GBp 0.17
(-5.71%)
Breakdown | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 2.43 Million | 4.93 Million | 3.13 Million | 2.76 Million | 2.59 Million | 2.76 Million |
Total Current Assets | 314 Thousand | 2.15 Million | 740 Thousand | 264 Thousand | 37 Thousand | 107 Thousand |
Cash And Short Term Investments | 155 Thousand | 1.64 Million | 598 Thousand | 209 Thousand | 25 Thousand | 90 Thousand |
Cash and Cash Equivalents | 155 Thousand | 1.64 Million | 598 Thousand | 209 Thousand | 25 Thousand | 90 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 87 Thousand | 330 Thousand | 142 Thousand | 55 Thousand | 3000.00 | 17 Thousand |
Inventory | 51 Thousand | 187 Thousand | -122 Thousand | - | -3000.00 | -17 Thousand |
Other Current Assets | 21 Thousand | 295 Thousand | 122 Thousand | - | 12 Thousand | 17 Thousand |
Total Non-Current Assets | 2.12 Million | 2.78 Million | 2.38 Million | 2.5 Million | 2.55 Million | 2.65 Million |
Net PPE | 39 Thousand | 701 Thousand | 310 Thousand | 420 Thousand | 475 Thousand | 574 Thousand |
Good Will And Intangible Assets | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 13 Thousand | 13 Thousand | 11.99 Thousand | 13 Thousand | 13 Thousand | 13 Thousand |
Other Assets | - | - | 1.00 | - | - | - |
Total Liabilities | 408 Thousand | 385 Thousand | 2.31 Million | 1.22 Million | 890 Thousand | 520 Thousand |
Total Current Liabilities | 386 Thousand | 367 Thousand | 2.31 Million | 1.22 Million | 890 Thousand | 396 Thousand |
Account Payables | 159 Thousand | 185 Thousand | 841 Thousand | 314 Thousand | 191 Thousand | 71 Thousand |
Tax Payables | 22 Thousand | 23 Thousand | 39 Thousand | - | - | - |
Short Term Debt | 12 Thousand | 4000.00 | 950 Thousand | 682 Thousand | 571 Thousand | 381 Thousand |
Deferred Revenue | 93 Thousand | 41 Thousand | - | - | -571 Thousand | 44 Thousand |
Other Current Liabilities | 122 Thousand | 137 Thousand | 527 Thousand | 227 Thousand | 699 Thousand | -100 Thousand |
Total Non Current Liabilities | 21.99 Thousand | 18 Thousand | - | - | - | 124 Thousand |
Long-Term Debt | 22 Thousand | 18 Thousand | - | - | - | 24 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -1.00 | - | - | - | - | 100 Thousand |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 2.02 Million | 4.55 Million | 812 Thousand | 1.54 Million | 1.7 Million | 2.24 Million |
Stock Holders Equity | 2.02 Million | 4.55 Million | 812 Thousand | 1.54 Million | 1.7 Million | 2.24 Million |
Common Stock | 41 Thousand | 41 Thousand | 7000.00 | 7000.00 | 7000.00 | 7000.00 |
Retained Earnings | -8.96 Million | -5.84 Million | -3.14 Million | -1.89 Million | -1.73 Million | -1.19 Million |
Accumulated other comprehensive income | 3.94 Million | 3.35 Million | 3 Million | 2.48 Million | -11 Thousand | -10 Thousand |
Common Stock Equity | 2.02 Million | 4.55 Million | 812 Thousand | 1.54 Million | 1.7 Million | 2.24 Million |
Capital Lease Obligation | 22 Thousand | 18 Thousand | - | 37 Thousand | 37 Thousand | 62 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 34 Thousand | 22 Thousand | 950 Thousand | 682 Thousand | 571 Thousand | 405 Thousand |
Net Debt | -121 Thousand | -1.61 Million | 352 Thousand | 473 Thousand | 546 Thousand | 315 Thousand |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 2.13 Million | 2.43 Million | 2.43 Million | 3.7 Million | 4.93 Million | 4.93 Million |
