(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1.63%17.79M | -44.78%7.16M | -44.78%7.16M | 26.79%12.43M | --13.39M | --17.51M | 56.25%12.97M | --12.97M | --9.8M | 17.54%8.3M |
-Cash and cash equivalents | 1.65%17.79M | -44.82%7.15M | -44.82%7.15M | 26.83%12.43M | --13.38M | --17.5M | 56.20%12.96M | --12.96M | --9.8M | 17.58%8.3M |
-Short-term investments | ---- | 75.04%7.45K | 75.04%7.45K | -16.80%6.58K | --5.67K | --4.71K | --4.25K | --4.25K | --7.91K | ---- |
Receivables | 73.19%61.63M | 15.89%21.98M | 15.89%21.98M | -36.92%23.88M | --39.46M | --35.58M | 25.64%18.97M | --18.97M | --37.86M | 20.62%15.1M |
-Accounts receivable | -75.43%8.74M | 15.47%10.29M | 15.47%10.29M | -74.29%9.73M | --39.46M | --35.58M | 53.08%8.91M | --8.91M | --37.86M | 14.86%5.82M |
-Taxes receivable | ---- | --159.01K | --159.01K | --53.26K | ---- | ---- | --0 | --0 | ---- | -66.00%12.56K |
-Related party accounts receivable | ---- | 2.06%5.89M | 2.06%5.89M | --5.57M | ---- | ---- | 23.61%5.77M | --5.77M | ---- | 6.74%4.67M |
-Other receivables | --52.89M | 31.68%5.64M | 31.68%5.64M | --8.53M | ---- | ---- | -6.72%4.29M | --4.29M | ---- | 51.27%4.59M |
Prepaid assets | --10.47M | -7.97%12.82M | -7.97%12.82M | --18.89M | ---- | ---- | 24.51%13.93M | --13.93M | ---- | 22.31%11.19M |
Current deferred assets | ---- | 197.25%12.2M | 197.25%12.2M | --5.22M | ---- | ---- | 48.16%4.1M | --4.1M | ---- | 36.63%2.77M |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4.94K |
Total current assets | 69.32%89.89M | 8.39%54.16M | 8.39%54.16M | 26.77%60.42M | --52.85M | --53.09M | 33.75%49.97M | --49.97M | --47.66M | 21.49%37.36M |
Non current assets | ||||||||||
Net PPE | 3,898.73%31.5M | 216.94%2.4M | 216.94%2.4M | 86.51%1.49M | --700.77K | --787.78K | -17.18%758.15K | --758.15K | --797.02K | -11.72%915.41K |
-Gross PPE | 999.24%39.02M | 25.29%4.24M | 25.29%4.24M | --4.56M | --3.58M | --3.55M | 4.83%3.38M | --3.38M | ---- | 19.21%3.23M |
-Accumulated depreciation | -172.13%-7.52M | 30.09%-1.83M | 30.09%-1.83M | ---3.07M | ---2.88M | ---2.76M | -13.55%-2.62M | ---2.62M | ---- | -38.43%-2.31M |
Goodwill and other intangible assets | 3,203.69%1.07B | 96.33%66.05M | 96.33%66.05M | 98.04%69.51M | --31.67M | --32.45M | -15.18%33.64M | --33.64M | --35.1M | -11.14%39.66M |
-Goodwill | 3,676.18%530.76M | -19.43%11.96M | -19.43%11.96M | -18.92%12.78M | --13.42M | --14.06M | -19.87%14.84M | --14.84M | --15.77M | -13.03%18.52M |
-Other intangible assets | 2,842.58%541.17M | 187.69%54.09M | 187.69%54.09M | 193.41%56.73M | --18.24M | --18.39M | -11.08%18.8M | --18.8M | --19.34M | -9.43%21.15M |
Investments and advances | 1,334.67%215.47M | -48.43%7.63M | -48.43%7.63M | -15.14%10.7M | --14.64M | --15.02M | 21.76%14.8M | --14.8M | --12.61M | 1.13%12.15M |
Related parties assets | ---- | 2.06%5.89M | 2.06%5.89M | --5.57M | ---- | ---- | 23.61%5.77M | --5.77M | ---- | 6.74%4.67M |
Other non current assets | --7.36M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 2,648.55%1.33B | 54.65%76.08M | 54.65%76.08M | 68.43%81.7M | --47.01M | --48.25M | -6.70%49.2M | --49.2M | --48.51M | -8.60%52.73M |
