Income Statement
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
4.526M |
3.222M |
0.47M |
-1.127M |
-3.665M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
4.684M |
4.311M |
0.982M |
-0.862M |
-3.417M |
Selling
General
Administrative
|
0.251M |
0.23M |
3.877M |
2.747M |
- |
Gross
Profit
|
12.035M |
9.888M |
5.897M |
2.417M |
-3.107M |
Reconciled
Depreciation
|
1.259M |
1.024M |
1.03M |
0.928M |
0.611M |
Ebit
|
4.459M |
4.237M |
0.612M |
-1.378M |
-3.665M |
Ebitda
|
5.718M |
5.262M |
1.643M |
-0.394M |
-3.053M |
Depreciation
And
Amortization
|
1.259M |
1.024M |
1.03M |
0.984M |
0.611M |
Operating
Income
|
4.459M |
4.237M |
0.612M |
-1.378M |
-3.107M |
Other
Operating
Expenses
|
15.383M |
12.963M |
10.88M |
8.27M |
7.089M |
Interest
Expense
|
0.053M |
0.035M |
0.042M |
0.048M |
0M |
Tax
Provision
|
-0.157M |
-1.089M |
-0.511M |
-0.265M |
-0.247M |
Interest
Income
|
0.029M |
0M |
0.021M |
0.048M |
0.03M |
Net
Interest
Income
|
-0.024M |
-0.026M |
-0.02M |
0.001M |
0.03M |
Income
Tax
Expense
|
-0.157M |
-1.089M |
-0.511M |
-0.265M |
-0.247M |
Total
Revenue
|
19.93M |
17.183M |
11.477M |
6.892M |
3.982M |
Total
Operating
Expenses
|
7.488M |
5.667M |
5.3M |
3.795M |
7.089M |
Cost
Of
Revenue
|
7.895M |
7.295M |
5.58M |
4.475M |
7.089M |
Total
Other
Income
Expense
Net
|
0.068M |
-1.015M |
-0.142M |
0.251M |
-0.558M |
Net
Income
From
Continuing
Ops
|
4.684M |
4.311M |
0.982M |
-0.862M |
-3.417M |
Net
Income
Applicable
To
Common
Shares
|
4.684M |
4.311M |
0.982M |
-0.657M |
-3.417M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
30.523M |
26.836M |
18.814M |
16.399M |
15.462M |
Intangible
Assets
|
1.032M |
0.754M |
0.916M |
0.753M |
0.638M |
Other
Current
Assets
|
- |
3.769M |
2.924M |
1.654M |
1.823M |
Total
Liab
|
7.144M |
7.206M |
3.806M |
2.689M |
0.892M |
Total
Stockholder
Equity
|
23.38M |
19.629M |
15.008M |
13.71M |
14.57M |
Other
Current
Liab
|
3.236M |
3.404M |
2.547M |
1.369M |
0.729M |
Common
Stock
|
2.751M |
2.751M |
2.717M |
2.715M |
2.715M |
Capital
Stock
|
2.751M |
2.751M |
2.717M |
2.715M |
2.715M |
Retained
Earnings
|
10.317M |
5.438M |
1.127M |
-0.059M |
0.923M |
Good
Will
|
0.083M |
0.083M |
0.083M |
- |
- |
Other
Assets
|
6.946M |
4.037M |
1.043M |
0.967M |
0.841M |
Cash
|
14.171M |
14.046M |
12.268M |
11.011M |
11.61M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
4.269M |
3.784M |
2.811M |
1.5M |
0.892M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-10.773M |
-10.415M |
-11.273M |
-9.821M |
-11.61M |
Short
Term
Debt
|
0.523M |
0.208M |
- |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
3.398M |
3.631M |
0.995M |
1.19M |
- |
Other
Stockholder
Equity
|
10.312M |
11.441M |
11.164M |
11.054M |
12.229M |
Property
Plant
Equipment
|
4.155M |
4.146M |
1.579M |
2.014M |
0.542M |
Total
Current
Assets
|
18.306M |
17.815M |
15.192M |
12.665M |
13.433M |
Long
Term
Investments
|
- |
- |
- |
- |
0.009M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
2.317M |
3.769M |
2.644M |
1.53M |
1.527M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
0.51M |
0.171M |
0.263M |
0.13M |
0.153M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
-2.329M |
-1.778M |
-1.296M |
Non
Currrent
Assets
Other
|
5.352M |
2.745M |
0.083M |
0.967M |
0.85M |
Non
Current
Assets
Total
|
12.217M |
9.02M |
3.622M |
3.734M |
2.03M |
Capital
Lease
Obligations
|
3.398M |
3.631M |
0.995M |
1.19M |
- |
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
|
-1.512M |
-0.67M |
-1.003M |
-1.03M |
-0.823M |
Total
Cashflows
From
Investing
Activities
|
-1.512M |
-0.67M |
-1.003M |
-1.03M |
-0.814M |
Total
Cash
From
Financing
Activities
|
-2.243M |
-0.76M |
-0.141M |
-0.183M |
12M |
Net
Income
|
4.684M |
4.311M |
0.982M |
-0.862M |
-3.417M |
Change
In
Cash
|
0.125M |
1.778M |
1.258M |
-0.608M |
7.624M |
Begin
Period
Cash
Flow
|
14.046M |
12.268M |
11.011M |
11.619M |
3.986M |
End
Period
Cash
Flow
|
14.171M |
14.046M |
12.268M |
11.011M |
11.61M |
Total
Cash
From
Operating
Activities
|
4.015M |
3.131M |
2.402M |
0.603M |
-3.552M |
Depreciation
|
1.259M |
1.024M |
1.03M |
0.928M |
0.611M |
Other
Cashflows
From
Investing
Activities
|
0.035M |
0M |
0.015M |
0.042M |
0.03M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
-1.1M |
0.054M |
- |
12M |
Other
Cashflows
From
Financing
Activities
|
-2.257M |
-0.573M |
-0.195M |
-1.03M |
-0.823M |
Capital
Expenditures
|
1.547M |
0.67M |
0.758M |
1.072M |
0.844M |
Change
In
Working
Capital
|
-2.79M |
-1.985M |
0.211M |
0.65M |
-0.317M |
Other
Non
Cash
Items
|
0.042M |
-0M |
-0.214M |
-0.144M |
-0.522M |
Free
Cash
Flow
|
2.468M |
2.461M |
1.644M |
-0.468M |
-4.397M |