Income Statement
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
54.676M |
55.801M |
33.531M |
26.458M |
21M |
Minority
Interest
|
-0.119M |
-0.045M |
0.075M |
-0.285M |
-0.18M |
Net
Income
|
45.587M |
48.077M |
27.827M |
21.026M |
17.3M |
Selling
General
Administrative
|
183.69M |
154.471M |
115.328M |
88.41M |
76.1M |
Gross
Profit
|
306.744M |
274.497M |
217.252M |
180.602M |
159.6M |
Reconciled
Depreciation
|
28.47M |
26.93M |
19.994M |
18.305M |
7.236M |
Ebit
|
53.155M |
45.147M |
39.944M |
40.007M |
27.3M |
Ebitda
|
81.382M |
86.215M |
66.456M |
58.312M |
34.536M |
Depreciation
And
Amortization
|
28.227M |
41.068M |
26.512M |
18.305M |
7.236M |
Operating
Income
|
53.155M |
45.147M |
39.944M |
40.007M |
36.7M |
Other
Operating
Expenses
|
2017.514M |
1883.598M |
1777.135M |
1625.033M |
1515.4M |
Interest
Expense
|
9.29M |
6.926M |
5.869M |
6.508M |
6.3M |
Tax
Provision
|
8.97M |
7.679M |
5.72M |
5.537M |
3.7M |
Interest
Income
|
0.096M |
0.037M |
0.011M |
0.039M |
4.024M |
Net
Interest
Income
|
-9.533M |
-7.192M |
-6.126M |
-6.755M |
-6.3M |
Income
Tax
Expense
|
8.97M |
7.679M |
5.72M |
5.537M |
3.7M |
Total
Revenue
|
2070.669M |
1943.149M |
1823.854M |
1665.283M |
1552.1M |
Total
Operating
Expenses
|
253.589M |
214.946M |
170.533M |
140.352M |
122.9M |
Cost
Of
Revenue
|
1763.925M |
1668.652M |
1606.602M |
1484.681M |
1392.5M |
Total
Other
Income
Expense
Net
|
1.521M |
10.654M |
-6.413M |
-13.549M |
-15.7M |
Net
Income
From
Continuing
Ops
|
45.706M |
48.122M |
27.811M |
20.921M |
17.3M |
Net
Income
Applicable
To
Common
Shares
|
45.587M |
48.077M |
27.827M |
21.026M |
8.642M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
1110.794M |
944.993M |
840.455M |
760.623M |
654.9M |
Intangible
Assets
|
24.459M |
20.777M |
16.215M |
5.232M |
6.761M |
Other
Current
Assets
|
165.812M |
-129340.343M |
-108178.407M |
-118623.093M |
183.2M |
Total
Liab
|
821.011M |
693.429M |
637.92M |
579.703M |
506M |
Total
Stockholder
Equity
|
289.544M |
251.444M |
202.46M |
181.205M |
149.1M |
Other
Current
Liab
|
4.59M |
4.295M |
0.374M |
5M |
2.5M |
Common
Stock
|
21.841M |
21.841M |
21.841M |
21.841M |
20.3M |
Capital
Stock
|
21.841M |
21.841M |
21.841M |
21.841M |
20.3M |
Retained
Earnings
|
88.476M |
47.555M |
5.218M |
-20.601M |
-31.9M |
Good
Will
|
482.981M |
425.16M |
358.283M |
270.727M |
200.217M |
Other
Assets
|
9.529M |
2.554M |
5.633M |
5.808M |
15.148M |
Cash
|
103.704M |
78.025M |
60.41M |
114.04M |
106.7M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
433.601M |
373.707M |
348.761M |
348.166M |
345.2M |
Current
Deferred
Revenue
|
- |
-4.295M |
-0.374M |
- |
- |
Net
Debt
|
211.451M |
167.375M |
158.053M |
68.504M |
59.1M |
Short
Term
Debt
|
21.805M |
16.079M |
15.645M |
32.666M |
81.8M |
Short
Long
Term
Debt
|
7.49M |
1.721M |
2.311M |
22.583M |
81.8M |
Short
Long
Term
Debt
Total
|
315.155M |
245.4M |
218.463M |
182.544M |
165.8M |
Other
Stockholder
Equity
|
179.227M |
182.048M |
175.401M |
179.965M |
160.7M |
Property
Plant
Equipment
|
166.628M |
152.483M |
153.73M |
119.483M |
23.141M |
Total
Current
Assets
|
427.172M |
343.994M |
306.569M |
359.052M |
369.8M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
164.212M |
129494M |
108309M |
118770M |
165.725M |
Long
Term
Debt
|
187.431M |
124.601M |
95.615M |
66.977M |
84M |
Inventory
|
157.656M |
112.312M |
115.566M |
98.105M |
79.9M |
Accounts
Payable
|
407.206M |
357.628M |
333.116M |
310.5M |
260.9M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
-43.94M |
-33.705M |
- |
Non
Currrent
Assets
Other
|
0.534M |
0.413M |
1.134M |
1.157M |
8M |
Non
Current
Assets
Total
|
683.622M |
600.999M |
533.886M |
401.571M |
285.1M |
Capital
Lease
Obligations
|
120.234M |
119.078M |
120.537M |
92.984M |
- |
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
|
-106.332M |
-49.658M |
-110.326M |
-45.644M |
-82.005M |
Total
Cashflows
From
Investing
Activities
|
-106.332M |
-49.658M |
-110.326M |
-45.644M |
-82.005M |
Total
Cash
From
Financing
Activities
|
50.405M |
13.259M |
-8.715M |
42.148M |
100.094M |
Net
Income
|
69.57M |
59.551M |
46.719M |
33.175M |
17.3M |
Change
In
Cash
|
25.679M |
17.615M |
-53.63M |
103.501M |
9.351M |
Begin
Period
Cash
Flow
|
78.025M |
60.41M |
114.04M |
10.539M |
1.188M |
End
Period
Cash
Flow
|
103.704M |
78.025M |
60.41M |
114.04M |
10.539M |
Total
Cash
From
Operating
Activities
|
82.831M |
52.177M |
65.978M |
106.997M |
-8.738M |
Depreciation
|
28.47M |
26.93M |
19.994M |
18.305M |
7.236M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
1.027M |
1.027M |
1.027M |
Dividends
Paid
|
4.666M |
5.731M |
1.993M |
1.993M |
1.993M |
Change
To
Inventory
|
-15.13M |
3.726M |
-11.868M |
-14.889M |
-1.109M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
140.619M |
0.246M |
Other
Cashflows
From
Financing
Activities
|
84.646M |
32.936M |
98.711M |
-22.26M |
120.182M |
Capital
Expenditures
|
19.921M |
14.429M |
15.737M |
6.446M |
4.895M |
Change
In
Working
Capital
|
-9.496M |
-9.055M |
10.475M |
-2.121M |
-28.783M |
Other
Non
Cash
Items
|
-6.248M |
-25.249M |
-11.21M |
57.638M |
-4.491M |
Free
Cash
Flow
|
62.91M |
37.748M |
50.241M |
100.551M |
-13.633M |