GBp 10.25
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 1.21 Million | 1.35 Million | 1.66 Million | 1.02 Million | 1.08 Million | 433 Thousand |
Total Current Assets | 717 Thousand | 1 Million | 1.47 Million | 900 Thousand | 910 Thousand | 198 Thousand |
Cash And Short Term Investments | 436 Thousand | 573 Thousand | 1.39 Million | 778 Thousand | 738 Thousand | 9000.00 |
Cash and Cash Equivalents | 436 Thousand | 573 Thousand | 1.39 Million | 778 Thousand | 738 Thousand | 9000.00 |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 202 Thousand | 387 Thousand | 51 Thousand | 83 Thousand | 77 Thousand | 54 Thousand |
Inventory | 79 Thousand | 40 Thousand | 24 Thousand | 39 Thousand | 55 Thousand | 79 Thousand |
Other Current Assets | 150.99 Thousand | 325 Thousand | 49.99 Thousand | 41.99 Thousand | 40 Thousand | 56 Thousand |
Total Non-Current Assets | 495 Thousand | 354 Thousand | 191.99 Thousand | 120.99 Thousand | 171 Thousand | 235 Thousand |
Net PPE | 1000.00 | 2000.00 | 35 Thousand | 17 Thousand | 20 Thousand | 37 Thousand |
Good Will And Intangible Assets | 112 Thousand | 152 Thousand | 57 Thousand | 104 Thousand | 151 Thousand | 198 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 112 Thousand | 152 Thousand | 57 Thousand | 104 Thousand | 151 Thousand | 198 Thousand |
Long-Term Investments | 382 Thousand | 200 Thousand | 100 Thousand | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | -495 Thousand | -354 Thousand | -192 Thousand | -121 Thousand | -171 Thousand | -235 Thousand |
Other Assets | - | - | 1.00 | - | - | - |
Total Liabilities | 611 Thousand | 734 Thousand | 342 Thousand | 808 Thousand | 136 Thousand | 319 Thousand |
Total Current Liabilities | 539 Thousand | 625 Thousand | 197 Thousand | 627 Thousand | 136 Thousand | 319 Thousand |
Account Payables | 44 Thousand | 37 Thousand | 45 Thousand | 368 Thousand | 21 Thousand | 145 Thousand |
Tax Payables | 20 Thousand | 82 Thousand | 4000.00 | 12 Thousand | 4000.00 | 34 Thousand |
Short Term Debt | 39 Thousand | 138 Thousand | 36 Thousand | - | - | - |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 456 Thousand | 450 Thousand | 116 Thousand | 259 Thousand | 115 Thousand | 174 Thousand |
Total Non Current Liabilities | 71.99 Thousand | 108.99 Thousand | 145 Thousand | 181 Thousand | - | - |
Long-Term Debt | 72 Thousand | 109 Thousand | 145 Thousand | 181 Thousand | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -72 Thousand | -109 Thousand | -145 Thousand | -181 Thousand | - | - |
Other Liabilities | 1.00 | 1.00 | - | - | - | - |
Total Equity | 601 Thousand | 620 Thousand | 1.32 Million | 213 Thousand | 945 Thousand | 114 Thousand |
Stock Holders Equity | 601 Thousand | 620 Thousand | 1.32 Million | 213 Thousand | 945 Thousand | 114 Thousand |
Common Stock | 3.56 Million | 3.35 Million | 3.35 Million | 3.05 Million | 89 Thousand | 951 Thousand |
Retained Earnings | -6.98 Million | -6.27 Million | -5.53 Million | -5.02 Million | -3.65 Million | -3.84 Million |
Accumulated other comprehensive income | -3000.00 | 1000.00 | 1000.00 | 1000.00 | 41 Thousand | 45 Thousand |
Common Stock Equity | 601 Thousand | 620 Thousand | 1.32 Million | 213 Thousand | 945 Thousand | 114 Thousand |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 382 Thousand | 200 Thousand | 100 Thousand | - | - | - |
Total Debt | 111 Thousand | 247 Thousand | 181 Thousand | 181 Thousand | - | - |
Net Debt | -325 Thousand | -326 Thousand | -1.21 Million | -597 Thousand | -738 Thousand | -9000.00 |
Breakdown | 2023 Q2 | 2022 FY | 2022 Q4 | 2022 Q2 | 2021 FY | 2021 Q4 |
---|---|---|---|---|---|---|
Total Assets | 865 Thousand | 1.21 Million | 1.21 Million | 1.28 Million | 1.35 Million | 1.35 Million |
