Income Statement
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
5.84M |
3.392M |
-1.539M |
-5.977M |
-9.637M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
4.769M |
4.451M |
-1.165M |
-4.968M |
-6.267M |
Selling
General
Administrative
|
- |
- |
0.32M |
0.125M |
0.231M |
Gross
Profit
|
44.125M |
15.243M |
7.669M |
5.485M |
5.873M |
Reconciled
Depreciation
|
1.053M |
0.687M |
0.551M |
0.399M |
0.293M |
Ebit
|
28.277M |
5.587M |
-2.585M |
-5.002M |
-9.574M |
Ebitda
|
29.33M |
6.274M |
-1.96M |
-4.57M |
-9.281M |
Depreciation
And
Amortization
|
1.053M |
0.687M |
0.625M |
0.432M |
0.293M |
Operating
Income
|
28.277M |
5.587M |
-2.585M |
-5.002M |
-9.26M |
Other
Operating
Expenses
|
250.311M |
149.836M |
104.112M |
116.615M |
89.895M |
Interest
Expense
|
0.091M |
0.096M |
0.039M |
0.112M |
0.063M |
Tax
Provision
|
1.071M |
-1.059M |
-0.374M |
-1.009M |
-3.37M |
Interest
Income
|
0.001M |
0M |
0.074M |
0.033M |
0.021M |
Net
Interest
Income
|
-0.09M |
-0.096M |
0.035M |
-0.079M |
-0.042M |
Income
Tax
Expense
|
1.071M |
-1.059M |
-0.374M |
-1.009M |
-3.37M |
Total
Revenue
|
278.587M |
155.423M |
101.527M |
111.613M |
80.635M |
Total
Operating
Expenses
|
15.849M |
9.656M |
10.254M |
10.487M |
15.133M |
Cost
Of
Revenue
|
234.462M |
140.18M |
93.858M |
106.128M |
74.762M |
Total
Other
Income
Expense
Net
|
-22.437M |
-2.195M |
1.046M |
-0.975M |
-0.377M |
Net
Income
From
Continuing
Ops
|
4.769M |
4.451M |
-1.165M |
-4.968M |
-6.267M |
Net
Income
Applicable
To
Common
Shares
|
4.769M |
4.451M |
-1.165M |
-4.968M |
-6.267M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
88.865M |
59.569M |
37.052M |
33.822M |
31.955M |
Intangible
Assets
|
2.895M |
1.333M |
0.606M |
0.052M |
0.054M |
Other
Current
Assets
|
55.823M |
40.441M |
18.267M |
25.886M |
13.569M |
Total
Liab
|
74.066M |
50.284M |
32.539M |
28.524M |
21.517M |
Total
Stockholder
Equity
|
14.799M |
9.285M |
4.513M |
5.298M |
10.438M |
Other
Current
Liab
|
69.112M |
45.946M |
29.009M |
26.518M |
20.27M |
Common
Stock
|
0.083M |
0.082M |
0.082M |
0.082M |
0.081M |
Capital
Stock
|
0.083M |
0.082M |
0.082M |
0.082M |
0.081M |
Retained
Earnings
|
2.981M |
-2.437M |
-7.209M |
-6.424M |
-1.282M |
Good
Will
|
0.216M |
- |
- |
- |
- |
Other
Assets
|
6.862M |
6.802M |
4.789M |
4.355M |
3.325M |
Cash
|
18.97M |
7.049M |
11.74M |
2.377M |
14.612M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
73.86M |
49.743M |
31.43M |
28.076M |
21.517M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-18.81M |
-6.782M |
-11.372M |
-1.78M |
-14.612M |
Short
Term
Debt
|
0.112M |
0.107M |
0.102M |
0.149M |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
0.16M |
0.267M |
0.368M |
0.597M |
- |
Other
Stockholder
Equity
|
11.735M |
11.64M |
11.64M |
11.64M |
11.639M |
Property
Plant
Equipment
|
3.754M |
3.944M |
1.65M |
1.152M |
0.395M |
Total
Current
Assets
|
75.138M |
47.49M |
30.007M |
28.263M |
28.181M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
3.5M |
Net
Receivables
|
11.478M |
5.611M |
15.534M |
13.293M |
13.189M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
0.345M |
- |
- |
- |
- |
Accounts
Payable
|
4.636M |
3.69M |
2.319M |
1.409M |
1.231M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-0.891M |
-0.729M |
Non
Currrent
Assets
Other
|
1.562M |
0.87M |
- |
5.559M |
3.774M |
Non
Current
Assets
Total
|
13.727M |
12.079M |
7.045M |
5.559M |
3.774M |
Capital
Lease
Obligations
|
0.16M |
0.267M |
0.368M |
0.597M |
- |
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
|
-2.641M |
-3.708M |
-2.594M |
-0.644M |
-0.189M |
Total
Cashflows
From
Investing
Activities
|
-2.641M |
-3.708M |
-2.594M |
-0.565M |
-0.189M |
Total
Cash
From
Financing
Activities
|
-0.175M |
-0.209M |
-0.145M |
-0.311M |
11.234M |
Net
Income
|
4.769M |
4.451M |
-1.165M |
-4.968M |
-6.267M |
Change
In
Cash
|
11.921M |
-4.691M |
9.363M |
-12.235M |
9.725M |
Begin
Period
Cash
Flow
|
7.049M |
11.74M |
2.377M |
14.612M |
4.887M |
End
Period
Cash
Flow
|
18.97M |
7.049M |
11.74M |
2.377M |
14.612M |
Total
Cash
From
Operating
Activities
|
14.737M |
-0.774M |
12.102M |
-11.28M |
-1.32M |
Depreciation
|
1.053M |
0.687M |
0.551M |
0.399M |
0.293M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
-1.673M |
-1.673M |
-0.042M |
Dividends
Paid
|
- |
- |
- |
0.195M |
0.466M |
Change
To
Inventory
|
-0.345M |
-0.345M |
-0.345M |
-0.345M |
- |
Sale
Purchase
Of
Stock
|
- |
- |
- |
0.002M |
11.7M |
Other
Cashflows
From
Financing
Activities
|
-0.271M |
-0.209M |
0.035M |
-0.644M |
-0.189M |
Capital
Expenditures
|
2.425M |
3.708M |
2.594M |
0.565M |
0.147M |
Change
In
Working
Capital
|
6.544M |
-2.232M |
12.805M |
-5.906M |
7.297M |
Other
Non
Cash
Items
|
2.087M |
0.096M |
-0.035M |
0.079M |
-3.328M |
Free
Cash
Flow
|
12.312M |
-4.482M |
9.508M |
-11.845M |
-1.467M |