GBp 52.0
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2019 | 2014 | 2013 |
---|---|---|---|---|---|---|
Total Assets | 104.81 Million | 120.74 Million | 128.42 Million | 178.06 Million | 56.79 Million | 40.3 Million |
Total Current Assets | 20.5 Million | 20.74 Million | 29.99 Million | 30.58 Million | 9.85 Million | 8.93 Million |
Cash And Short Term Investments | 5.09 Million | 4.84 Million | 19.07 Million | 13.42 Million | 1.75 Million | 1.64 Million |
Cash and Cash Equivalents | 5.09 Million | 4.84 Million | 19.07 Million | 13.42 Million | 1.75 Million | 1.64 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 14.63 Million | 14.9 Million | 9.93 Million | 15.8 Million | 4.61 Million | 6.92 Million |
Inventory | 774 Thousand | 986 Thousand | 995 Thousand | 1.35 Million | 332.11 Thousand | 370.6 Thousand |
Other Current Assets | 6.23 Million | 14.9 Million | 3.68 Million | 5.56 Million | 7.77 Million | -9000.00 |
Total Non-Current Assets | 84.3 Million | 100 Million | 98.42 Million | 147.48 Million | 46.93 Million | 31.37 Million |
Net PPE | 44.03 Million | 58.34 Million | 56.06 Million | 77.07 Million | 663.93 Thousand | 527.12 Thousand |
Good Will And Intangible Assets | 36.25 Million | 38.11 Million | 39.16 Million | 64.59 Million | 46.26 Million | 30.65 Million |
Good Will | 29.47 Million | 29.89 Million | 28.91 Million | 50.06 Million | 33.09 Million | 19.76 Million |
Intangible Assets | 6.78 Million | 8.21 Million | 10.25 Million | 14.52 Million | 13.17 Million | 10.89 Million |
Long-Term Investments | 4.01 Million | 3.55 Million | 3.19 Million | 5.81 Million | 465.00 | 465.00 |
Tax Assets | -4.01 Million | -3.55 Million | -3.19 Million | -5.81 Million | -465.00 | 187.16 Thousand |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 73.67 Million | 65.42 Million | 59.59 Million | 100.16 Million | 30.61 Million | 59.11 Million |
Total Current Liabilities | 28.42 Million | 41.05 Million | 17.66 Million | 28.74 Million | 13.49 Million | 12.33 Million |
Account Payables | 17.96 Million | 14.87 Million | 1.85 Million | 6.08 Million | 2.51 Million | 3.79 Million |
Tax Payables | 1.92 Million | 1.47 Million | 1.38 Million | 2.42 Million | 724.7 Thousand | 1.12 Million |
Short Term Debt | 10.45 Million | 26.18 Million | 6.38 Million | 7.33 Million | 5.87 Million | 2.85 Million |
Deferred Revenue | 1000.00 | -11.82 Million | - | - | - | - |
Other Current Liabilities | -1000.00 | - | 9.43 Million | 15.32 Million | 5.09 Million | 5.68 Million |
Total Non Current Liabilities | 45.24 Million | 24.36 Million | 41.93 Million | 71.42 Million | 17.11 Million | 46.77 Million |
Long-Term Debt | 44.28 Million | 23.21 Million | 39.59 Million | 68.4 Million | 15.34 Million | 46.67 Million |
Deferred Revenue Non Current | 24 Million | 847 Thousand | - | -56.73 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | 1.15 Million | 58 Million | 101 Thousand | 101 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 31.14 Million | 55.32 Million | 68.82 Million | 77.89 Million | 26.18 Million | -18.81 Million |
Stock Holders Equity | 31.14 Million | 55.34 Million | 68.87 Million | 82.77 Million | 26.18 Million | -18.81 Million |
Common Stock | 338 Thousand | 336 Thousand | 332 Thousand | 148 Thousand | 763.47 Thousand | 1000.00 |
Retained Earnings | -162.42 Million | -139.52 Million | -121.18 Million | -47.42 Million | -34.04 Million | -25.11 Million |
Accumulated other comprehensive income | 7.66 Million | 8.96 Million | 4.16 Million | 6.75 Million | -586.1 Thousand | -669.8 Thousand |
Common Stock Equity | 31.14 Million | 55.34 Million | 68.87 Million | 82.77 Million | 26.18 Million | -18.81 Million |
Capital Lease Obligation | 24.86 Million | 27.42 Million | 22.45 Million | 32.42 Million | - | - |
Total Investments | 4.01 Million | 3.55 Million | 3.19 Million | 5.81 Million | 465.00 | 465.00 |
Total Debt | 54.74 Million | 49.39 Million | 45.97 Million | 75.73 Million | 21.21 Million | 49.52 Million |
Net Debt | 49.65 Million | 44.54 Million | 26.9 Million | 62.31 Million | 19.46 Million | 47.88 Million |
