GBp 280.0
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 6.5 Million | 8.7 Million | 8.87 Million | 8.46 Million | 7.81 Million | 8.34 Million |
Total Current Assets | 5.25 Million | 7.43 Million | 7.96 Million | 7.54 Million | 6.58 Million | 7.93 Million |
Cash And Short Term Investments | 2.05 Million | 4.79 Million | 5.32 Million | 4.91 Million | 3.84 Million | 4.6 Million |
Cash and Cash Equivalents | 2.05 Million | 4.79 Million | 5.32 Million | 4.91 Million | 3.84 Million | 4.6 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.03 Million | 2.47 Million | 2.48 Million | 2.5 Million | 2.58 Million | 3.02 Million |
Inventory | - | 1.00 | - | 1.00 | - | - |
Other Current Assets | 173 Thousand | 165 Thousand | 151 Thousand | 119 Thousand | 156 Thousand | 311 Thousand |
Total Non-Current Assets | 1.24 Million | 1.27 Million | 915.99 Thousand | 921 Thousand | 1.23 Million | 220 Thousand |
Net PPE | 562 Thousand | 771 Thousand | 623 Thousand | 757 Thousand | 897 Thousand | 205 Thousand |
Good Will And Intangible Assets | -683 Thousand | 1000.00 | 2000.00 | 6000.00 | 10 Thousand | 15 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | 1000.00 | 2000.00 | 6000.00 | 10 Thousand | 15 Thousand |
Long-Term Investments | 297 Thousand | 396 Thousand | 130 Thousand | 85 Thousand | 297 Thousand | 29 Thousand |
Tax Assets | 386 Thousand | 108 Thousand | 161 Thousand | 73 Thousand | 32 Thousand | 191 Thousand |
Other Non Current Assets | 683 Thousand | -1.00 | -1.00 | - | -1.00 | -220 Thousand |
Other Assets | - | 1.00 | 1.00 | - | 1.00 | 191 Thousand |
Total Liabilities | 3.1 Million | 3.51 Million | 2.86 Million | 3.17 Million | 3.26 Million | 2.58 Million |
Total Current Liabilities | 2.5 Million | 2.56 Million | 2.46 Million | 2.55 Million | 2.39 Million | 2.48 Million |
Account Payables | 419 Thousand | 666 Thousand | 667 Thousand | 923 Thousand | 1.2 Million | 1.61 Million |
Tax Payables | 1.15 Million | 1.23 Million | 930 Thousand | 745 Thousand | 569 Thousand | 519 Thousand |
Short Term Debt | 215 Thousand | 292 Thousand | 269 Thousand | 307 Thousand | 272 Thousand | 3000.00 |
Deferred Revenue | 68 Thousand | 37 Thousand | 116 Thousand | 256 Thousand | 41 Thousand | 43 Thousand |
Other Current Liabilities | 1.8 Million | 1.56 Million | 1.41 Million | 1.06 Million | 881 Thousand | 820 Thousand |
Total Non Current Liabilities | 598.99 Thousand | 951 Thousand | 397 Thousand | 622.99 Thousand | 863 Thousand | 98.99 Thousand |
Long-Term Debt | 538 Thousand | 754 Thousand | 157 Thousand | 426 Thousand | 666 Thousand | 17 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 60.99 Thousand | 197 Thousand | 240 Thousand | 196.99 Thousand | 197 Thousand | 81.99 Thousand |
Other Liabilities | 1.00 | - | - | 1.00 | - | 1.00 |
Total Equity | 3.39 Million | 5.19 Million | 6.01 Million | 5.28 Million | 4.55 Million | 5.76 Million |
Stock Holders Equity | 3.39 Million | 5.19 Million | 6.01 Million | 5.28 Million | 4.55 Million | 5.76 Million |
Common Stock | 166 Thousand | 166 Thousand | 165 Thousand | 160 Thousand | 160 Thousand | 160 Thousand |
Retained Earnings | 2.22 Million | 4.03 Million | 4.86 Million | 4.35 Million | 3.63 Million | 4.84 Million |
Accumulated other comprehensive income | 104 Thousand | 104 Thousand | 104 Thousand | 104 Thousand | 104 Thousand | 104 Thousand |
Common Stock Equity | 3.39 Million | 5.19 Million | 6.01 Million | 5.28 Million | 4.55 Million | 5.76 Million |
Capital Lease Obligation | 538 Thousand | 754 Thousand | 157 Thousand | 426 Thousand | 666 Thousand | 17 Thousand |
Total Investments | 297 Thousand | 396 Thousand | 130 Thousand | 85 Thousand | 297 Thousand | 29 Thousand |
Total Debt | 753 Thousand | 1.04 Million | 426 Thousand | 733 Thousand | 938 Thousand | 20 Thousand |
Net Debt | -1.29 Million | -3.74 Million | -4.89 Million | -4.18 Million | -2.9 Million | -4.58 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 |