Total Current Assets | 327 Thousand | 717 Thousand | 717 Thousand | 853 Thousand | 1 Million | 1 Million |
Cash And Short Term Investments | 176 Thousand | 436 Thousand | 436 Thousand | 354 Thousand | 573 Thousand | 573 Thousand |
Cash and Cash Equivalents | 176 Thousand | 436 Thousand | 436 Thousand | 354 Thousand | 573 Thousand | 573 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 37 Thousand | 202 Thousand | 202 Thousand | 454 Thousand | 387 Thousand | 387 Thousand |
Inventory | 114 Thousand | 79 Thousand | 79 Thousand | 45 Thousand | 40 Thousand | 40 Thousand |
Other Current Assets | - | 150.99 Thousand | 150.99 Thousand | - | 325 Thousand | 325 Thousand |
Total Non-Current Assets | 538 Thousand | 495 Thousand | 495 Thousand | 427.99 Thousand | 354 Thousand | 354 Thousand |
Net PPE | 1000.00 | 1000.00 | 1000.00 | 2000.00 | 2000.00 | 2000.00 |
Good Will And Intangible Assets | 155 Thousand | 112 Thousand | 112 Thousand | 126 Thousand | 152 Thousand | 152 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 155 Thousand | 112 Thousand | 112 Thousand | 126 Thousand | 152 Thousand | 152 Thousand |
Long-Term Investments | 382 Thousand | 382 Thousand | 382 Thousand | 300 Thousand | 200 Thousand | 200 Thousand |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | -538 Thousand | -495 Thousand | -495 Thousand | -428 Thousand | -354 Thousand | -354 Thousand |
Other Assets | - | - | - | 1.00 | - | - |
Total Liabilities | 635 Thousand | 611 Thousand | 611 Thousand | 419 Thousand | 734 Thousand | 734 Thousand |
Total Current Liabilities | 581 Thousand | 539 Thousand | 539 Thousand | 328 Thousand | 625 Thousand | 625 Thousand |
Account Payables | 542 Thousand | 44 Thousand | 500 Thousand | 289 Thousand | 37 Thousand | 487 Thousand |
Tax Payables | - | 20 Thousand | 20 Thousand | - | 82 Thousand | 82 Thousand |
Short Term Debt | 39 Thousand | 39 Thousand | 39 Thousand | 39 Thousand | 138 Thousand | 138 Thousand |
Deferred Revenue | -39 Thousand | - | -495 Thousand | -39 Thousand | - | -588 Thousand |
Other Current Liabilities | 39 Thousand | 456 Thousand | 495 Thousand | 39 Thousand | 450 Thousand | 588 Thousand |
Total Non Current Liabilities | 54 Thousand | 71.99 Thousand | 71.99 Thousand | 90.99 Thousand | 108.99 Thousand | 108.99 Thousand |
Long-Term Debt | 54 Thousand | 72 Thousand | 72 Thousand | 91 Thousand | 109 Thousand | 109 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -54 Thousand | -72 Thousand | -72 Thousand | -91 Thousand | -109 Thousand | -109 Thousand |
Other Liabilities | - | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
Total Equity | 230 Thousand | 601 Thousand | 601 Thousand | 862 Thousand | 620 Thousand | 620 Thousand |
Stock Holders Equity | 230 Thousand | 601 Thousand | 601 Thousand | 862 Thousand | 620 Thousand | 620 Thousand |
Common Stock | 3.56 Million | 3.56 Million | 3.56 Million | 3.56 Million | 3.35 Million | 3.35 Million |
Retained Earnings | -7.35 Million | -6.98 Million | -6.98 Million | -6.71 Million | -6.27 Million | -6.27 Million |
Accumulated other comprehensive income | -3000.00 | -3000.00 | -3000.00 | 3000.00 | 1000.00 | 1000.00 |
Common Stock Equity | 230 Thousand | 601 Thousand | 601 Thousand | 862 Thousand | 620 Thousand | 620 Thousand |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 382 Thousand | 382 Thousand | 382 Thousand | 300 Thousand | 200 Thousand | 200 Thousand |
Total Debt | 93 Thousand | 111 Thousand | 111 Thousand | 130 Thousand | 247 Thousand | 247 Thousand |
Net Debt | -83 Thousand | -325 Thousand | -325 Thousand | -224 Thousand | -326 Thousand | -326 Thousand |
3040
SFIO
SUI
000631
AHK
OFSTF