Breakdown | 2022 Q4 | 2022 FY | 2022 Q2 | 2021 Q4 | 2021 FY | 2021 Q2 |
---|---|---|---|---|---|---|
Total Assets | 104.81 Million | 104.81 Million | 120.49 Million | 120.74 Million | 120.74 Million | 117.75 Million |
Total Current Assets | 20.5 Million | 20.5 Million | 25.61 Million | 20.74 Million | 20.74 Million | 21.98 Million |
Cash And Short Term Investments | 5.09 Million | 5.09 Million | 5.34 Million | 4.84 Million | 4.84 Million | 8.45 Million |
Cash and Cash Equivalents | 5.09 Million | 5.09 Million | 5.34 Million | 4.84 Million | 4.84 Million | 8.45 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 14.63 Million | 14.63 Million | 19.3 Million | 14.9 Million | 14.9 Million | 12.57 Million |
Inventory | 774 Thousand | 774 Thousand | 971 Thousand | 986 Thousand | 986 Thousand | 950 Thousand |
Other Current Assets | 6.23 Million | 6.23 Million | - | 14.9 Million | 14.9 Million | 12.57 Million |
Total Non-Current Assets | 84.3 Million | 84.3 Million | 94.87 Million | 100 Million | 100 Million | 95.77 Million |
Net PPE | 44.03 Million | 44.03 Million | 55.24 Million | 58.34 Million | 58.34 Million | 53.81 Million |
Good Will And Intangible Assets | 36.25 Million | 36.25 Million | 37.86 Million | 38.11 Million | 38.11 Million | 38.67 Million |
Good Will | 29.47 Million | 29.47 Million | 30.2 Million | 29.89 Million | 29.89 Million | 29.4 Million |
Intangible Assets | 6.78 Million | 6.78 Million | 7.66 Million | 8.21 Million | 8.21 Million | 9.27 Million |
Long-Term Investments | 4.01 Million | 4.01 Million | 1.77 Million | 3.55 Million | 3.55 Million | 3.27 Million |
Tax Assets | -4.01 Million | -4.01 Million | -1.77 Million | -3.55 Million | -3.55 Million | -3.27 Million |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 73.67 Million | 73.67 Million | 76.62 Million | 65.42 Million | 65.42 Million | 57.01 Million |
Total Current Liabilities | 28.42 Million | 28.42 Million | 27.43 Million | 41.05 Million | 41.05 Million | 33.79 Million |
Account Payables | 17.96 Million | 17.96 Million | 17.47 Million | 14.87 Million | 14.87 Million | 12.51 Million |
Tax Payables | 1.92 Million | 1.92 Million | - | 1.47 Million | 1.47 Million | - |
Short Term Debt | 10.45 Million | 10.45 Million | 9.95 Million | 26.18 Million | 26.18 Million | 21.27 Million |
Deferred Revenue | 1000.00 | 1000.00 | -9.95 Million | -38.13 Million | -11.82 Million | -21.27 Million |
Other Current Liabilities | -1000.00 | -1000.00 | - | - | - | - |
Total Non Current Liabilities | 45.24 Million | 45.24 Million | 49.19 Million | 24.36 Million | 24.36 Million | 23.21 Million |
Long-Term Debt | 44.28 Million | 44.28 Million | 46.51 Million | 23.21 Million | 23.21 Million | 21.74 Million |
Deferred Revenue Non Current | 24 Million | 24 Million | - | 847 Thousand | 847 Thousand | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | 1.6 Million | - | - | 336 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 31.14 Million | 31.14 Million | 43.86 Million | 55.32 Million | 55.32 Million | 60.74 Million |
Stock Holders Equity | 31.14 Million | 31.14 Million | 43.89 Million | 55.34 Million | 55.34 Million | 60.78 Million |
Common Stock | 338 Thousand | 338 Thousand | 336 Thousand | 336 Thousand | 336 Thousand | 336 Thousand |
Retained Earnings | -162.42 Million | -162.42 Million | -151.5 Million | -139.52 Million | -139.52 Million | -131.22 Million |
Accumulated other comprehensive income | 7.66 Million | 7.66 Million | 9.5 Million | 8.96 Million | 8.96 Million | 6.11 Million |
Common Stock Equity | 31.14 Million | 31.14 Million | 43.89 Million | 55.34 Million | 55.34 Million | 60.78 Million |
Capital Lease Obligation | 24.86 Million | 24.86 Million | 26.71 Million | 27.42 Million | 27.42 Million | 22.69 Million |
Total Investments | 4.01 Million | 4.01 Million | 1.77 Million | 3.55 Million | 3.55 Million | 3.27 Million |
Total Debt | 54.74 Million | 54.74 Million | 56.46 Million | 49.39 Million | 49.39 Million | 43.02 Million |
Net Debt | 49.65 Million | 49.65 Million | 51.12 Million | 44.54 Million | 44.54 Million | 34.56 Million |
DECXF
000417
LHOG
AALBF
YLWDF
PWCDF