---|---|---|---|---|---|---|
Total Assets | 6.5 Million | 6.5 Million | 6.35 Million | 8.7 Million | 8.7 Million | 7.34 Million |
Total Current Assets | 5.25 Million | 5.25 Million | 5.24 Million | 7.43 Million | 7.43 Million | 6.69 Million |
Cash And Short Term Investments | 2.05 Million | 2.05 Million | 2.62 Million | 4.79 Million | 4.79 Million | 4.36 Million |
Cash and Cash Equivalents | 2.05 Million | 2.05 Million | 2.62 Million | 4.79 Million | 4.79 Million | 4.36 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.03 Million | 3.03 Million | 2.34 Million | 2.47 Million | 2.47 Million | 2.1 Million |
Inventory | - | - | - | 1.00 | 1.00 | - |
Other Current Assets | 173 Thousand | 173 Thousand | 282 Thousand | 165 Thousand | 165 Thousand | 218 Thousand |
Total Non-Current Assets | 1.24 Million | 1.24 Million | 1.1 Million | 1.27 Million | 1.27 Million | 652.99 Thousand |
Net PPE | 562 Thousand | 562 Thousand | 658 Thousand | 771 Thousand | 771 Thousand | 489 Thousand |
Good Will And Intangible Assets | -683 Thousand | -683 Thousand | 1000.00 | 1000.00 | 1000.00 | 1000.00 |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | 1000.00 | 1000.00 | 1000.00 | 1000.00 |
Long-Term Investments | 297 Thousand | 297 Thousand | 348 Thousand | 396 Thousand | 396 Thousand | 489.99 Thousand |
Tax Assets | 386 Thousand | 386 Thousand | 103 Thousand | 108 Thousand | 108 Thousand | 163 Thousand |
Other Non Current Assets | 683 Thousand | 683 Thousand | -1.00 | -1.00 | -1.00 | -490 Thousand |
Other Assets | - | - | 1.00 | 1.00 | 1.00 | 1.00 |
Total Liabilities | 3.1 Million | 3.1 Million | 2.7 Million | 3.51 Million | 3.51 Million | 2.27 Million |
Total Current Liabilities | 2.5 Million | 2.5 Million | 1.88 Million | 2.56 Million | 2.56 Million | 2.04 Million |
Account Payables | 419 Thousand | 419 Thousand | 606 Thousand | 666 Thousand | 666 Thousand | 524 Thousand |
Tax Payables | 1.15 Million | 1.15 Million | 806 Thousand | 1.23 Million | 1.23 Million | 909 Thousand |
Short Term Debt | 215 Thousand | 215 Thousand | 271 Thousand | 292 Thousand | 292 Thousand | 168 Thousand |
Deferred Revenue | 68 Thousand | 68 Thousand | 33 Thousand | 37 Thousand | 37 Thousand | 81 Thousand |
Other Current Liabilities | 1.8 Million | 1.8 Million | 971 Thousand | 1.56 Million | 1.56 Million | 1.27 Million |
Total Non Current Liabilities | 598.99 Thousand | 598.99 Thousand | 827 Thousand | 951 Thousand | 951 Thousand | 233 Thousand |
Long-Term Debt | 538 Thousand | 538 Thousand | 630 Thousand | 754 Thousand | 754 Thousand | 97 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 60.99 Thousand | 60.99 Thousand | 197 Thousand | 197 Thousand | 197 Thousand | 136 Thousand |
Other Liabilities | 1.00 | 1.00 | - | - | - | - |
Total Equity | 3.39 Million | 3.39 Million | 3.64 Million | 5.19 Million | 5.19 Million | 5.06 Million |
Stock Holders Equity | 3.39 Million | 3.39 Million | 3.64 Million | 5.19 Million | 5.19 Million | 5.06 Million |
Common Stock | 166 Thousand | 166 Thousand | 166 Thousand | 166 Thousand | 166 Thousand | 166 Thousand |
Retained Earnings | 2.22 Million | 2.22 Million | 2.47 Million | 4.03 Million | 4.03 Million | 3.91 Million |
Accumulated other comprehensive income | 104 Thousand | 104 Thousand | 104 Thousand | 104 Thousand | 104 Thousand | 104 Thousand |
Common Stock Equity | 3.39 Million | 3.39 Million | 3.64 Million | 5.19 Million | 5.19 Million | 5.06 Million |
Capital Lease Obligation | 538 Thousand | 538 Thousand | 630 Thousand | 754 Thousand | 754 Thousand | 97 Thousand |
Total Investments | 297 Thousand | 297 Thousand | 348 Thousand | 396 Thousand | 396 Thousand | 489.99 Thousand |
Total Debt | 753 Thousand | 753 Thousand | 901 Thousand | 1.04 Million | 1.04 Million | 265 Thousand |
Net Debt | -1.29 Million | -1.29 Million | -1.72 Million | -3.74 Million | -3.74 Million | -4.1 Million |
MARI
B4B3
JWSM-UN
2286
CREST
2613