GBp 60.5
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 7.65 Million | 6.48 Million | 3.23 Million | 3.36 Million | 4.26 Million | 2.94 Million |
Total Current Assets | 5.94 Million | 4.84 Million | 2.54 Million | 2.31 Million | 3.82 Million | 2.54 Million |
Cash And Short Term Investments | 2.44 Million | 1.71 Million | 1.1 Million | 1.72 Million | 2.21 Million | 1.43 Million |
Cash and Cash Equivalents | 2.44 Million | 1.71 Million | 1.1 Million | 1.72 Million | 2.21 Million | 1.43 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.5 Million | 3.13 Million | 1.43 Million | 597.49 Thousand | 1.15 Million | 693.72 Thousand |
Inventory | 1.00 | -1.14 Million | -475.33 Thousand | 1.00 | 1.00 | 1.00 |
Other Current Assets | 1.85 Million | 1.14 Million | 475.33 Thousand | 291.29 Thousand | 455.65 Thousand | 412.56 Thousand |
Total Non-Current Assets | 1.7 Million | 1.64 Million | 693.9 Thousand | 1.04 Million | 436.71 Thousand | 402.19 Thousand |
Net PPE | 1.12 Million | 1.04 Million | 122.47 Thousand | 465.48 Thousand | 71.55 Thousand | 37.04 Thousand |
Good Will And Intangible Assets | 1.13 Million | 1.13 Million | 1.13 Million | 1.13 Million | 365.15 Thousand | 365.15 Thousand |
Good Will | 564.34 Thousand | 564.34 Thousand | 564.34 Thousand | 564.34 Thousand | 365.15 Thousand | 365.15 Thousand |
Intangible Assets | 566.43 Thousand | 568.93 Thousand | 571.43 Thousand | 573.93 Thousand | 365.15 Thousand | 365.15 Thousand |
Long-Term Investments | 1.12 Million | 1.05 Million | - | 475.06 Thousand | - | 399.94 Thousand |
Tax Assets | 14.84 Thousand | 25.92 Thousand | - | 7611.00 | - | 2254.00 |
Other Non Current Assets | -1.69 Million | -1.61 Million | -564.34 Thousand | -1.03 Million | -436.71 Thousand | -402.19 Thousand |
Other Assets | - | 1.00 | 1.00 | - | - | 2254.00 |
Total Liabilities | 4.83 Million | 4.23 Million | 1.72 Million | 1.66 Million | 2.34 Million | 1.28 Million |
Total Current Liabilities | 4.18 Million | 3.37 Million | 1.52 Million | 1.34 Million | 2.31 Million | 1.28 Million |
Account Payables | 1.58 Million | 796.67 Thousand | 492.16 Thousand | 209.77 Thousand | 1.25 Million | 736.44 Thousand |
Tax Payables | 74.73 Thousand | 177.79 Thousand | 310.14 Thousand | 68.49 Thousand | 74.61 Thousand | 9412.00 |
Short Term Debt | 192.39 Thousand | 205.33 Thousand | 80 Thousand | 85.07 Thousand | 16.47 Thousand | 1590.00 |
Deferred Revenue | 74.73 Thousand | 177.79 Thousand | - | 68.49 Thousand | -16.47 Thousand | -1590.00 |
Other Current Liabilities | 2.33 Million | 2.19 Million | 950.32 Thousand | 976.9 Thousand | 1.05 Million | 549.53 Thousand |
Total Non Current Liabilities | 653.97 Thousand | 853.65 Thousand | 197.96 Thousand | 325.7 Thousand | 31.71 Thousand | - |
Long-Term Debt | 27.77 Thousand | 111.11 Thousand | 195.91 Thousand | 300.68 Thousand | - | - |
Deferred Revenue Non Current | - | - | 195.91 Thousand | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 626.19 Thousand | 742.54 Thousand | -195.91 Thousand | 25.02 Thousand | 24.18 Thousand | - |
Other Liabilities | - | - | 1.00 | - | 1.00 | - |
Total Equity | 2.81 Million | 2.25 Million | 1.51 Million | 1.69 Million | 1.91 Million | 1.66 Million |
Stock Holders Equity | 2.81 Million | 2.25 Million | 1.51 Million | 1.69 Million | 1.91 Million | 1.66 Million |
Common Stock | 1.19 Million | 1.15 Million | 1.15 Million | 1.15 Million | 1.13 Million | 1.13 Million |
Retained Earnings | 1.19 Million | 630.86 Thousand | -19.51 Thousand | 196 Thousand | 467.28 Thousand | 249.82 Thousand |
Accumulated other comprehensive income | 402.94 Thousand | 458.07 Thousand | 369.87 Thousand | 339.17 Thousand | 292.07 Thousand | 257.81 Thousand |
Common Stock Equity | 2.81 Million | 2.25 Million | 1.51 Million | 1.69 Million | 1.91 Million | 1.66 Million |
Capital Lease Obligation | 612.69 Thousand | 738.04 Thousand | 25.91 Thousand | 300.68 Thousand | 16.47 Thousand | - |
Total Investments | 1.12 Million | 1.05 Million | - | 475.06 Thousand | - | 399.94 Thousand |
Total Debt | 832.86 Thousand | 1.05 Million | 275.91 Thousand | 385.75 Thousand | 16.47 Thousand | 1590.00 |
Net Debt | -1.61 Million | -659.93 Thousand | -825.8 Thousand | -1.33 Million | -2.19 Million | -1.43 Million |
Breakdown | 2023 Q2 | 2022 FY | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 FY |
