GBp 52.5
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 34.35 Million | 32.84 Million | 25.35 Million | 23.31 Million | 12.39 Million | 13.78 Million |
Total Current Assets | 30.46 Million | 28.15 Million | 20.88 Million | 15.76 Million | 6.14 Million | 7.41 Million |
Cash And Short Term Investments | 7.81 Million | 9.97 Million | 3.87 Million | 1.49 Million | 179 Thousand | 670 Thousand |
Cash and Cash Equivalents | 7.81 Million | 9.97 Million | 3.87 Million | 1.49 Million | 179 Thousand | 670 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 9.63 Million | 3.36 Million | 2.25 Million | 2.83 Million | 68 Thousand | 228 Thousand |
Inventory | 13.01 Million | 14.2 Million | 14.38 Million | 11.43 Million | 4.32 Million | 4.77 Million |
Other Current Assets | 891.99 Thousand | 614 Thousand | 370 Thousand | 2.78 Million | 1.64 Million | 1.96 Million |
Total Non-Current Assets | 3.89 Million | 4.69 Million | 4.46 Million | 7.54 Million | 6.25 Million | 6.37 Million |
Net PPE | 3.82 Million | 2.97 Million | 3.16 Million | 6.4 Million | 5.5 Million | 5.71 Million |
Good Will And Intangible Assets | - | - | - | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | - | - |
Long-Term Investments | 71 Thousand | 1.71 Million | 1.29 Million | 1.14 Million | 746 Thousand | 665 Thousand |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | -4.69 Million | -4.46 Million | -7.54 Million | -6.25 Million | -6.37 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 20.64 Million | 19.02 Million | 15.94 Million | 12.93 Million | 8.38 Million | 10.17 Million |
Total Current Liabilities | 19.12 Million | 17.76 Million | 14.15 Million | 10.42 Million | 5.93 Million | 7.34 Million |
Account Payables | 18.5 Million | 12.28 Million | 8.33 Million | 8.3 Million | 2.8 Million | 3.66 Million |
Tax Payables | 1.34 Million | 302 Thousand | 145 Thousand | 1.55 Million | 836 Thousand | 303 Thousand |
Short Term Debt | 621 Thousand | 921 Thousand | 938 Thousand | 330 Thousand | 1.09 Million | 1.92 Million |
Deferred Revenue | -4.63 Million | 302 Thousand | 145 Thousand | 1.55 Million | -1.09 Million | -1.92 Million |
Other Current Liabilities | 4.63 Million | 4.25 Million | 4.73 Million | 232.99 Thousand | 3.13 Million | 3.67 Million |
Total Non Current Liabilities | 1.52 Million | 1.25 Million | 1.78 Million | 2.51 Million | 2.44 Million | 2.83 Million |
Long-Term Debt | 534 Thousand | 473 Thousand | 1.32 Million | 1.3 Million | 1.71 Million | 1.79 Million |
Deferred Revenue Non Current | -534 Thousand | - | - | -882 Thousand | 1.88 Million | 2.41 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 533.99 Thousand | -1.00 | -1.00 | 1.47 Million | -1.52 Million | -1.74 Million |
Other Liabilities | 1.00 | 1.00 | 1.00 | - | - | - |
Total Equity | 13.71 Million | 13.82 Million | 9.41 Million | 10.37 Million | 4.01 Million | 3.61 Million |
Stock Holders Equity | 13.71 Million | 13.82 Million | 9.41 Million | 10.37 Million | 4.01 Million | 3.61 Million |
Common Stock | 1.04 Million | 1.04 Million | 1.04 Million | 6000.00 | 6000.00 | 6000.00 |
Retained Earnings | 7.85 Million | 8.08 Million | 3.67 Million | 9.13 Million | 3.43 Million | 3.03 Million |
Accumulated other comprehensive income | -100 Million | -99.99 Million | -100 Million | -98.75 Million | 572.99 Thousand | 573 Thousand |
Common Stock Equity | 13.71 Million | 13.82 Million | 9.41 Million | 10.37 Million | 4.01 Million | 3.61 Million |
Capital Lease Obligation | 534 Thousand | 473 Thousand | 1.32 Million | 422 Thousand | 322 Thousand | 386 Thousand |
Total Investments | 71 Thousand | 1.71 Million | 1.29 Million | 1.14 Million | 746 Thousand | 665 Thousand |
Total Debt | 1.15 Million | 1.39 Million | 2.26 Million | 752 Thousand | 2.81 Million | 3.72 Million |
Net Debt | -6.66 Million | -8.57 Million | -1.61 Million | -741 Thousand | 2.63 Million | 3.05 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 | 2022 Q2 |
