GBp 13.0
(0.78%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 7.21 Million | 3.61 Million | 5.26 Million | 4.28 Million | 4.25 Million | 4.41 Million |
Total Current Assets | 6.02 Million | 1.37 Million | 2.48 Million | 1.48 Million | 1.58 Million | 1.91 Million |
Cash And Short Term Investments | 5.55 Million | 915 Thousand | 1.93 Million | 915 Thousand | 887 Thousand | 1.06 Million |
Cash and Cash Equivalents | 5.55 Million | 915 Thousand | 1.93 Million | 915 Thousand | 887 Thousand | 1.06 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 466 Thousand | 460 Thousand | 546 Thousand | 574 Thousand | 425 Thousand | 589 Thousand |
Inventory | 1.00 | 1.00 | 1.00 | -267 Thousand | - | - |
Other Current Assets | 231.99 Thousand | 159.99 Thousand | 146.99 Thousand | 267 Thousand | 268 Thousand | 266 Thousand |
Total Non-Current Assets | 1.18 Million | 2.23 Million | 2.78 Million | 2.79 Million | 2.57 Million | 2.38 Million |
Net PPE | 160 Thousand | 98 Thousand | 239 Thousand | 365 Thousand | 145 Thousand | 136 Thousand |
Good Will And Intangible Assets | 1 Million | 3.1 Million | 3.3 Million | 3.43 Million | 2.42 Million | 2.24 Million |
Good Will | - | 988 Thousand | 870 Thousand | 1 Million | 978 Thousand | 941 Thousand |
Intangible Assets | 1 Million | 2.11 Million | 2.43 Million | 2.43 Million | 1.44 Million | 1.3 Million |
Long-Term Investments | 25 Thousand | 26 Thousand | 110 Thousand | - | 108 Thousand | 3000.00 |
Tax Assets | 1.16 Million | 1.22 Million | 1.8 Million | - | 2.46 Million | 302 Thousand |
Other Non Current Assets | -1.16 Million | -2.2 Million | -2.67 Million | -1 Million | -2.57 Million | -302 Thousand |
Other Assets | - | - | - | - | 108 Thousand | 115 Thousand |
Total Liabilities | 1.93 Million | 2.28 Million | 2.14 Million | 2.78 Million | 2.55 Million | 2.33 Million |
Total Current Liabilities | 1.91 Million | 2.24 Million | 2 Million | 2.54 Million | 2.55 Million | 2.33 Million |
Account Payables | 771 Thousand | 849 Thousand | 811 Thousand | 1.12 Million | 1.23 Million | 1.07 Million |
Tax Payables | 119 Thousand | 191 Thousand | 179 Thousand | 138 Thousand | - | 22 Thousand |
Short Term Debt | 10 Thousand | 100 Thousand | 116 Thousand | 268 Thousand | - | - |
Deferred Revenue | - | - | -1.00 | - | - | - |
Other Current Liabilities | 1.13 Million | 1.29 Million | 1.07 Million | 1.15 Million | 1.32 Million | 1.26 Million |
Total Non Current Liabilities | 20 Thousand | 40.99 Thousand | 141 Thousand | 238 Thousand | - | 298 Thousand |
Long-Term Debt | 20 Thousand | 41 Thousand | 54 Thousand | 144 Thousand | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -20 Thousand | -41 Thousand | -54 Thousand | -144 Thousand | - | - |
Other Liabilities | - | 1.00 | 1.00 | - | - | -298 Thousand |
Total Equity | 5.27 Million | 1.32 Million | 3.12 Million | 1.5 Million | 1.7 Million | 2.08 Million |
Stock Holders Equity | 5.27 Million | 1.32 Million | 3.12 Million | 1.5 Million | 1.7 Million | 2.08 Million |
Common Stock | 92 Thousand | 53 Thousand | 52 Thousand | 51 Thousand | 51 Thousand | 51 Thousand |
Retained Earnings | -1.82 Million | 340 Thousand | 2.29 Million | 610 Thousand | 835 Thousand | 1.27 Million |
Accumulated other comprehensive income | 338 Thousand | 624 Thousand | 553 Thousand | 671.99 Thousand | 649 Thousand | 610 Thousand |
Common Stock Equity | 5.27 Million | 1.32 Million | 3.12 Million | 1.5 Million | 1.7 Million | 2.08 Million |
Capital Lease Obligation | - | 87 Thousand | 87 Thousand | 94 Thousand | - | - |
Total Investments | 25 Thousand | 26 Thousand | 110 Thousand | - | 108 Thousand | 3000.00 |
Total Debt | 30 Thousand | 141 Thousand | 257 Thousand | 506 Thousand | - | - |
Net Debt | -5.52 Million | -774 Thousand | -1.68 Million | -409 Thousand | -887 Thousand | -1.06 Million |
Breakdown | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 | 2021 FY | 2021 Q4 |
