved our employee benefits
plan by adding private medical, life assurance and enhanced pension
plans for all employees. This has been well received and will help
us sustain our high employee retention rate.
In June 2024, we reviewed our professional
services provision in light of lower market demand for such
services which remains a lower strategic priority than the
subscription business. We have reduced the size of the professional
services team and implemented changes to refocus our offering on
areas of our strengths such as adaptive content, diagnostics and
user analytics.
We continue to monitor risks and enhance our
risk management framework. We have developed and reviewed all our
polices and used our Policy Hub tool to efficiently and effectively
raise staff awareness.
Outlook
ARR continues to grow in the second half of the
year and drive subscription revenues in line with
expectations.
Revenues from non-strategic professional
services continue to be slower than last year. We have made
decisions in H2 to reduce or redeploy headcount in this area though
the impact will not occur until the next financial year.
We continue to control costs and with the
benefit of operational gearing remain on track to grow profits in
line with expectations.
Financial Review
Revenue
Total revenues of £6.4 million were
24% up on the comparable period last year (H1 23: £5.2 million),
driven by SaaS subscription revenues. Subscription revenues
typically accrue from 12-month contracts, invoiced up front, for
our library of compliance e-learning courses and associated
compliance products. During H1 24, subscription revenue growth
helped increase the proportion of revenues from subscriptions to
81% (H1 23: 76%) of total revenues. Total revenue-generating
clients in H1 24 increased by 12% to 1,190 (H1 23: 1,059). The top
10 clients accounted for 16% of revenues in the period (H1 23:
22%).
SaaS revenues grew 35% to £5.2
million (H1 23: £3.8 million), driven by a 15% increase in new
clients predominantly buying our standard compliance e-learning
libraries and Learning Management System ("LMS") feature on our
compliance platform.
Annual recurring revenue ("ARR"),
our key performance indicator to measure subscription sales
progress, grew by 27% to £10.3 million over the past 12 months
(June 2023: £8.1 million) and by 11% since the start of the year
(December 2023: £9.3 million). All of the net ARR growth in the
period was derived from new clients. Average ARR per new account
increased by 14% to £7,692 (H1 23: £6,740), supported by a 7%
annual price rise. Net retention rate was 100% (H1 23: 104%) due
predominantly to an increase in churn of 6% (H1 23: 3%).
Revenue from professional services
was £1.2 million, 9% below the same period last year (H1 23:
£1.3m).
Gross profit
Gross profit margin increased by 5.2
percentage points to 71.7% in H1 24 (H1 23: 66.5%), primarily due
to greater productivity within the content and customer service
teams, their costs on the year increasing by 11% compared to with
revenues increasing 24%. In addition, the prior year included
one-off transitional higher cloud computing costs incurred during
the migration of all clients to Microsoft Azure, which was
completed in March 2023.
Returning to profitability
Overheads growth rates continued to
reduce, increasing by 9% or £0.4 million in the period (H1 23: 26%
or £0.9 million) to £4.7 million (H1 23: £4.3 million). The
majority of this investment was in people. All identified key
growth roles are now in place.
In H1 24, total employment costs
(including employees in operations included in the cost of sales),
increased by £0.2 million or 5% to £4.6 million (H1 23: £4.4
million), and the average headcount increased by 5% to 120 (H1 23:
114). On 30 June 2024, our headcount was 121 (30 June 2023:
120).
Non-people-related overheads were
£1.2 million and increased by £0.3 million or 31% on the same
period last year (H1 23: £0.9 million) with marketing activity
costs representing approximately half of this increase. Other
increases were predominantly driven by increases in revenue,
headcount or inflation.
EBITDA
The Group delivered a modest EBITDA
of £31,208 in H1 24 and a significant £0.8m improvement on the same
period last year (H1 23: LBITDA: £0.7 million).
Tax
The Group reported a profit before
tax of £40,876 and a tax charge of £48,945.
