Income Statement
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
45.595M |
35.142M |
17.079M |
49.104M |
48.604M |
Minority
Interest
|
-4.551M |
-2.5M |
3.686M |
3.041M |
3.114M |
Net
Income
|
33.319M |
28.16M |
11.921M |
37.596M |
37.505M |
Selling
General
Administrative
|
36.143M |
32.174M |
28.791M |
29.681M |
24.065M |
Gross
Profit
|
81.59M |
55.546M |
40.467M |
80.982M |
78M |
Reconciled
Depreciation
|
5.133M |
5.018M |
5.142M |
6.466M |
5.867M |
Ebit
|
46.457M |
35.573M |
10.77M |
48.902M |
47.009M |
Ebitda
|
52.713M |
41.315M |
15.912M |
57.366M |
52.876M |
Depreciation
And
Amortization
|
6.256M |
5.742M |
5.142M |
8.464M |
5.867M |
Operating
Income
|
46.457M |
35.573M |
10.77M |
48.902M |
47.96M |
Other
Operating
Expenses
|
300.284M |
213.265M |
215.287M |
332.867M |
349.092M |
Interest
Expense
|
2.503M |
1.155M |
1.117M |
1.74M |
1.275M |
Tax
Provision
|
7.725M |
4.482M |
3.354M |
9.649M |
8.229M |
Interest
Income
|
1.641M |
0.724M |
0.721M |
0.494M |
0.088M |
Net
Interest
Income
|
-0.862M |
-0.431M |
-0.396M |
-1.246M |
-1.423M |
Income
Tax
Expense
|
7.725M |
4.482M |
3.354M |
9.649M |
8.229M |
Total
Revenue
|
341.419M |
230.598M |
222.411M |
379.693M |
397.052M |
Total
Operating
Expenses
|
40.455M |
38.213M |
33.343M |
34.156M |
30.04M |
Cost
Of
Revenue
|
259.829M |
175.052M |
181.944M |
298.711M |
319.052M |
Total
Other
Income
Expense
Net
|
-0.862M |
-0.431M |
6.309M |
0.202M |
0.644M |
Net
Income
From
Continuing
Ops
|
37.87M |
30.66M |
13.725M |
39.455M |
40.375M |
Net
Income
Applicable
To
Common
Shares
|
33.298M |
28.139M |
11.9M |
37.575M |
37.484M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
578.305M |
511.836M |
454.619M |
455.249M |
443.134M |
Intangible
Assets
|
1.69M |
2.27M |
2.669M |
2.956M |
3.02M |
Other
Current
Assets
|
- |
100.743M |
78.36M |
109.862M |
102.997M |
Total
Liab
|
184.016M |
156.55M |
141.131M |
136.763M |
140.822M |
Total
Stockholder
Equity
|
388.322M |
349.84M |
309.802M |
315.445M |
299.198M |
Other
Current
Liab
|
11.802M |
10.46M |
13.411M |
19.871M |
8.518M |
Common
Stock
|
13.363M |
13.332M |
13.318M |
13.717M |
13.715M |
Capital
Stock
|
13.763M |
13.732M |
13.718M |
13.717M |
13.715M |
Retained
Earnings
|
365.692M |
328.348M |
288.514M |
293.593M |
276.999M |
Good
Will
|
1.243M |
1.446M |
1.649M |
3.867M |
2.057M |
Other
Assets
|
140.582M |
120.87M |
97.259M |
91.778M |
136.377M |
Cash
|
17.401M |
11.116M |
42.125M |
42.303M |
10.856M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
173.055M |
136.195M |
89.682M |
102.667M |
114.009M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
48.632M |
43.485M |
-26.999M |
-26.968M |
18.359M |
Short
Term
Debt
|
65.426M |
53.58M |
3.544M |
12.033M |
24.119M |
Short
Long
Term
Debt
|
65M |
52.941M |
2.941M |
9.981M |
24.119M |
Short
Long
Term
Debt
Total
|
66.033M |
54.601M |
15.126M |
15.335M |
29.215M |
Other
Stockholder
Equity
|
8.867M |
7.76M |
7.57M |
7.735M |
39.39M |
Property
Plant
Equipment
|
29.763M |
27.93M |
25.928M |
28.1M |
26.161M |
Total
Current
Assets
|
395.037M |
347.155M |
321.274M |
321.914M |
268.833M |
Long
Term
Investments
|
- |
- |
- |
- |
6.686M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
66.601M |
100.743M |
78.36M |
109.862M |
102.997M |
Long
Term
Debt
|
- |
0M |
9.969M |
0.717M |
5.096M |
Inventory
|
291.778M |
235.296M |
200.789M |
169.749M |
154.98M |
Accounts
Payable
|
95.827M |
72.155M |
72.727M |
70.763M |
77.475M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-31.506M |
-30.906M |
Non
Currrent
Assets
Other
|
150.323M |
129.646M |
95.757M |
93.874M |
139.576M |
Non
Current
Assets
Total
|
183.268M |
164.681M |
133.345M |
133.335M |
174.301M |
Capital
Lease
Obligations
|
1.033M |
1.66M |
2.216M |
4.637M |
- |
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
|
24.549M |
-8.749M |
2.798M |
1.5M |
1.5M |
Total
Cashflows
From
Investing
Activities
|
24.549M |
-17.894M |
-6.753M |
53.277M |
13.624M |
Total
Cash
From
Financing
Activities
|
3.032M |
30.641M |
-7.236M |
-33.555M |
-23.838M |
Net
Income
|
45.595M |
35.142M |
17.079M |
49.104M |
37.505M |
Change
In
Cash
|
6.285M |
-31.009M |
-0.178M |
31.447M |
0.574M |
Begin
Period
Cash
Flow
|
11.116M |
42.125M |
42.303M |
10.856M |
10.282M |
End
Period
Cash
Flow
|
17.401M |
11.116M |
42.125M |
42.303M |
10.856M |
Total
Cash
From
Operating
Activities
|
-21.296M |
-43.756M |
13.811M |
11.725M |
10.788M |
Depreciation
|
5.133M |
5.018M |
5.142M |
6.466M |
5.867M |
Other
Cashflows
From
Investing
Activities
|
- |
2.284M |
2.712M |
0.494M |
0.265M |
Dividends
Paid
|
8.383M |
7.62M |
4.664M |
12.621M |
11.161M |
Change
To
Inventory
|
-63.701M |
-36.025M |
-31.285M |
-14.769M |
-10.177M |
Sale
Purchase
Of
Stock
|
- |
53.577M |
-0.615M |
-0.598M |
-0.429M |
Other
Cashflows
From
Financing
Activities
|
80.646M |
-0.701M |
-0.03M |
38.986M |
33.626M |
Capital
Expenditures
|
0.971M |
1.064M |
1.207M |
1.962M |
12.975M |
Change
In
Working
Capital
|
-55.508M |
-55.519M |
9.774M |
-27.689M |
-28.362M |
Other
Non
Cash
Items
|
-17.757M |
0.472M |
0.426M |
1.264M |
-4.881M |
Free
Cash
Flow
|
-22.267M |
-44.82M |
12.604M |
9.763M |
8.907M |