GBP | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|
Revenue | 53.6m | 45.2m | 55.3m |
Revenue growth, % | (8%) | (16%) | 22% |
Pre tax profit | 10.5m | 9.5m | 10.2m |
Income tax expense | 1.5m | 1.5m | 1.8m |
Net Income | 9.0m | 8.0m | 8.4m |
GBP | 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 | 7.7m | 9.0m | 7.4m | 4.9m | 4.5m | 6.5m | 6.2m | 8.9m | 8.6m | 9.5m | 7.7m | 7.5m | 7.3m | 7.1m | 2.0m | 3.0m | 7.0m | 4.4m | 5.6m | 7.2m | 12.6m | 15.1m |
Accounts Receivable | 473.0k | 498.0k | 569.0k | 1.5m | 1.6m | 1.4m | 1.5m | 3.1m | 735.0k | 325.0k | 974.0k | 697.0k | 738.0k | 740.0k | 830.0k | |||||||
Current Assets | 8.5m | 10.0m | 12.9m | 6.9m | 6.6m | 8.9m | 8.4m | 11.0m | 12.9m | 13.5m | 16.8m | 10.7m | 10.0m | 10.2m | 7.3m | 24.8m | 27.0m | 34.9m | 38.9m | 34.9m | 33.1m | 35.1m |
PP&E | 1.2m | 1.3m | 765.0k | 9.6m | 11.0m | 10.7m | 13.2m | 12.6m | 15.2m | 15.0m | 6.5m | 5.6m | 5.4m | 5.6m | 5.5m | 6.7m | 4.8m | 4.8m | 5.0m | 5.1m | 4.7m | 6.0m |
Goodwill | 12.0m | 11.9m | 12.1m | |||||||||||||||||||
Total Assets | 9.7m | 11.3m | 13.8m | 16.6m | 17.6m | 19.6m | 21.6m | 23.6m | 37.4m | 36.8m | 35.4m | 31.0m | 27.3m | 29.5m | 33.4m | 33.5m | 32.7m | 52.7m | 56.9m | 53.1m | 49.6m | 52.3m |
Accounts Payable | 2.9m | 2.9m | 21.1m | 22.5m | 18.7m | 13.2m | 14.6m | |||||||||||||||
Current Liabilities | 1.6m | 1.9m | 2.2m | 2.9m | 3.3m | 3.6m | 4.5m | 4.4m | 10.8m | 8.9m | 8.2m | 7.7m | 5.4m | 5.8m | 7.5m | 6.6m | 7.4m | 21.9m | 22.8m | 18.9m | 13.9m | 15.3m |
Non-Current Liabilities | 1.1m | 1.1m | 1.3m | 2.5m | 2.0m | 2.1m | 2.5m | 3.0m | 6.0m | 5.1m | 488.0k | 226.0k | 189.0k | 212.0k | 204.0k | 239.0k | 145.0k | 3.0m | 2.2m | 1.9m | 1.9m | 1.7m |
Total Debt | 2.1m | 2.3m | 166.0k | 94.0k | 114.0k | 59.0k | ||||||||||||||||
Total Liabilities | 2.8m | 3.0m | 3.4m | 5.3m | 5.3m | 5.6m | 7.0m | 7.4m | 16.8m | 14.0m | 8.7m | 7.9m | 5.6m | 6.0m | 7.7m | 6.8m | 7.5m | 25.0m | 25.0m | 20.8m | 15.8m | 17.0m |
Common Stock | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m |
Retained Earnings | 23.8m | 26.8m | 30.7m | 31.1m | 32.4m | 33.9m | ||||||||||||||||
Total Equity | 6.9m | 8.2m | 10.4m | 11.2m | 12.3m | 14.0m | 14.5m | 16.2m | 20.6m | 22.8m | 26.7m | 23.2m | 21.7m | 23.5m | 25.7m | 26.7m | 25.2m | 27.8m | 31.9m | 32.3m | 33.8m | 35.3m |
Debt to Equity Ratio | 0.1 x | 0.1 x | 0 x | 0 x | 0 x | 0 x | ||||||||||||||||
Debt to Assets Ratio | 0.1 x | 0.1 x | 0 x | 0 x | 0 x | 0 x | ||||||||||||||||
Financial Leverage | 1.4 x | 1.4 x | 1.3 x | 1.5 x | 1.4 x | 1.4 x | 1.5 x | 1.5 x | 1.8 x | 1.6 x | 1.3 x | 1.3 x | 1.3 x | 1.3 x | 1.3 x | 1.3 x | 1.3 x | 1.9 x | 1.8 x | 1.6 x | 1.5 x | 1.5 x |
GBP | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 2.1m | 2.7m | 3.2m | 2.4m | 3.2m | 4.0m | 4.4m | 4.2m | 5.1m | 5.6m | 6.4m | 2.8m | 3.3m | 6.8m | 7.4m | 6.0m | 2.1m | 7.6m | 13.0m | 9.0m | 8.0m | 8.4m |
Cash From Operating Activities | 3.4m | 4.0m | 3.9m | 5.2m | 4.0m | 5.9m | 7.1m | 7.3m | 10.2m | 5.6m | 5.8m | 6.8m | 7.1m | 6.9m | 6.6m | 7.1m | 6.0m | 7.2m | 6.4m | 9.9m | 8.3m | |
Dividends Paid | 1.2m | 1.4m | 1.0m | 1.5m | 2.1m | 2.4m | 3.0m | 3.6m | 5.0m | 4.9m | 5.1m | 5.2m | 5.4m | 5.6m | 5.9m | 6.3m | 6.7m | 7.0m | 7.1m | |||
Cash From Financing Activities | (28.0k) | (93.0k) | (33.0k) | (77.0k) | 476.0k | (480.0k) | 8.1m | (8.2m) | (5.0m) | (7.1m) | (5.1m) | (5.2m) | (5.4m) | (5.6m) | (6.4m) | (6.3m) | (6.7m) | (7.0m) | (7.4m) | |||
Net Change in Cash | 1.0m | 1.3m | 758.0k | 2.8m | 1.1m | 1.9m | 2.4m | 2.4m | 906.0k | (1.8m) | (250.0k) | (178.0k) | (225.0k) | (5.0m) | 972.0k | 4.0m | (2.6m) | 1.2m | 1.6m | 5.4m | 2.5m | |
Income Taxes Paid | (1.6m) | (1.1m) | (1.5m) |
GBP | FY, 1997 |
---|---|
Financial Leverage | 1.4 x |
FY, 2015 | |
---|---|
Customers | 30 |