2024-11-12  9:00:00 PM Chg. -11.8000 Volume Bid2024-11-12 Ask2024-11-12 Market Capitalization Dividend Y. P/E Ratio
331.7000GBX -3.44% 1.2 mill.
Turnover(GBP): 3.99 mill.
330.0000Bid Size: 28,000 422.0000Ask Size: 2,000 2.69 bill.GBP - -

Assets

2017
IFRS
in mill. GBP
2018
IFRS
in mill. GBP
2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
Property and Equipment
  453.7000   556.7000   468.6000   785   1,257.8000
Intangible Assets
  112.4000   143.2000   185.8000   239.5000   345.2000
Long-Term Investments
  3   4.1000   177.3000   166.8000   211.4000
Fixed Assets
  634.4000   773.6000   1,284   1,647.1000   2,498.3000
Inventories
  42.9000   56.5000   52.3000   61.6000   86.7000
Accounts Receivable
  66.8000   104.7000   150   200.6000   323.9000
Cash and Cash Equivalents
  150   410.8000   750.6000   1,706.8000   1,468.6000
Current Assets
  260.1000   576.3000   952.9000   2,381.1000   1,885.3000
Total Assets
  894.5000   1,349.9000   2,293.2000   4,028.2000   4,383.6000

 

Liabilities

2017
IFRS
in mill. GBP
2018
IFRS
in mill. GBP
2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
Accounts Payable
  228.6000   291   349.6000   422.9000   393.2000
Long-term debt
  243.3000   244.3000   219.7000   997.4000   1,777.4000
Liabilities to Banks
  243.4000   244.8000   220.2000   997.7000   -
Provisions
  17.1000   26   84.8000   63.3000   74.1000
Liabilities
  623.8000   793.3000   1,234.9000   2,191   2,674.2000
Share Capital
  12.6000   14   14.2000   15   -
Total Equity
  270.7000   556.6000   1,048.9000   1,765.8000   1,588.2000
Minority Interests
  0.0000   0.0000   0.0000   71.4000   121.2000
Total liabilities equity
  894.5000   1,349.9000   2,293.2000   4,028.2000   4,383.6000

 

Income Statement

2017
IFRS
in mill. GBP
2018
IFRS
in mill. GBP
2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
Revenues
  1,463.8000   1,598.8000   1,756.6000   2,331.8000   2,498.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  14.7000   -33   -186.5000   8.8000   -134.6000
Interest Income
  -   -   -   -   -42.3000
Income Before Taxes
  1   -44.4000   -214.5000   -44   -
Income Taxes
  0.0000   -.5000   2.7000   -25.6000   8.8000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -37.5000
Net Income
  1   -44.9000   -211.8000   -69.6000   -223.2000

 

Per Share

2017
IFRS
in GBP
2018
IFRS
in GBP
2019
IFRS
in GBP
2020
IFRS
in GBP
2021
IFRS
in GBP
Earnings per Share
  0.0016   -0.0685   -0.2937   -0.1755   -0.3000
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

Cash Flow

2017
IFRS
in mill. GBP
2018
IFRS
in mill. GBP
2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
Cash Flow from Operating Activities
  106.8000   128.4000   51.7000   225.4000   -16
Cash Flow from Investing Activities
  -161.6000   -167.9000   -264   -682.8000   -524
Cash Flow from Financing
  153.9000   300.3000   552.1000   1,526   282.5000
Decrease / Increase in Cash
  99.1000   260.8000   339.8000   1,068.6000   -
Employees
  12,233   13,452   15,144   17,121   19,347