Total Current Assets | 71 Thousand | 314 Thousand | 314 Thousand | 772 Thousand | 2.15 Million | 2.15 Million |
Cash And Short Term Investments | 27 Thousand | 155 Thousand | 155 Thousand | 522 Thousand | 1.64 Million | 1.64 Million |
Cash and Cash Equivalents | 27 Thousand | 155 Thousand | 155 Thousand | 522 Thousand | 1.64 Million | 1.64 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 44 Thousand | 87 Thousand | 87 Thousand | 136 Thousand | 330 Thousand | 330 Thousand |
Inventory | - | 51 Thousand | 51 Thousand | 114 Thousand | 187 Thousand | 187 Thousand |
Other Current Assets | - | 21 Thousand | 21 Thousand | 51.99 Thousand | 295 Thousand | 295 Thousand |
Total Non-Current Assets | 2.06 Million | 2.12 Million | 2.12 Million | 2.93 Million | 2.78 Million | 2.78 Million |
Net PPE | - | 39 Thousand | 39 Thousand | 852 Thousand | 701 Thousand | 701 Thousand |
Good Will And Intangible Assets | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.06 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | 13 Thousand | 13 Thousand | 13 Thousand | 13 Thousand | 13 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 484 Thousand | 408 Thousand | 408 Thousand | 239 Thousand | 385 Thousand | 385 Thousand |
Total Current Liabilities | 484 Thousand | 386 Thousand | 386 Thousand | 210 Thousand | 367 Thousand | 367 Thousand |
Account Payables | 220 Thousand | 159 Thousand | 159 Thousand | 111 Thousand | 185 Thousand | 185 Thousand |
Tax Payables | - | 22 Thousand | 22 Thousand | - | 23 Thousand | 23 Thousand |
Short Term Debt | 264 Thousand | 12 Thousand | 12 Thousand | 13 Thousand | 4000.00 | 4000.00 |
Deferred Revenue | - | 93 Thousand | 93 Thousand | - | 41 Thousand | 41 Thousand |
Other Current Liabilities | - | 122 Thousand | 122 Thousand | 86 Thousand | 137 Thousand | 137 Thousand |
Total Non Current Liabilities | - | 21.99 Thousand | 21.99 Thousand | 28.99 Thousand | 18 Thousand | 18 Thousand |
Long-Term Debt | - | 22 Thousand | 22 Thousand | 29 Thousand | 18 Thousand | 18 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | -1.00 | -1.00 | -1.00 | - | - |
Other Liabilities | - | 1.00 | 1.00 | 1.00 | - | - |
Total Equity | 1.65 Million | 2.02 Million | 2.02 Million | 3.46 Million | 4.55 Million | 4.55 Million |
Stock Holders Equity | 1.65 Million | 2.02 Million | 2.02 Million | 3.46 Million | 4.55 Million | 4.55 Million |
Common Stock | 62 Thousand | 41 Thousand | 41 Thousand | 41 Thousand | 41 Thousand | 41 Thousand |
Retained Earnings | -9.59 Million | -8.96 Million | -8.96 Million | -6.97 Million | -5.84 Million | -5.84 Million |
Accumulated other comprehensive income | 4.09 Million | 3.94 Million | 3.94 Million | 3.39 Million | 3.35 Million | 3.35 Million |
Common Stock Equity | 1.65 Million | 2.02 Million | 2.02 Million | 3.46 Million | 4.55 Million | 4.55 Million |
Capital Lease Obligation | - | 22 Thousand | 22 Thousand | 29 Thousand | 18 Thousand | 18 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 264 Thousand | 34 Thousand | 34 Thousand | 42 Thousand | 22 Thousand | 22 Thousand |
Net Debt | 237 Thousand | -121 Thousand | -121 Thousand | -480 Thousand | -1.61 Million | -1.61 Million |
1184
PHPRF
BHR
NCBDY
RYCEY
DBL