No corporation tax was due on the
small taxable profits generated in the period which were offset by
unutilised tax losses carried forward of £0.6 million as of 31
December 2023. A corporation tax liability of £87,836 is recognised
at 30 June 2024. £80,363 of this balance is due to prior year
corporation tax falling due in Inmarkets ltd in 2021.
EPS
The basic loss per share was 0.009
pence on 89.5 million shares. (H1 23: 0.863
pence).
Dividend
With a business that is backed by
recurring revenues that provide strong cash generation, the Board
is committed to paying dividends. The Board, therefore, declared an
interim dividend of £150,000 consistent with the previous year, or
0.168 pence per issued ordinary share. The interim dividend will be
paid on 25 October 2024 to shareholders on the register on 4
October 2024.
It is the Board's stated policy to
maintain the total aggregate annual dividend of at least £400,000,
consistent with previous years, for the current year. The Board
will review its dividend policy when the Company has returned to
full annual profitability.
Balance sheet and cash flow
Despite modest profits the Group
generated Free Cash Flow of £1.1m. The Group generally has a
negative working capital cycle due to the upfront cash profile of
subscription sales. £0.6m of this was generated from an increase in
deferred revenue from cash receipts paid upfront from higher
subscription sales. The Group had £8.3m cash at bank at 30 June
2024 (30 June 2023: £7.6m) and has no bank debt.
The Group does not capitalise any
intellectual property on either the content or technology of its
products. It has two right-of-use assets totalling £0.4 million at
30 June 2024, representing its leased offices in London and
Malta.
Trade and other receivables at 30
June 2024 of £4.2 million were £0.5 million higher than 30 June
2023. Trade debtors of £2.8 million were £0.5 million or 23% higher
than at 30 June 2023 in line with revenue growth. Debtor days
increased from 63 at 30 June 2023 to 64 days at 30 June 2024. Other
receivables of £1.4 million at 30 June 2024 are in line with 30
June 2023. £0.6 million of this balance relates to tax rebate due
from the Maltese government. The rebate claim for £0.5m has been
filed and is expected to be received before the end of the
financial year.
Current liabilities of £7.3 million
at 30 June 2024 were £1.5 million higher than at 30 June 2023
primarily due to a £0.9m increase in contractual liabilities
relating to deferred income and a higher VAT liability. Deferred
income of £5.1 million at 30 June 2024 was £0.9 million or 21%
higher than 30 June 2023 due to SaaS contracts and work in progress
professional services projects.
Net assets at 30 June 2024 were £5.7
million, with no movement since 31 December 2023 and £0.2 million
less than at 30 June 2023 due to the retained profits accumulated
and increases in the share option reserve, less dividends
paid.
Alternative Performance Measures*
Annual Recurring Revenue (ARR)
ARR is also used to assess the
performance and the trend of subscription revenue. ARR is
calculated by multiplying the Monthly Recurring Revenue ("MRR") by
twelve. MRR is defined as the subscription revenue that was
recognised in a month, excluding any retrospective upward
adjustments that arise at the end of the contract where there have
been more subscribers than a client originally contracted for, less
any contract losses (Churn), or downward adjustments arising on
contract renewal. The Directors consider that the ARR, derived from
software-as-a-service (SaaS) sales, is a key measure of the
performance of the business. The ARR increased 27% to £10.3 million
on the year (June 23: £8.2 million) and 11% since December 2023
(£9.3 million).
Free Cash Flow (FCF)
Free cash flow is defined as net
cash inflows from operations less net cash used in investing
activities less principal paid on lease liabilities and less
interest paid.