---|---|---|---|---|---|---|
Total Assets | 34.35 Million | 34.35 Million | 35.35 Million | 32.84 Million | 32.84 Million | 29.36 Million |
Total Current Assets | 30.46 Million | 30.46 Million | 29.85 Million | 28.15 Million | 28.15 Million | 25.18 Million |
Cash And Short Term Investments | 7.81 Million | 7.81 Million | 10.9 Million | 9.97 Million | 9.97 Million | 7.69 Million |
Cash and Cash Equivalents | 7.81 Million | 7.81 Million | 10.9 Million | 9.97 Million | 9.97 Million | 7.69 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 9.63 Million | 9.63 Million | 4.98 Million | 3.36 Million | 3.36 Million | 3.16 Million |
Inventory | 13.01 Million | 13.01 Million | 13.97 Million | 14.2 Million | 14.2 Million | 14.32 Million |
Other Current Assets | 891.99 Thousand | 891.99 Thousand | - | 614 Thousand | 614 Thousand | - |
Total Non-Current Assets | 3.89 Million | 3.89 Million | 5.49 Million | 4.69 Million | 4.69 Million | 4.17 Million |
Net PPE | 3.82 Million | 3.82 Million | 3.58 Million | 2.97 Million | 2.97 Million | 2.76 Million |
Good Will And Intangible Assets | - | - | - | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | - | - |
Long-Term Investments | 71 Thousand | 71 Thousand | 1.91 Million | 1.71 Million | 1.71 Million | 1.41 Million |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | -5.49 Million | -4.69 Million | -4.69 Million | -4.17 Million |
Other Assets | - | - | 1.00 | - | - | 1.00 |
Total Liabilities | 20.64 Million | 20.64 Million | 21.08 Million | 19.02 Million | 19.02 Million | 18.82 Million |
Total Current Liabilities | 19.12 Million | 19.12 Million | 20.25 Million | 17.76 Million | 17.76 Million | 17.43 Million |
Account Payables | 18.5 Million | 18.5 Million | 19.14 Million | 12.28 Million | 16.54 Million | 16.43 Million |
Tax Payables | 1.34 Million | 1.34 Million | 243 Thousand | 302 Thousand | 302 Thousand | 48 Thousand |
Short Term Debt | 621 Thousand | 621 Thousand | 862 Thousand | 921 Thousand | 921 Thousand | 952 Thousand |
Deferred Revenue | -4.63 Million | -4.63 Million | -862 Thousand | 302 Thousand | -5.18 Million | -952 Thousand |
Other Current Liabilities | 4.63 Million | 4.63 Million | 1.1 Million | 4.25 Million | 5.48 Million | 1 Million |
Total Non Current Liabilities | 1.52 Million | 1.52 Million | 829.99 Thousand | 1.25 Million | 1.25 Million | 1.39 Million |
Long-Term Debt | 534 Thousand | 534 Thousand | 48 Thousand | 473 Thousand | 473 Thousand | 925 Thousand |
Deferred Revenue Non Current | -534 Thousand | -534 Thousand | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 533.99 Thousand | 533.99 Thousand | -1.00 | -1.00 | -1.00 | -1.00 |
Other Liabilities | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
Total Equity | 13.71 Million | 13.71 Million | 14.27 Million | 13.82 Million | 13.82 Million | 10.53 Million |
Stock Holders Equity | 13.71 Million | 13.71 Million | 14.27 Million | 13.82 Million | 13.82 Million | 10.53 Million |
Common Stock | 1.04 Million | 1.04 Million | 1.04 Million | 1.04 Million | 1.04 Million | 1.04 Million |
Retained Earnings | 7.85 Million | 7.85 Million | 8.41 Million | 8.08 Million | 8.08 Million | 4.79 Million |
Accumulated other comprehensive income | -100 Million | -100 Million | -100 Million | -99.99 Million | -99.99 Million | -100 Million |
Common Stock Equity | 13.71 Million | 13.71 Million | 14.27 Million | 13.82 Million | 13.82 Million | 10.53 Million |
Capital Lease Obligation | 534 Thousand | 534 Thousand | 48 Thousand | 473 Thousand | 473 Thousand | 925 Thousand |
Total Investments | 71 Thousand | 71 Thousand | 1.91 Million | 1.71 Million | 1.71 Million | 1.41 Million |
Total Debt | 1.15 Million | 1.15 Million | 910 Thousand | 1.39 Million | 1.39 Million | 1.87 Million |
Net Debt | -6.66 Million | -6.66 Million | -9.99 Million | -8.57 Million | -8.57 Million | -5.81 Million |
FUPEF
VHC
BEC
IRBR3
WAWI
3498