---|---|---|---|---|---|---|
Total Assets | 7.27 Million | 7.65 Million | 7.65 Million | 8.32 Million | 6.48 Million | 6.48 Million |
Total Current Assets | 5.55 Million | 5.94 Million | 5.94 Million | 6.61 Million | 4.84 Million | 4.84 Million |
Cash And Short Term Investments | 1.34 Million | 2.44 Million | 2.44 Million | 3.67 Million | 1.71 Million | 1.71 Million |
Cash and Cash Equivalents | 1.34 Million | 2.44 Million | 2.44 Million | 3.67 Million | 1.71 Million | 1.71 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 4.21 Million | 3.5 Million | 3.5 Million | 2.93 Million | 3.13 Million | 3.13 Million |
Inventory | -4.21 Million | 1.00 | 1.00 | -101.42 Thousand | -1.14 Million | -1.14 Million |
Other Current Assets | 4.21 Million | 1.85 Million | 1.85 Million | 101.42 Thousand | 1.14 Million | 1.14 Million |
Total Non-Current Assets | 1.71 Million | 1.7 Million | 1.7 Million | 1.71 Million | 1.64 Million | 1.64 Million |
Net PPE | 1.01 Million | 1.12 Million | 1.12 Million | 1.15 Million | 1.04 Million | 1.04 Million |
Good Will And Intangible Assets | 565.18 Thousand | 1.13 Million | 1.13 Million | 567.68 Thousand | 1.13 Million | 1.13 Million |
Good Will | - | 564.34 Thousand | 564.34 Thousand | - | 564.34 Thousand | 564.34 Thousand |
Intangible Assets | 565.18 Thousand | 566.43 Thousand | 566.43 Thousand | 567.68 Thousand | 568.93 Thousand | 568.93 Thousand |
Long-Term Investments | -140.11 Thousand | 1.12 Million | 1.12 Million | - | 1.05 Million | 1.05 Million |
Tax Assets | 140.11 Thousand | 14.84 Thousand | 14.84 Thousand | - | 25.92 Thousand | 25.92 Thousand |
Other Non Current Assets | 140.11 Thousand | -1.69 Million | -1.69 Million | -1.71 Million | -1.61 Million | -1.61 Million |
Other Assets | 1.00 | - | - | - | 1.00 | 1.00 |
Total Liabilities | 4.48 Million | 4.83 Million | 4.83 Million | 5.72 Million | 4.23 Million | 4.23 Million |
Total Current Liabilities | 3.87 Million | 4.18 Million | 4.18 Million | 4.95 Million | 3.37 Million | 3.37 Million |
Account Payables | 3.58 Million | 1.58 Million | 3.88 Million | 4.71 Million | 2.96 Million | 796.67 Thousand |
Tax Payables | 72.51 Thousand | 74.73 Thousand | 74.73 Thousand | - | 177.79 Thousand | 177.79 Thousand |
Short Term Debt | 179.25 Thousand | 192.39 Thousand | 192.39 Thousand | 210.72 Thousand | 205.33 Thousand | 205.33 Thousand |
Deferred Revenue | 72.51 Thousand | 74.73 Thousand | 74.73 Thousand | 1.00 | 177.79 Thousand | 177.79 Thousand |
Other Current Liabilities | 35 Thousand | 2.33 Million | 35 Thousand | 34.99 Thousand | 35 Thousand | 2.19 Million |
Total Non Current Liabilities | 612.24 Thousand | 653.97 Thousand | 653.97 Thousand | 764.96 Thousand | 853.65 Thousand | 853.65 Thousand |
Long-Term Debt | 594.24 Thousand | 27.77 Thousand | 27.77 Thousand | 83.33 Thousand | 111.11 Thousand | 111.11 Thousand |
Deferred Revenue Non Current | - | - | - | 668 Thousand | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 17.99 Thousand | 626.19 Thousand | 626.19 Thousand | 9000.00 | 742.54 Thousand | 742.54 Thousand |
Other Liabilities | 1.00 | - | - | 1.00 | - | - |
Total Equity | 2.79 Million | 2.81 Million | 2.81 Million | 2.6 Million | 2.25 Million | 2.25 Million |
Stock Holders Equity | 2.79 Million | 2.81 Million | 2.81 Million | 2.6 Million | 2.25 Million | 2.25 Million |
Common Stock | 1.19 Million | 1.19 Million | 1.19 Million | 1.19 Million | 1.15 Million | 1.15 Million |
Retained Earnings | 1.07 Million | 1.19 Million | 1.19 Million | 926.33 Thousand | 630.86 Thousand | 630.86 Thousand |
Accumulated other comprehensive income | 497.41 Thousand | 402.94 Thousand | 402.94 Thousand | 465.6 Thousand | 458.07 Thousand | 458.07 Thousand |
Common Stock Equity | 2.79 Million | 2.81 Million | 2.81 Million | 2.6 Million | 2.25 Million | 2.25 Million |
Capital Lease Obligation | 594.24 Thousand | 612.69 Thousand | 612.69 Thousand | 668 Thousand | 738.04 Thousand | 738.04 Thousand |
Total Investments | -140.11 Thousand | 1.12 Million | 1.12 Million | - | 1.05 Million | 1.05 Million |
Total Debt | 773.5 Thousand | 832.86 Thousand | 832.86 Thousand | 962.06 Thousand | 1.05 Million | 1.05 Million |
Net Debt | -569.22 Thousand | -1.61 Million | -1.61 Million | -2.71 Million | -659.93 Thousand | -659.93 Thousand |
MKR
0045
ULPRF
GOODY
1010
FBEC