Income Statement
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
- |
- |
-137.538M |
37.426M |
84.767M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
- |
- |
-137.669M |
37.189M |
84.535M |
Selling
General
Administrative
|
- |
- |
13.722M |
14.123M |
14.705M |
Gross
Profit
|
- |
- |
222.164M |
327.573M |
342.407M |
Reconciled
Depreciation
|
- |
- |
- |
- |
- |
Ebit
|
400.902M |
508.007M |
33.292M |
100.656M |
145.833M |
Ebitda
|
- |
- |
- |
- |
- |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
- |
- |
-59.092M |
100.656M |
145.013M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
- |
0M |
0M |
0M |
0M |
Tax
Provision
|
- |
- |
0.131M |
0.237M |
0.232M |
Interest
Income
|
- |
- |
74.843M |
60.657M |
58.397M |
Net
Interest
Income
|
- |
- |
- |
- |
- |
Income
Tax
Expense
|
0.379M |
0.389M |
0.131M |
0.237M |
0.232M |
Total
Revenue
|
- |
- |
607.943M |
705.799M |
656.07M |
Total
Operating
Expenses
|
- |
- |
- |
- |
- |
Cost
Of
Revenue
|
- |
- |
385.779M |
378.226M |
313.663M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
- |
- |
- |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
461.847M |
527.218M |
-137.669M |
37.189M |
84.535M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
- |
- |
2721.067M |
2966.057M |
2951.354M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
24.752M |
34.341M |
31.592M |
35.637M |
46.373M |
Total
Liab
|
- |
- |
1352.311M |
1452.666M |
1427.842M |
Total
Stockholder
Equity
|
- |
- |
1368.756M |
1513.391M |
1523.512M |
Other
Current
Liab
|
42.714M |
50.939M |
32.549M |
46.704M |
29.22M |
Common
Stock
|
10.061M |
10.061M |
7.215M |
7.215M |
7.215M |
Capital
Stock
|
- |
- |
- |
- |
- |
Retained
Earnings
|
328.878M |
160.055M |
-366.722M |
-228.704M |
-267.744M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
35.826M |
8.945M |
16.234M |
18.967M |
64.62M |
Cash
|
- |
- |
153.093M |
153.06M |
305.352M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
211.628M |
248.073M |
241.675M |
233.367M |
541.5M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
- |
- |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
1085.382M |
1177.289M |
879.064M |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
2856.918M |
3034.499M |
2403.905M |
2589.593M |
2407.621M |
Total
Current
Assets
|
299.147M |
369.39M |
284.529M |
331.941M |
461.234M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
3.684M |
13.861M |
12.033M |
Net
Receivables
|
79.487M |
81.902M |
60.555M |
93.244M |
57.771M |
Long
Term
Debt
|
- |
- |
957.652M |
1026.083M |
877.278M |
Inventory
|
45.434M |
43.383M |
25.165M |
28.235M |
28.154M |
Accounts
Payable
|
7.143M |
6.462M |
18.402M |
12.402M |
7.752M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
- |
- |
- |
- |
- |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
0.937M |
0.937M |
1.694M |
-18.408M |
0.663M |
Total
Cashflows
From
Investing
Activities
|
72.816M |
-390.024M |
-19.151M |
-73.05M |
-141.195M |
Total
Cash
From
Financing
Activities
|
-648.147M |
-135.459M |
-109.631M |
-294.742M |
-44.73M |
Net
Income
|
461.847M |
527.218M |
-137.669M |
37.189M |
84.535M |
Change
In
Cash
|
-71.944M |
34.915M |
11.858M |
-209.361M |
0.621M |
Begin
Period
Cash
Flow
|
- |
- |
- |
- |
- |
End
Period
Cash
Flow
|
- |
- |
- |
- |
- |
Total
Cash
From
Operating
Activities
|
503.387M |
560.398M |
140.64M |
158.431M |
186.546M |
Depreciation
|
140.175M |
131.801M |
123.451M |
113.39M |
110.209M |
Other
Cashflows
From
Investing
Activities
|
5.358M |
0.026M |
4.426M |
-10.524M |
0.146M |
Dividends
Paid
|
471.676M |
320.692M |
7.164M |
46.617M |
64.912M |
Change
To
Inventory
|
-2.051M |
-18.219M |
3.07M |
-0.081M |
-8.012M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
-5.504M |
-1.59M |
Other
Cashflows
From
Financing
Activities
|
-2.75M |
-4.466M |
14.46M |
-6.727M |
-1.2M |
Capital
Expenditures
|
61.031M |
444.999M |
25.271M |
44.118M |
158.236M |
Change
In
Working
Capital
|
- |
- |
31.64M |
-1.131M |
-16.123M |
Other
Non
Cash
Items
|
- |
- |
- |
- |
- |
Free
Cash
Flow
|
- |
- |
- |
- |
- |