---|---|---|---|---|---|---|
Total Assets | 6.38 Million | 7.21 Million | 7.21 Million | 3.14 Million | 3.61 Million | 3.61 Million |
Total Current Assets | 5.25 Million | 6.02 Million | 6.02 Million | 1.01 Million | 1.37 Million | 1.37 Million |
Cash And Short Term Investments | 4.79 Million | 5.55 Million | 5.55 Million | 647 Thousand | 915 Thousand | 915 Thousand |
Cash and Cash Equivalents | 4.79 Million | 5.55 Million | 5.55 Million | 647 Thousand | 915 Thousand | 915 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 460 Thousand | 466 Thousand | 466 Thousand | 368 Thousand | 460 Thousand | 460 Thousand |
Inventory | - | 1.00 | 1.00 | -1.00 | 1.00 | 1.00 |
Other Current Assets | - | 231.99 Thousand | 231.99 Thousand | - | 159.99 Thousand | 159.99 Thousand |
Total Non-Current Assets | 1.12 Million | 1.18 Million | 1.18 Million | 2.13 Million | 2.23 Million | 2.23 Million |
Net PPE | 145 Thousand | 160 Thousand | 160 Thousand | 51 Thousand | 98 Thousand | 98 Thousand |
Good Will And Intangible Assets | 959 Thousand | 1 Million | 1 Million | 2.05 Million | 3.1 Million | 3.1 Million |
Good Will | - | - | - | - | 988 Thousand | 988 Thousand |
Intangible Assets | 959 Thousand | 1 Million | 1 Million | 2.05 Million | 2.11 Million | 2.11 Million |
Long-Term Investments | 22 Thousand | 25 Thousand | 25 Thousand | 26 Thousand | 26 Thousand | 26 Thousand |
Tax Assets | -22 Thousand | 1.16 Million | 1.16 Million | 2.1 Million | 1.22 Million | 1.22 Million |
Other Non Current Assets | 23 Thousand | -1.16 Million | -1.16 Million | -2.1 Million | -2.2 Million | -2.2 Million |
Other Assets | 1.00 | - | - | 1.00 | - | - |
Total Liabilities | 1.6 Million | 1.93 Million | 1.93 Million | 2.4 Million | 2.28 Million | 2.28 Million |
Total Current Liabilities | 1.58 Million | 1.91 Million | 1.91 Million | 2.37 Million | 2.24 Million | 2.24 Million |
Account Payables | 1.57 Million | 1.9 Million | 771 Thousand | 2.31 Million | 849 Thousand | 2.14 Million |
Tax Payables | - | 119 Thousand | 119 Thousand | - | 191 Thousand | 191 Thousand |
Short Term Debt | 10 Thousand | 10 Thousand | 10 Thousand | 57 Thousand | 100 Thousand | 100 Thousand |
Deferred Revenue | - | -1.14 Million | - | -57 Thousand | - | -1.39 Million |
Other Current Liabilities | - | 1.14 Million | 1.13 Million | 57 Thousand | 1.29 Million | 1.39 Million |
Total Non Current Liabilities | 14.99 Thousand | 20 Thousand | 20 Thousand | 33.99 Thousand | 40.99 Thousand | 40.99 Thousand |
Long-Term Debt | 15 Thousand | 20 Thousand | 20 Thousand | 34 Thousand | 41 Thousand | 41 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -1.00 | -20 Thousand | -20 Thousand | -34 Thousand | -41 Thousand | -41 Thousand |
Other Liabilities | 1.00 | - | - | 1.00 | 1.00 | 1.00 |
Total Equity | 4.78 Million | 5.27 Million | 5.27 Million | 741 Thousand | 1.32 Million | 1.32 Million |
Stock Holders Equity | 4.78 Million | 5.27 Million | 5.27 Million | 741 Thousand | 1.32 Million | 1.32 Million |
Common Stock | 92 Thousand | 92 Thousand | 92 Thousand | 53 Thousand | 53 Thousand | 53 Thousand |
Retained Earnings | -2.36 Million | -1.82 Million | -1.82 Million | -282 Thousand | 340 Thousand | 340 Thousand |
Accumulated other comprehensive income | 376 Thousand | 338 Thousand | 338 Thousand | 665 Thousand | 624 Thousand | 624 Thousand |
Common Stock Equity | 4.78 Million | 5.27 Million | 5.27 Million | 741 Thousand | 1.32 Million | 1.32 Million |
Capital Lease Obligation | - | - | - | 44 Thousand | 87 Thousand | 87 Thousand |
Total Investments | 22 Thousand | 25 Thousand | 25 Thousand | 26 Thousand | 26 Thousand | 26 Thousand |
Total Debt | 25 Thousand | 30 Thousand | 30 Thousand | 91 Thousand | 141 Thousand | 141 Thousand |
Net Debt | -4.77 Million | -5.52 Million | -5.52 Million | -556 Thousand | -774 Thousand | -774 Thousand |
GKSDF
0219
YOURF
002864
IFGLEXPOR
IPXAF