Founding Date | 1972 |
GBP | FY, 1999 | FY, 2000 | FY, 2001 | FY, 2002 | FY, 2003 | FY, 2004 | FY, 2005 | FY, 2006 | FY, 2007 | FY, 2008 | FY, 2009 | FY, 2010 | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 6.7m | 6.3m | 5.4m | 5.8m | 6.1m | 7.1m | 8.8m | 10.8m | 12.4m | 13.1m | 14.8m | |||||||||
Revenue growth, % | 24% | 23% | ||||||||||||||||||
Cost of goods sold | 4.9m | 4.6m | 4.0m | 4.1m | 4.2m | 4.6m | 5.6m | 6.4m | 7.2m | 7.9m | 9.3m | |||||||||
Gross profit | 1.8m | 1.7m | 1.4m | 1.7m | 2.0m | 2.5m | 3.3m | 4.5m | 5.1m | 5.2m | 5.6m | |||||||||
Gross profit Margin, % | 27% | 27% | 27% | 29% | 32% | 36% | 37% | 41% | 42% | 40% | 38% | |||||||||
Operating expense total | 1.5m | 1.7m | 1.8m | 1.8m | 1.7m | 1.3m | 1.1m | 1.2m | 1.5m | 1.5m | 1.5m | 1.4m | 1.6m | 1.6m | 1.7m | 2.0m | 2.4m | 3.2m | 4.2m | 4.7m |
EBITDA | 300.3k | 474.3k | 260.6k | 113.3k | 209.5k | 1.0m | 1.5m | 2.4m | 2.6m | 1.9m | 1.9m | |||||||||
EBITDA margin, % | 7% | 4% | 2% | 4% | 15% | 17% | 22% | 21% | 14% | 13% | ||||||||||
EBIT | 713.6k | 873.1k | 556.6k | 95.3k | (5.9k) | 91.4k | (461.0k) | 100.5k | 149.1k | 339.2k | 155.8k | 51.2k | 113.5k | 379.2k | 856.9k | 1.3m | 2.0m | 2.0m | 987.2k | 935.3k |
EBIT margin, % | 5% | 2% | 1% | 2% | 6% | 12% | 14% | 19% | 16% | 8% | 6% | |||||||||
Pre tax profit | 733.5k | 890.9k | 622.7k | 115.3k | 262.0 | 119.0k | (448.9k) | 106.2k | 155.3k | 340.1k | 155.5k | 49.7k | 110.9k | 378.4k | 856.9k | 1.3m | 2.0m | 2.0m | 988.7k | 938.3k |
Income tax expense | (242.6k) | (204.2k) | (29.3k) | (2.8k) | (1.7k) | (651.0) | (7.1k) | (6.1k) | (7.1k) | (15.4k) | (10.8k) | (10.7k) | (9.7k) | (18.2k) | (23.9k) | (55.6k) | (35.3k) | (75.9k) | 1.7k | 47.6k |
Net Income | 491.0k | 686.7k | 593.5k | 112.4k | (1.5k) | 118.3k | (456.0k) | 100.1k | 148.2k | 324.7k | 144.7k | 39.0k | 101.1k | 360.2k | 833.1k | 1.2m | 2.0m | 1.9m | 990.4k | 985.9k |
GBP | FY, 1995 | FY, 1996 | FY, 1997 | FY, 1998 | FY, 1999 | FY, 2000 | FY, 2001 | FY, 2002 | FY, 2003 | FY, 2004 | FY, 2005 | FY, 2006 | FY, 2007 | FY, 2008 | FY, 2009 | FY, 2010 | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash | 28.9k | 125.3k | 113.2k | 62.8k | 248.9k | 969.1k | 1.6m | 892.3k | 1.3m | 847.0k | 351.1k | 181.2k | 282.6k | 99.1k | 182.2k | 879.5k | 1.2m | 1.4m | 2.7m | 1.9m | 2.0m | 2.1m | 1.8m | 1.5m |
Accounts Receivable | 978.4k | 1.1m | 538.2k | 1.6m | 932.2k | 1.7m | 1.6m | 2.1m | 2.2m | 3.3m | 3.2m | 2.7m | 2.1m | 2.6m | 2.0m | 3.7m | 5.2m | 5.5m | 6.4m | 7.0m | ||||
Inventories | 3.7k | |||||||||||||||||||||||
Current Assets | 821.8k | 871.5k | 889.9k | 1.6m | 1.7m | 2.1m | 2.3m | 3.1m | 3.0m | 3.1m | 2.6m | 2.9m | 3.1m | 3.6m | 3.7m | 3.7m | 3.5m | 4.2m | 5.0m | 6.1m | 7.9m | 8.1m | 8.6m | 9.0m |
PP&E | 197.5k | 272.8k | 244.0k | 355.6k | 309.6k | 334.7k | 376.9k | 420.1k | 425.3k | 292.1k | 260.2k | 314.4k | 226.6k | 162.8k | 111.6k | 88.1k | 326.7k | 305.5k | 406.8k | 462.2k | 717.3k | 1.3m | 1.8m | 1.6m |
Goodwill | 210.3k | |||||||||||||||||||||||