Skillcast Group PLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of profit and loss and other
comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For
the period ended 30 June 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
Six months
to
|
|
Six months
to
|
|
Twelve months
to
|
|
|
30 June
2024
|
|
30 June
2023
|
|
31 December
2023
|
|
Note
|
£
|
|
£
|
|
£
|
|
|
|
|
|
|
|
Revenue
|
4
|
6,378,006
|
|
5,150,205
|
|
11,301,700
|
|
|
|
|
|
|
|
Cost of sales
|
|
(1,806,943)
|
|
(1,722,934)
|
|
(3,429,372)
|
|
|
|
|
|
|
|
Gross profit
|
|
4,571,063
|
|
3,427,271
|
|
7,872,328
|
|
|
|
|
|
|
|
Administrative expenses
|
|
(4,665,253)
|
|
(4,294,662)
|
|
(8,759,363)
|
|
|
|
|
|
|
|
Operating loss
|
|
(94,190)
|
|
(867,391)
|
|
(887,035)
|
|
|
|
|
|
|
|
EBITDA/(LBITDA)
|
3
|
31,208
|
|
(749,261)
|
|
(625,325)
|
|
|
|
|
|
|
|
Finance income
|
|
154,417
|
|
106,169
|
|
258,752
|
Finance expense
|
|
(19,351)
|
|
(10,614)
|
|
(19,680)
|
|
|
|
|
|
|
|
Profit/(loss) before tax
|
|
40,876
|
|
(771,836)
|
|
(647,963)
|
|
|
|
|
|
|
|
Income tax
|
|
(48,945)
|
|
-
|
|
(7,473)
|
|
|
|
|
|
|
|
Profit/(loss) after tax and total comprehensive
income
|
|
(8,069)
|
|
(771,836)
|
|
(655,436)
|
|
|
|
|
|
|
|
EPS
basic
|
7
|
-0.009p
|
|
-0.863p
|
|
-0.733p
|
Skillcast Group plc
|
|
|
|
|
|
|
Consolidated statement of financial position
|
|
|
|
|
|
|
As
at 30 June 2024
|
|
|
|
|
|
|
|
|
Unaudited as
at
|
|
Unaudited as
at
|
|
Audited as
at
|
|
|
30 June
2024
|
|
30 June
2023
|
|
31 December
2023
|
|
Note
|
£
|
|
£
|
|
£
|
Assets
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
Property, plant and
equipment
|
|
298,441
|
|
240,681
|
|
323,762
|
Right-of-use assets
|
|
384,559
|
|
540,268
|
|
459,923
|
Deferred tax assets
|
|
30,853
|
|
11,999
|
|
11,999
|
|
|
713,853
|
|
792,948
|
|
795,684
|
Current assets
|
|
|
|
|
|
|
Trade and other
receivables
|
|
4,194,790
|
|
3,734,275
|
|
4,239,768
|
Cash and cash equivalents
|
|
8,349,304
|
|
7,622,847
|
|
7,221,681
|
|
|
12,544,094
|
|
11,357,122
|
|
11,461,449
|
TOTAL ASSETS
|
|
13,257,947
|
|
12,150,070
|
|
12,257,133
|
|
|
|
|
|
|
|
Issued capital and reserves attributable to
owners
|
|
|
|
|
|
|
Share capital
|
5
|
89,459
|
|
89,459
|
|
89,459
|
Share Option Reserve
|
|
386,711
|
|
291,175
|
|
355,029
|
Share Premium Paid
|
|
3,490,541
|
|
3,490,541
|
|
3,490,541
|
Retained earnings
|
|
1,749,307
|
|
2,040,860
|
|
1,757,376
|
|
|
5,716,018
|
|
5,912,035
|
|
5,692,405
|
Liabilities
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Trade and other payables
|
|
1,935,518
|
|
1,433,235
|
|
1,570,820
|
Contract liability
|
|
5,115,863
|
|
4,229,174
|
|
4,501,025
|
Current lease liabilities
|
|
140,114
|
|
100,483
|
