GBp 19.5
(2.63%)
Breakdown | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Total Assets | 5.48 Million | 1.05 Million | 721 Thousand | 641 Thousand |
Total Current Assets | 5.19 Million | 746 Thousand | 534 Thousand | 434 Thousand |
Cash And Short Term Investments | 4.55 Million | 186 Thousand | 192 Thousand | 164 Thousand |
Cash and Cash Equivalents | 4.55 Million | 186 Thousand | 192 Thousand | 164 Thousand |
Short Term Investments | - | - | - | - |
Net Receivables | 238.6 Thousand | 320 Thousand | 289 Thousand | 254 Thousand |
Inventory | 365.32 Thousand | 240 Thousand | 53 Thousand | 16 Thousand |
Other Current Assets | 36.04 Thousand | - | - | - |
Total Non-Current Assets | 293.2 Thousand | 305 Thousand | 187 Thousand | 207 Thousand |
Net PPE | 149.37 Thousand | 184 Thousand | 187 Thousand | 207 Thousand |
Good Will And Intangible Assets | 143.83 Thousand | 121 Thousand | - | - |
Good Will | - | - | - | - |
Intangible Assets | 143.83 Thousand | 121 Thousand | - | - |
Long-Term Investments | - | - | - | - |
Tax Assets | - | - | - | - |
Other Non Current Assets | -1.00 | - | - | - |
Other Assets | 1.00 | - | - | - |
Total Liabilities | 565.38 Thousand | 555 Thousand | 507 Thousand | 450 Thousand |
Total Current Liabilities | 493.22 Thousand | 418 Thousand | 318 Thousand | 215 Thousand |
Account Payables | 305.15 Thousand | 284 Thousand | 171 Thousand | 82 Thousand |
Tax Payables | 24.74 Thousand | 12 Thousand | 26 Thousand | 62 Thousand |
Short Term Debt | 27.38 Thousand | 51 Thousand | 48 Thousand | 37 Thousand |
Deferred Revenue | 23.93 Thousand | 37 Thousand | 43 Thousand | - |
Other Current Liabilities | 136.74 Thousand | 46 Thousand | 56 Thousand | 96 Thousand |
Total Non Current Liabilities | 72.16 Thousand | 137 Thousand | 189 Thousand | 235 Thousand |
Long-Term Debt | 72.16 Thousand | 137 Thousand | 189 Thousand | 235 Thousand |
Deferred Revenue Non Current | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - |
Other Non Current Liabilities | - | - | - | - |
Other Liabilities | - | - | - | - |
Total Equity | 4.92 Million | 496 Thousand | 214 Thousand | 191 Thousand |
Stock Holders Equity | 4.92 Million | 496 Thousand | 214 Thousand | 191 Thousand |
Common Stock | 73.22 Thousand | 452.00 | - | - |
Retained Earnings | -653.54 Thousand | -1.06 Million | -1.35 Million | -1.37 Million |
Accumulated other comprehensive income | - | - | - | - |
Common Stock Equity | 4.92 Million | 496 Thousand | 214 Thousand | 191 Thousand |
Capital Lease Obligation | 72.16 Thousand | 126 Thousand | 152 Thousand | 177 Thousand |
Total Investments | - | - | - | - |
Total Debt | 99.55 Thousand | 188 Thousand | 237 Thousand | 272 Thousand |
Net Debt | -4.45 Million | 2000.00 | 45 Thousand | 108 Thousand |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 Q4 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 4.72 Million | 5.48 Million | 5.48 Million | 1.14 Million | 1.05 Million | 1.05 Million |
Total Current Assets | 4.43 Million | 5.19 Million | 5.19 Million | 838 Thousand | 746 Thousand | 746 Thousand |
Cash And Short Term Investments | 3.61 Million | 4.55 Million | 4.55 Million | 332 Thousand | 186 Thousand | 186 Thousand |
