Income Statement
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
77.4M |
67.7M |
-40.7M |
114M |
109.3M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
56.8M |
41.9M |
-64.2M |
71.8M |
75.4M |
Selling
General
Administrative
|
271.8M |
259.4M |
296.4M |
330.8M |
330.8M |
Gross
Profit
|
577.4M |
494.7M |
614.5M |
825.6M |
639.4M |
Reconciled
Depreciation
|
27.3M |
28.7M |
43M |
32.4M |
23.7M |
Ebit
|
145.5M |
67.7M |
-40.7M |
114M |
167.8M |
Ebitda
|
172.8M |
96.4M |
2.3M |
146.4M |
191.5M |
Depreciation
And
Amortization
|
27.3M |
28.7M |
43M |
32.4M |
23.7M |
Operating
Income
|
145.5M |
67.7M |
-40.7M |
114M |
167.8M |
Other
Operating
Expenses
|
393.3M |
370.8M |
405.1M |
468.1M |
140.8M |
Interest
Expense
|
68.1M |
54M |
56.7M |
63.5M |
58.5M |
Tax
Provision
|
20.6M |
25.8M |
23.5M |
42.2M |
33.9M |
Interest
Income
|
645.5M |
548.7M |
671.2M |
889.1M |
866.4M |
Net
Interest
Income
|
577.4M |
494.7M |
614.5M |
825.6M |
807.9M |
Income
Tax
Expense
|
20.6M |
25.8M |
23.5M |
42.2M |
33.9M |
Total
Revenue
|
577.4M |
494.7M |
614.5M |
825.6M |
807.9M |
Total
Operating
Expenses
|
393.3M |
370.8M |
405.1M |
468.1M |
471.6M |
Cost
Of
Revenue
|
- |
- |
55.2M |
243.5M |
227M |
Total
Other
Income
Expense
Net
|
-68.1M |
-54M |
-56.7M |
-63.5M |
-58.5M |
Net
Income
From
Continuing
Ops
|
56.8M |
41.9M |
-64.2M |
71.8M |
75.4M |
Net
Income
Applicable
To
Common
Shares
|
56.8M |
41.9M |
-64.2M |
71.8M |
75.4M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
1171.1M |
999.3M |
1023.9M |
1322.7M |
1322.5M |
Intangible
Assets
|
27.9M |
25.2M |
30.2M |
43.2M |
38M |
Other
Current
Assets
|
4.5M |
863.3M |
817.5M |
1175.7M |
1182.1M |
Total
Liab
|
725.9M |
632.2M |
653.4M |
886.3M |
889.5M |
Total
Stockholder
Equity
|
445.2M |
367.1M |
370.5M |
436.4M |
433M |
Other
Current
Liab
|
-106.7M |
-112.8M |
-89.1M |
-123.9M |
83.2M |
Common
Stock
|
23.4M |
23.4M |
23.4M |
23.4M |
23.4M |
Capital
Stock
|
23.4M |
23.4M |
23.4M |
23.4M |
23.4M |
Retained
Earnings
|
476M |
441.5M |
406.6M |
470.3M |
424.2M |
Good
Will
|
24.2M |
22.9M |
24.4M |
23.1M |
24.5M |
Other
Assets
|
1019.8M |
863.3M |
809.7M |
1163M |
1322.5M |
Cash
|
50.7M |
41.7M |
116.3M |
37.4M |
46.6M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
15.5M |
112.8M |
89.1M |
123.9M |
209.6M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
519.5M |
448.6M |
394.9M |
658.5M |
651.7M |
Short
Term
Debt
|
- |
- |
- |
112.9M |
29.4M |
Short
Long
Term
Debt
|
- |
- |
- |
112.9M |
29.4M |
Short
Long
Term
Debt
Total
|
570.2M |
490.3M |
511.2M |
695.9M |
698.3M |
Other
Stockholder
Equity
|
-54.2M |
-97.8M |
-59.5M |
-57.3M |
72.7M |
Property
Plant
Equipment
|
36.6M |
31.5M |
32.9M |
38.8M |
19.9M |
Total
Current
Assets
|
58.1M |
55.7M |
126.2M |
54.3M |
1238.5M |
Long
Term
Investments
|
4.5M |
0.7M |
0.5M |
0.3M |
1.6M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
16.2M |
14M |
9.9M |
16.9M |
9.8M |
Long
Term
Debt
|
- |
- |
491.8M |
563.7M |
669.5M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
122.2M |
112.8M |
89.1M |
123.9M |
16.8M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-89.6M |
-87.3M |
Non
Currrent
Assets
Other
|
-93.2M |
-80.3M |
-88M |
-105.4M |
-1.6M |
Non
Current
Assets
Total
|
93.2M |
80.3M |
88M |
105.4M |
84M |
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
|
-23.5M |
-15.2M |
-15.1M |
-31.2M |
-25.7M |
Total
Cashflows
From
Investing
Activities
|
-23.5M |
-15.2M |
-15.1M |
-31.2M |
-25.7M |
Total
Cash
From
Financing
Activities
|
27.2M |
-32.2M |
-189.6M |
-40.1M |
-15.5M |
Net
Income
|
56.8M |
41.9M |
-64.2M |
71.8M |
75.4M |
Change
In
Cash
|
9M |
-74.6M |
78.9M |
-9.2M |
19.2M |
Begin
Period
Cash
Flow
|
41.7M |
116.3M |
37.4M |
46.6M |
27.4M |
End
Period
Cash
Flow
|
50.7M |
41.7M |
116.3M |
37.4M |
46.6M |
Total
Cash
From
Operating
Activities
|
-0.9M |
-24.8M |
283.6M |
64.2M |
60.2M |
Depreciation
|
27.3M |
28.7M |
43M |
32.4M |
23.7M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
0.4M |
0.2M |
0.3M |
Dividends
Paid
|
18.9M |
4.9M |
4.9M |
27.7M |
27.7M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-0.4M |
-3.9M |
0M |
-2.1M |
- |
Other
Cashflows
From
Financing
Activities
|
90.1M |
39.5M |
300.4M |
110M |
101.9M |
Capital
Expenditures
|
23.8M |
15.4M |
15.5M |
31.4M |
26M |
Change
In
Working
Capital
|
-117.3M |
-77.5M |
277.2M |
-46.5M |
-51.5M |
Other
Non
Cash
Items
|
30.1M |
55.2M |
48.5M |
66.4M |
11.5M |
Free
Cash
Flow
|
-24.7M |
-40.2M |
268.1M |
32.8M |
34.2M |