|
118,674
|
Income tax payable
|
|
87,836
|
|
16,321
|
|
23,794
|
|
|
7,279,331
|
|
5,779,213
|
|
6,214,313
|
Non-current liabilities
|
|
|
|
|
|
|
Long-term lease
liabilities
|
|
262,598
|
|
458,822
|
|
350,415
|
|
|
262,598
|
|
458,822
|
|
350,415
|
Total liabilities
|
|
7,541,929
|
|
6,238,035
|
|
6,564,728
|
TOTAL EQUITY AND LIABILITIES
|
|
13,257,947
|
|
12,150,070
|
|
12,257,133
|
Skillcast Group PLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of changes in equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
capital
|
|
Share Premium
Paid
|
|
Share Option
Reserve
|
|
Retained
earnings
|
|
Total
equity
|
|
|
£
|
|
£
|
|
£
|
|
£
|
|
£
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
01
January 2023
|
89,459
|
|
3,490,541
|
|
223,331
|
|
2,812,695
|
|
6,616,026
|
|
Comprehensive Income for the period
|
|
|
|
|
|
|
|
|
|
|
Profit/(Loss)
|
|
|
|
|
|
|
(771,836)
|
|
(771,836)
|
|
Total comprehensive Income for the year
|
-
|
|
-
|
|
-
|
|
(771,836)
|
|
(771,836)
|
|
Total contributions by and distributions to
owners
|
|
|
|
|
|
|
|
|
|
|
Share Option Reserve
|
|
|
|
|
67,844
|
|
|
|
67,844
|
|
Dividends
|
|
|
|
|
|
|
|
|
|
|
Total contributions by and distributions to
owners
|
-
|
|
-
|
|
67,844
|
|
-
|
|
67,844
|
|
|
|
|
|
|
|
|
|
|
|
|
30
June 2023
|
89,459
|
|
3,490,541
|
|
291,175
|
|
2,040,859
|
|
5,912,034
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income for the period
|
|
|
|
|
|
|
|
|
|
|
Profit/(Loss)
|
|
|
|
|
|
|
116,400
|
|
116,400
|
|
Total comprehensive Income for the period
|
-
|
|
-
|
|
-
|
|
116,400
|
|
116,400
|
|
Total contributions by and distributions to
owners
|
|
|
|
|
|
|
|
|
|
|
Share Option Reserve
|
|
|
|
|
63,854
|
|
|
|
63,854
|
|
Dividends - Prior Year
|
|
|
|
|
|
|
(249,591)
|
|
(249,591)
|
|
Dividends - Current Year
|
|
|
|
|
|
|
(150,292)
|
|
(150,292)
|
|
Total contributions by and distributions to
owners
|
-
|
|
-
|
-
|
63,854
|
-
|
(399,883)
|
-
|
(336,029)
|
|
31
December 2023
|
89,459
|
|
3,490,541
|
|
355,029
|
|
1,757,376
|
|
5,692,405
|
|
|
|
|
|
|
|
|
|
|
|
|
01
January 2024
|
89,459
|
|
3,490,541
|
|
355,029
|
|
1,757,376
|
|
5,692,405
|
|
Comprehensive Income for the period
|
|
|
|
|
|
|
|
|
|
|
Profit/(Loss)
|
|
|
|
|
|
|
(8,069)
|
|
(8,069)
|
|
Total comprehensive Income for the year
|
-
|
|
-
|
|
-
|
|
(8,069)
|
|
(8,069)
|
|
Total contributions by and distributions to
owners
|
|
|
|
|
|
|
|
|
|
|
Share Option Reserve
|
|
|
|
|
31,682
|
|
|
|
31,682
|
|
Dividends
|
|
|
|
|
|
|
|
|
|
|
Total contributions by and distributions to
owners
|
-
|
|
-
|
|
31,682
|
|
-
|
|
31,682
|
|
|
|
|
|
|
|
|
|
|
|
|
30
June 2024
|
89,459
|
|
3,490,541
|
|
386,711
|
|
1,749,307
|
|
5,716,018
|
|