Cash and Cash Equivalents | 3.61 Million | 4.55 Million | 4.55 Million | 332 Thousand | 186 Thousand | 186 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 259 Thousand | 238.6 Thousand | 238.6 Thousand | 277 Thousand | - | 320 Thousand |
Inventory | 506 Thousand | 365.32 Thousand | 365.32 Thousand | 229 Thousand | 240 Thousand | 240 Thousand |
Other Current Assets | 49 Thousand | 36.04 Thousand | 36.04 Thousand | - | - | - |
Total Non-Current Assets | 290.99 Thousand | 293.2 Thousand | 293.2 Thousand | 309 Thousand | 305 Thousand | 305 Thousand |
Net PPE | 162 Thousand | 149.37 Thousand | 149.37 Thousand | 168 Thousand | 184 Thousand | 184 Thousand |
Good Will And Intangible Assets | 129 Thousand | 143.83 Thousand | 143.83 Thousand | 141 Thousand | 121 Thousand | 121 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 129 Thousand | 143.83 Thousand | 143.83 Thousand | 141 Thousand | 121 Thousand | 121 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | -1.00 | -1.00 | -1.00 | - | - | - |
Other Assets | 1.00 | 1.00 | 1.00 | - | - | - |
Total Liabilities | 330 Thousand | 565.38 Thousand | 565.38 Thousand | 949 Thousand | 555 Thousand | 555 Thousand |
Total Current Liabilities | 272 Thousand | 493.22 Thousand | 493.22 Thousand | 837 Thousand | 418 Thousand | 418 Thousand |
Account Payables | 112 Thousand | 305.15 Thousand | 305.15 Thousand | 389 Thousand | 284 Thousand | 284 Thousand |
Tax Payables | - | 24.74 Thousand | 24.74 Thousand | 15 Thousand | 12 Thousand | 12 Thousand |
Short Term Debt | 28 Thousand | 27.38 Thousand | 27.38 Thousand | 51 Thousand | 51 Thousand | 51 Thousand |
Deferred Revenue | 13 Thousand | 23.93 Thousand | 23.93 Thousand | 71 Thousand | - | 37 Thousand |
Other Current Liabilities | 119 Thousand | 136.74 Thousand | 136.74 Thousand | 326 Thousand | 83 Thousand | 46 Thousand |
Total Non Current Liabilities | 57.99 Thousand | 72.16 Thousand | 72.16 Thousand | 112 Thousand | 137 Thousand | 137 Thousand |
Long-Term Debt | - | 72.16 Thousand | 72.16 Thousand | 112 Thousand | 137 Thousand | 137 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | - |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 4.39 Million | 4.92 Million | 4.92 Million | 198 Thousand | 496 Thousand | 496 Thousand |
Stock Holders Equity | 4.39 Million | 4.92 Million | 4.92 Million | 198 Thousand | 496 Thousand | 496 Thousand |
Common Stock | 73 Thousand | 73.22 Thousand | 73.22 Thousand | 50 Thousand | 452.00 | 452.00 |
Retained Earnings | -1.18 Million | -653.54 Thousand | -653.54 Thousand | 148 Thousand | -1.06 Million | -1.06 Million |
Accumulated other comprehensive income | 77 Thousand | - | - | - | - | - |
Common Stock Equity | 4.39 Million | 4.92 Million | 4.92 Million | 198 Thousand | 496 Thousand | 496 Thousand |
Capital Lease Obligation | - | 72.16 Thousand | 72.16 Thousand | 113 Thousand | 126 Thousand | 126 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 28 Thousand | 99.55 Thousand | 99.55 Thousand | 163 Thousand | 188 Thousand | 188 Thousand |
Net Debt | -3.59 Million | -4.45 Million | -4.45 Million | -169 Thousand | 2000.00 | 2000.00 |
AIIL
VVOS
ECXJ
TCLCONS
RCCL
ELRA