Source document

Loading document…
KPIsSections7
Headline metrics
Net incomeGREEN-£628,225
Red flags2 red1 orange
Liquidity3
RED
Negative operating cash flowoperating_cf_burn
The company is burning cash from operations — sustainability depends on financing.
ORANGE
Current ratio 0.02current_ratio_low
Current assets are below current liabilities — short-term liquidity pressure.
RED
Cash runway ~0.1 yearscash_runway_low
At current burn rate, cash covers less than 2 years — may require near-term financing.
Income Statement
Income Statement
MetricValueFlag
Gross Profit£0GREEN
Operating Income-£555,119GREEN
Net Income-£628,225GREEN
Income Tax Expense£8,892GREEN
Pre-tax Income-£619,333GREEN
EPS Diluted€-0.06GREEN
Selling General & Admin Exp£555,119GREEN
Net Interest Exp£64,214GREEN
Other Non Operating Income (Expenses)£0GREEN
Basic EPS-£0.06GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets£95,044GREEN
Current Assets£95,043GREEN
Current Liabilities£4.1MGREEN
Total Liabilities£4.1MGREEN
Total Equity-£4.0MGREEN
Retained Earnings-£17.6MGREEN
Cash & Equivalents£35,738GREEN
Short-term Debt£3.1MGREEN
Trade Receivables£59,305GREEN
Trade Payables£980,824GREEN
Other Intangibles£1GREEN
Common Stock£5.2MGREEN
Additional Paid In Capital£8.5MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow-£448,066GREEN
Financing Cash Flow£354,495GREEN
Net Income (starting point for CFO)-£435,119GREEN
Net Change in Cash-£93,571GREEN

Sections in this filing

Business / Consolidation

Basis of consolidation The Group fina ncial statements consolidate those of the p a rent company and all of its subsidiaries. Subsidiaries are entities controlled by the Group. The parent company c ontrols a subsidiary if it has po wer over the investe e to significantly direct the activities, exposure, or rights, to variab le returns from its involvement with th e investee, and the ability to u se its power over the investee to affe ct the amount of the investors’ returns. The financial statements of subsidiaries are included in th e conso lid ated financial statements fro m the date that control commences until the d ate that control ceases. The results of subsidiaries acquired or disposed in the period are included in the consolidated income statement from the effe ctive date of acquisition or up to the effe cti ve date of disposal, as appropriate. All intra -group transactions, balances, income and expe ns es are eliminate d on consolidation. The results and ne t assets of subsidiaries whose accounts are de nominated in foreign cu rrencies are retranslated into Sterling at average rates and year-end rates respective ly.