Filings/SCGL/ANNUAL

Source document

Loading document…
KPIsSections16

Income flow

Headline metrics
Revenue — GREEN£125,793-44.5% YoY
Gross margin — GREEN42.8%
Net income — GREEN-£414,232
Net margin — GREEN-329.3%
Operating margin — GREEN-339.0%
Red flags1 red1 orange
Liquidity2
RED
Net margin -329.3%net_margin_sharply_negative
Net income margin below -5% — profitability materially negative vs revenue.
ORANGE
Current ratio 0.10current_ratio_low
Current assets are below current liabilities — short-term liquidity pressure.
Income Statement
Income Statement
MetricValueFlag
Cost Of Revenue£71,893GREEN
Gross Margin42.8%GREEN
Gross Profit£53,900GREEN
Income Tax Expense£0GREEN
Interest Expense£666GREEN
Net Income-£414,232GREEN
Net Margin-329.3%GREEN
Operating Income-£426,380GREEN
Operating Margin-339.0%GREEN
Other Non Operating Income (Expenses)£16,067GREEN
Pre-tax Income-£427,046GREEN
Revenue£125,793GREEN
Selling General & Admin Exp£537,554GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Accrued Expenses£630,524GREEN
Capital Leases£0GREEN
Cash & Equivalents£9,111GREEN
Common Stock£71,581GREEN
Current Assets£139,301GREEN
Current Liabilities£1.4MGREEN
Current Portion of Capital Leases£14,432GREEN
Gross Property, Plant & Equipment£14,178GREEN
Inventory£49,224GREEN
Noncontrolling Interest-£321,286GREEN
Total Equity-£946,787GREEN
Trade Receivables£35,435GREEN
Cash Flow
Cash Flow
MetricValueFlag
Change in Inventories£14,451GREEN
Financing Cash Flow-£30,623GREEN
Foreign Exchange Rate Effect£2,464GREEN
Free Cash Flow£1,703GREEN
Investing Cash Flow-£1,002GREEN
Net Income (starting point for CFO)-£327,409GREEN
Operating Cash Flow£2,705GREEN

Sections in this filing

Business / Consolidation

(a) Basis of consolidation These financial statements comprise the financial statements of the Company and entities controlled by the Company (its subsidiaries) for the year ended 31 December 2023. Control is achieved when the Group is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Specifically, the Group controls an investee if, and only if, the Group has: ● Power over the investee (i.e., existing rights that give it the current ability to direct the relevant activities of the investee) ● Exposure, or rights, to variable returns from its involvement with the investee ● The ability to use its power over the investee to affect its returns Generally, there is a presumption that a majority of voting rights results in control. To support this presumption and when the Group has less than a majority of the voting or similar rights of an investee, the Group considers all relevant facts and circumstances in assessing whether it has power over an investee, including: ● The contractual arrangement(s) with the other vote holders of the investee ● Rights arising from other contractual arrangements ● The Group’s voting rights and potential voting rights (i) Business combinations The Group accounts for business combinations using the acquisition method when control is transferred to the Group. The consideration transferred in the acquisition is generally measured at fair value, as are the identifiable net assets acquired. Any goodwill that arises is tested annually for impairment. Any gain on a bargain purchase is recognised in profit or loss immediately. Transaction costs are expensed as incurred, except if related to the issue of debt or equity securities. The consideration transferred does not include amounts related to the settlement of pre-existing relationships. Such amounts are generally recognised in profit or loss. Any contingent consideration is measured at fair value at the date of acquisition. If an obligation to pay contingent consideration that meets the definition of a financial instrument is classified as equity, then it is not remeasured and settlement is accounted for within equity. Otherwise, other contingent consideration is remeasured at fair value at each reporting date and subsequent changes in the fair value of the contingent conside