GBp 38.2
(-5.68%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 84.4 Million | 79.13 Million | 119.43 Million | 111.09 Million | 107.1 Million | 85.25 Million |
Total Current Assets | 66.27 Million | 59.27 Million | 97.5 Million | 89.25 Million | 85.43 Million | 71.58 Million |
Cash And Short Term Investments | 9.44 Million | 4.82 Million | 13.44 Million | 2.15 Million | 3.24 Million | 5.65 Million |
Cash and Cash Equivalents | 9.44 Million | 4.82 Million | 13.44 Million | 2.15 Million | 3.24 Million | 5.65 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | - | - | - | - | - | - |
Inventory | 25.99 Million | 27.34 Million | 39.77 Million | 41.05 Million | 36.39 Million | 27.01 Million |
Other Current Assets | 30.83 Million | - | - | - | - | 38.91 Million |
Total Non-Current Assets | 18.12 Million | 19.85 Million | 21.93 Million | 21.84 Million | 21.66 Million | 13.67 Million |
Net PPE | 14.98 Million | 18.07 Million | 17.24 Million | 17.13 Million | 18.51 Million | 10.76 Million |
Good Will And Intangible Assets | 1.57 Million | 1.78 Million | 2.93 Million | 2.96 Million | 3.15 Million | 2.91 Million |
Good Will | 1.25 Million | 1.25 Million | 2.41 Million | 2.41 Million | 2.41 Million | 2.36 Million |
Intangible Assets | 314 Thousand | 528 Thousand | 520 Thousand | 545 Thousand | 741 Thousand | 545 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | 1.57 Million | - | 1.74 Million | 308 Thousand | - | - |
Other Non Current Assets | - | - | - | 1.44 Million | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 67.43 Million | 76.55 Million | 81.27 Million | 120.98 Million | 109.88 Million | 87.74 Million |
Total Current Liabilities | 61.97 Million | 67.44 Million | 76.13 Million | 92.52 Million | 96.2 Million | 65.21 Million |
Account Payables | 20.18 Million | 21.79 Million | 24.93 Million | 22.75 Million | 23.1 Million | 12.13 Million |
Tax Payables | 3.84 Million | 771 Thousand | 655 Thousand | 778 Thousand | 1.85 Million | 844 Thousand |
Short Term Debt | 16.69 Million | 20.56 Million | 27.37 Million | 39.8 Million | 44.07 Million | 25.57 Million |
Deferred Revenue | - | - | - | - | - | 1.12 Million |
Other Current Liabilities | 25.1 Million | 25.08 Million | 23.81 Million | 29.96 Million | 29.02 Million | 26.38 Million |
Total Non Current Liabilities | 5.45 Million | 9.11 Million | 5.14 Million | 28.45 Million | 13.68 Million | 22.52 Million |
Long-Term Debt | 5.45 Million | 8.9 Million | 5.14 Million | 28.45 Million | 13.37 Million | 22.42 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | 95 Thousand | - | - | 285 Thousand | 29 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 16.96 Million | 2.57 Million | 38.15 Million | -9.88 Million | -2.78 Million | -2.48 Million |
Stock Holders Equity | 16.9 Million | 2.57 Million | 38.15 Million | -9.88 Million | -2.78 Million | -2.48 Million |
Common Stock | 484 Thousand | 342 Thousand | 342 Thousand | 132 Thousand | 132 Thousand | 132 Thousand |
Retained Earnings | -10.07 Million | -16.32 Million | 18.33 Million | 25.49 Million | 33.29 Million | 33.86 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 16.9 Million | 2.57 Million | 38.15 Million | -9.88 Million | -2.78 Million | -2.48 Million |
Capital Lease Obligation | 8.95 Million | 11.92 Million | 7.98 Million | 8.52 Million | 9.36 Million | 487 Thousand |
Total Investments | - | - | - | 1.44 Million | - | - |
Total Debt | 22.14 Million | 29.46 Million | 32.52 Million | 68.26 Million | 57.45 Million | 48 Million |
