GBp 5.6
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 1.04 Million | 2.32 Million | 2.71 Million | 3.58 Million | 1.48 Million | 1.63 Million |
Total Current Assets | 643.39 Thousand | 1.52 Million | 1.28 Million | 2.77 Million | 579.35 Thousand | 1.11 Million |
Cash And Short Term Investments | 53.91 Thousand | 842.63 Thousand | 237.61 Thousand | 1.71 Million | 107.24 Thousand | 683.88 Thousand |
Cash and Cash Equivalents | 53.91 Thousand | 842.63 Thousand | 237.61 Thousand | 1.71 Million | 107.24 Thousand | 683.88 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 136.54 Thousand | 136.05 Thousand | 230.42 Thousand | 414.61 Thousand | 427.39 Thousand | 407.53 Thousand |
Inventory | 419.02 Thousand | 534.95 Thousand | 657.15 Thousand | 636.04 Thousand | 35.03 Thousand | - |
Other Current Assets | 33.91 Thousand | 12.53 Thousand | 161.77 Thousand | 9243.00 | 9685.00 | 23.56 Thousand |
Total Non-Current Assets | 403.59 Thousand | 801.15 Thousand | 1.43 Million | 817.12 Thousand | 907.42 Thousand | 524.12 Thousand |
Net PPE | 403.59 Thousand | 244.37 Thousand | 442.47 Thousand | 793.71 Thousand | 883.19 Thousand | 498.96 Thousand |
Good Will And Intangible Assets | - | - | - | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | - | - |
Long-Term Investments | - | 556.78 Thousand | 990 Thousand | 23.4 Thousand | 24.22 Thousand | 25.15 Thousand |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | -1.00 | - | - | - | - |
Other Assets | - | 1.00 | - | - | - | - |
Total Liabilities | 1.14 Million | 629.98 Thousand | 848.71 Thousand | 850.29 Thousand | 1.85 Million | 1.75 Million |
Total Current Liabilities | 528.42 Thousand | 629.98 Thousand | 480.95 Thousand | 701.24 Thousand | 1.66 Million | 581.55 Thousand |
Account Payables | 173.04 Thousand | 62.97 Thousand | 232.01 Thousand | 201.45 Thousand | 364.63 Thousand | - |
Tax Payables | 9493.00 | 13.27 Thousand | 11.84 Thousand | 7118.00 | - | - |
Short Term Debt | 214.46 Thousand | 339.98 Thousand | 69.73 Thousand | 115.88 Thousand | 705.84 Thousand | 43.24 Thousand |
Deferred Revenue | 9922.00 | 43.95 Thousand | - | 29.57 Thousand | -364.63 Thousand | - |
Other Current Liabilities | 130.99 Thousand | 183.06 Thousand | 179.2 Thousand | 354.33 Thousand | 959.36 Thousand | 538.31 Thousand |
Total Non Current Liabilities | 616.34 Thousand | - | 367.76 Thousand | 149.05 Thousand | 186.61 Thousand | 1.17 Million |
Long-Term Debt | 522.58 Thousand | - | 277.08 Thousand | 149.05 Thousand | 186.61 Thousand | 1.17 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 93.75 Thousand | - | 90.68 Thousand | -1.00 | - | - |
Other Liabilities | 1.00 | - | - | 1.00 | - | - |
Total Equity | -97.77 Thousand | 1.69 Million | 1.87 Million | 2.73 Million | -365.03 Thousand | -112.44 Thousand |
Stock Holders Equity | -97.77 Thousand | 1.69 Million | 1.97 Million | 2.85 Million | -335.16 Thousand | 131.48 Thousand |
Common Stock | 221.86 Thousand | 177.41 Thousand | 136.88 Thousand | 136.47 Thousand | 91.66 Thousand | 80.84 Thousand |
Retained Earnings | -13.11 Million | -11.02 Million | -9.09 Million | -8.1 Million | -5.87 Million | -3.81 Million |
Accumulated other comprehensive income | 169.82 Thousand | 340.96 Thousand | 177.96 Thousand | 100.04 Thousand | -14.48 Thousand | 9476.00 |
Common Stock Equity | -97.77 Thousand | 1.69 Million | 1.97 Million | 2.85 Million | -335.16 Thousand | 131.48 Thousand |
Capital Lease Obligation | 93.75 Thousand | 29.68 Thousand | 90.68 Thousand | 149.05 Thousand | 186.61 Thousand | - |
Total Investments | - | 556.78 Thousand | 990 Thousand | 23.4 Thousand | 24.22 Thousand | 25.15 Thousand |