Total Assets | 1.0m | 1.1m | 1.1m | 1.9m | 2.0m | 2.4m | 2.7m | 3.5m | 3.4m | 3.4m | 2.8m | 3.2m | 3.5m | 3.9m | 3.9m | 3.8m | 3.9m | 4.6m | 5.4m | 6.6m | 8.8m | 9.6m | 10.6m | 10.7m |
Accounts Payable | 238.1k | 138.5k | 147.6k | 111.7k | 104.0k | 87.8k | 84.7k | 155.2k | 194.7k | 168.5k | 157.6k | 105.4k | 90.1k | 124.3k | 121.1k | 286.2k | 322.8k | 501.7k | 498.5k | 355.4k | ||||
Current Liabilities | 370.5k | 690.2k | 609.8k | 1.3m | 1.0m | 911.5k | 710.3k | 1.5m | 1.4m | 1.3m | 1.2m | 1.4m | 1.6m | 1.7m | 1.5m | 1.5m | 1.4m | 1.7m | 2.0m | 2.3m | 3.2m | 3.1m | 3.3m | 3.0m |
Non-Current Liabilities | 87.3k | 60.4k | 26.1k | 47.4k | 49.1k | 32.5k | 25.3k | 18.2k | 64.5k | 25.7k | 6.9k | 19.0k | 34.6k | 19.2k | 18.8k | 8.0k | 13.6k | 9.5k | 5.6k | 1.2k | 7.4k | 33.6k | ||
Total Debt | 53.5k | 227.0 | 377.0 | 34.6k | 19.2k | 119.3k | 8.4k | 33.7k | 9.5k | 5.6k | 1.2k | 25.0k | 33.6k | 132.0k | ||||||||||
Total Liabilities | 457.8k | 750.6k | 635.9k | 1.3m | 1.1m | 944.0k | 735.5k | 1.6m | 1.5m | 1.3m | 1.2m | 1.4m | 1.6m | 1.7m | 1.5m | 1.5m | 1.4m | 1.7m | 2.0m | 2.3m | 3.2m | 3.1m | 3.3m | 3.0m |
Common Stock | 20.0k | 20.0k | 20.0k | 20.0k | 20.0k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k | 26.7k |
Retained Earnings | 3.3m | 4.2m | 5.5m | 6.6m | 7.2m | 7.8m | ||||||||||||||||||
Total Equity | 561.5k | 393.7k | 497.9k | 611.1k | 952.1k | 1.5m | 1.9m | 2.0m | 2.0m | 2.1m | 1.6m | 1.7m | 1.9m | 2.2m | 2.3m | 2.4m | 2.5m | 2.8m | 3.4m | 4.3m | 5.6m | 6.6m | 7.2m | 7.8m |
Debt to Equity Ratio | 0.1 x | 0 x | 0 x | 0 x | 0 x | 0.1 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | ||||||||||
Debt to Assets Ratio | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | 0 x | ||||||||||
Financial Leverage | 1.8 x | 2.9 x | 2.3 x | 3.2 x | 2.1 x | 1.6 x | 1.4 x | 1.8 x | 1.8 x | 1.6 x | 1.7 x | 1.8 x | 1.9 x | 1.8 x | 1.7 x | 1.6 x | 1.6 x | 1.6 x | 1.6 x | 1.5 x | 1.6 x | 1.5 x | 1.5 x | 1.4 x |
GBP | FY, 1999 | FY, 2000 | FY, 2001 | FY, 2002 | FY, 2003 | FY, 2004 | FY, 2005 | FY, 2006 | FY, 2007 | FY, 2008 | FY, 2009 | FY, 2010 | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 491.0k | 686.7k | 593.5k | 112.4k | (1.5k) | 118.3k | (456.0k) | 100.1k | 148.2k | 324.7k | 144.7k | 39.0k | 101.1k | 360.2k | 833.1k | 1.2m | 2.0m | 1.9m | 990.4k | 985.9k |
Cash From Operating Activities | 553.3k | 1.4m | 1.2m | 443.2k | 714.2k | 356.7k | 315.7k | 6.6k | 253.9k | (91.6k) | 82.0k | 856.4k | 668.7k | 455.4k | 1.7m | 267.7k | 1.7m | 2.1m | 1.2m | 978.4k |
Dividends Paid | 150.0k | 150.0k | 150.0k | 150.0k | 300.0k | 370.0k | 800.0k | 800.0k | 400.0k | 400.0k | ||||||||||
Cash From Financing Activities | 8.4k | (108.3k) | 85.0k | (141.6k) | (4.3k) | (77.5k) | (79.2k) | (5.5k) | 165.7k | (32.8k) | (42.2k) | 3.9k | (28.7k) | (82.3k) | 163.2k | (357.6k) | (31.4k) | 155.3k | ||
Net Change in Cash | 239.6k | 720.2k | 645.3k | 823.1k | 415.8k | 461.3k | 495.7k | (170.3k) | 101.7k | (214.3k) | (28.2k) | 808.6k | 272.5k | 266.4k | 1.3m | (816.6k) | 78.0k | 148.2k | (465.8k) | (198.9k) |
GBP | FY, 1995 |
---|---|
Financial Leverage | 1.8 x |