Net Debt | 12.7 Million | 24.63 Million | 19.07 Million | 66.1 Million | 54.21 Million | 42.35 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 |
---|---|---|---|---|---|---|
Total Assets | 84.4 Million | 84.4 Million | 83.03 Million | 79.13 Million | 79.13 Million | 117.23 Million |
Total Current Assets | 66.27 Million | 66.27 Million | 66.17 Million | 59.27 Million | 59.27 Million | 92.09 Million |
Cash And Short Term Investments | 9.44 Million | 9.44 Million | 7.59 Million | 4.82 Million | 4.82 Million | 5.83 Million |
Cash and Cash Equivalents | 9.44 Million | 9.44 Million | 7.59 Million | 4.82 Million | 4.82 Million | 5.83 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | - | - | - | - | - | - |
Inventory | 25.99 Million | 25.99 Million | 25.26 Million | 27.34 Million | 27.34 Million | 44.27 Million |
Other Current Assets | - | 30.83 Million | - | - | - | 41.98 Million |
Total Non-Current Assets | 18.12 Million | 18.12 Million | 16.85 Million | 19.85 Million | 19.85 Million | 25.13 Million |
Net PPE | 14.98 Million | 14.98 Million | 15.2 Million | 18.07 Million | 18.07 Million | 18.63 Million |
Good Will And Intangible Assets | 1.57 Million | 1.57 Million | 1.65 Million | 1.78 Million | 1.78 Million | 2.99 Million |
Good Will | 1.25 Million | 1.25 Million | 1.25 Million | 1.25 Million | 1.25 Million | 2.41 Million |
Intangible Assets | 314 Thousand | 314 Thousand | 392 Thousand | 528 Thousand | 528 Thousand | 575 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | 1.57 Million | 1.57 Million | - | - | - | 3.5 Million |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 67.43 Million | 67.43 Million | 71.92 Million | 76.55 Million | 76.55 Million | 86.32 Million |
Total Current Liabilities | 61.97 Million | 61.97 Million | 63.84 Million | 67.44 Million | 67.44 Million | 79.89 Million |
Account Payables | 20.18 Million | 20.18 Million | 20.48 Million | 21.79 Million | 21.79 Million | 26.54 Million |
Tax Payables | 3.84 Million | 3.84 Million | 2.65 Million | 771 Thousand | 771 Thousand | 516 Thousand |
Short Term Debt | 16.69 Million | 16.69 Million | 18.91 Million | 20.56 Million | 20.56 Million | 28.1 Million |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 25.1 Million | 25.1 Million | 24.44 Million | 25.08 Million | 25.08 Million | 25.24 Million |
Total Non Current Liabilities | 5.45 Million | 5.45 Million | 8.08 Million | 9.11 Million | 9.11 Million | 6.43 Million |
Long-Term Debt | 5.45 Million | 5.45 Million | 7.9 Million | 8.9 Million | 8.9 Million | 6.43 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | 95 Thousand | 95 Thousand | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 16.96 Million | 16.96 Million | 11.1 Million | 2.57 Million | 2.57 Million | 30.9 Million |
Stock Holders Equity | 16.9 Million | 16.9 Million | 11.1 Million | 2.57 Million | 2.57 Million | 30.9 Million |
Common Stock | 484 Thousand | 484 Thousand | 484 Thousand | 342 Thousand | 342 Thousand | 342 Thousand |
Retained Earnings | -10.07 Million | -10.07 Million | -15.73 Million | -16.32 Million | -16.32 Million | 11.43 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 16.9 Million | 16.9 Million | 11.1 Million | 2.57 Million | 2.57 Million | 30.9 Million |
Capital Lease Obligation | 8.95 Million | 8.95 Million | 10.21 Million | 11.92 Million | 11.92 Million | 8.54 Million |
Total Investments | - | - | - | - | - | - |
Total Debt | 22.14 Million | 22.14 Million | 26.81 Million | 29.46 Million | 29.46 Million | 34.54 Million |
Net Debt | 12.7 Million | 12.7 Million | 19.22 Million | 24.63 Million | 24.63 Million | 28.7 Million |
9204
ISBA
SPB
ORAN
6490
912000