Total Debt | 830.81 Thousand | 339.98 Thousand | 437.5 Thousand | 264.93 Thousand | 892.45 Thousand | 1.21 Million |
Net Debt | 776.89 Thousand | -502.64 Thousand | 199.89 Thousand | -1.44 Million | 785.21 Thousand | 529.35 Thousand |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 3.3 Million | 3.3 Million | 1.04 Million | 1.04 Million | 1.04 Million | 1.68 Million |
Total Current Assets | 3.29 Million | 3.29 Million | 643.39 Thousand | 643.39 Thousand | 643.39 Thousand | 1.01 Million |
Cash And Short Term Investments | 3.14 Million | 3.14 Million | 53.91 Thousand | 53.91 Thousand | 53.91 Thousand | 135.35 Thousand |
Cash and Cash Equivalents | 3.14 Million | 3.14 Million | 53.91 Thousand | 53.91 Thousand | 53.91 Thousand | 135.35 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 159.64 Thousand | 159.64 Thousand | 136.54 Thousand | 136.54 Thousand | 29.99 Thousand | 183.43 Thousand |
Inventory | - | - | 419.02 Thousand | 419.02 Thousand | 419.02 Thousand | 696.45 Thousand |
Other Current Assets | - | - | 33.91 Thousand | 33.91 Thousand | 140.45 Thousand | - |
Total Non-Current Assets | 2639.00 | 2639.00 | 403.59 Thousand | 403.59 Thousand | 403.59 Thousand | 671.18 Thousand |
Net PPE | 2639.00 | 2639.00 | 403.59 Thousand | 403.59 Thousand | 403.59 Thousand | 114.4 Thousand |
Good Will And Intangible Assets | - | - | - | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | - | - |
Long-Term Investments | - | - | - | - | - | 556.78 Thousand |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | - | - | - | -1.00 |
Other Assets | - | - | - | - | - | 1.00 |
Total Liabilities | 394.46 Thousand | 394.46 Thousand | 1.14 Million | 1.14 Million | 1.14 Million | 983.19 Thousand |
Total Current Liabilities | 394.46 Thousand | 394.46 Thousand | 528.42 Thousand | 528.42 Thousand | 528.42 Thousand | 483.19 Thousand |
Account Payables | 394.46 Thousand | 394.46 Thousand | 173.04 Thousand | 283.74 Thousand | 173.04 Thousand | 483.19 Thousand |
Tax Payables | - | - | 9493.00 | 9493.00 | - | - |
Short Term Debt | - | - | 214.46 Thousand | 214.46 Thousand | - | - |
Deferred Revenue | - | - | 9922.00 | - | - | - |
Other Current Liabilities | - | - | 130.99 Thousand | 30.21 Thousand | 355.38 Thousand | - |
Total Non Current Liabilities | - | - | 616.34 Thousand | 616.34 Thousand | 616.34 Thousand | 500 Thousand |
Long-Term Debt | - | - | 522.58 Thousand | 522.58 Thousand | 616.34 Thousand | 500 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | 93.75 Thousand | 93.75 Thousand | - | - |
Other Liabilities | - | - | 1.00 | 1.00 | - | - |
Total Equity | 2.9 Million | 2.9 Million | -97.77 Thousand | -97.77 Thousand | -97.77 Thousand | 703.23 Thousand |
Stock Holders Equity | 2.9 Million | 2.9 Million | -97.77 Thousand | -97.77 Thousand | -97.77 Thousand | 810.12 Thousand |
Common Stock | 2.51 Million | 2.51 Million | 221.86 Thousand | 221.86 Thousand | 221.86 Thousand | 177.41 Thousand |
Retained Earnings | -14.15 Million | -14.15 Million | -13.11 Million | -13.11 Million | -13.11 Million | -11.94 Million |
Accumulated other comprehensive income | 178.79 Thousand | 178.79 Thousand | 169.82 Thousand | 169.82 Thousand | 169.81 Thousand | 368.98 Thousand |
Common Stock Equity | 2.9 Million | 2.9 Million | -97.77 Thousand | -97.77 Thousand | -97.77 Thousand | 810.12 Thousand |
Capital Lease Obligation | - | - | 93.75 Thousand | 93.75 Thousand | 308.22 Thousand | - |
Total Investments | - | - | - | - | - | 556.78 Thousand |
Total Debt | - | - | 830.81 Thousand | 830.81 Thousand | 616.34 Thousand | 500 Thousand |
Net Debt | -3.14 Million | -3.14 Million | 776.89 Thousand | 776.89 Thousand | 562.42 Thousand | 364.64 Thousand |
JLMKF
RBMS
MKGAF
3552
300553
CLEM