Total assets | 1,297.39%1.42B | 31.34%130.25M | 31.34%130.25M | 47.78%142.12M | --99.87M | --101.34M | 10.07%99.17M | --99.17M | --96.17M | 1.86%90.09M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 680.22%68.93M | 209.65%19.58M | 209.65%19.58M | 182.03%21.96M | --8.85M | --8.83M | 7.51%6.32M | --6.32M | --7.79M | 15.54%5.88M |
-accounts payable | 1,016.98%36.43M | 364.21%10.1M | 364.21%10.1M | 78.48%4.38M | --3.07M | --3.26M | 19.07%2.18M | --2.18M | --2.45M | 25.01%1.83M |
-Total tax payable | 473.65%13.3M | 326.60%6.2M | 326.60%6.2M | 53.82%4.18M | --2.6M | --2.32M | -42.20%1.45M | --1.45M | --2.71M | 34.08%2.52M |
-Due to related parties current | ---- | 16.24%870.67K | 16.24%870.67K | 350.10%827.16K | --1.35M | --1.2M | 240.46%749.01K | --749.01K | --183.77K | -22.28%220K |
-Other payable | 832.47%19.19M | 23.84%2.41M | 23.84%2.41M | 416.81%12.58M | --1.83M | --2.06M | 47.45%1.95M | --1.95M | --2.43M | -10.26%1.32M |
Current accrued expenses | ---- | 10.20%26.39M | 10.20%26.39M | 62.94%19.58M | --20.18M | --23.43M | 149.52%23.95M | --23.95M | --12.02M | 49.62%9.6M |
Current debt and capital lease obligation | ---- | 381.90%50.36M | 381.90%50.36M | 381.29%50.14M | --10.33M | --10.39M | 3,284.95%10.45M | --10.45M | --10.42M | 23.14%308.73K |
-Current debt | ---- | 387.83%50.36M | 387.83%50.36M | 381.29%50.14M | --10.33M | --10.32M | 14,993.70%10.32M | --10.32M | --10.42M | 144.92%68.39K |
-Current capital lease obligation | ---- | --0 | --0 | --0 | --0 | --64.19K | -47.08%127.17K | --127.17K | --0 | 7.87%240.34K |
Current deferred liabilities | ---- | --0 | --0 | --0 | --0 | --0 | -79.59%179.12K | --179.12K | --180.58K | -30.38%877.49K |
Current liabilities | 61.60%68.93M | 135.52%96.34M | 135.52%96.34M | 201.56%91.68M | --39.37M | --42.65M | 145.42%40.9M | --40.9M | --30.4M | 28.04%16.67M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --161.71M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --9.4M | -2.64%8.88M |
-Long term debt | --133.25M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --9.4M | 0.00%8.75M |
-Long term capital lease obligation | --28.46M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -65.40%127.17K |
Non current deferred liabilities | 2,065.60%42.24M | 2.74%2.01M | 2.74%2.01M | 4.09%2.05M | --1.99M | --1.95M | -9.31%1.96M | --1.96M | --1.97M | -18.99%2.16M |
Employee benefits | --11.79M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Derivative product liabilities | --23.24M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | --147.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 19,717.91%386.52M | 2.74%2.01M | 2.74%2.01M | -81.94%2.05M | --1.99M | --1.95M | -82.26%1.96M | --1.96M | --11.38M | -6.33%11.04M |
Total liabilities | 921.12%455.45M | 129.45%98.35M | 129.45%98.35M | 124.36%93.73M | --41.36M | --44.6M | 54.72%42.86M | --42.86M | --41.78M | 11.71%27.7M |
Shareholders'equity | ||||||||||
Share capital | -19.28%6K | 0.00%7.43K | 0.00%7.43K | 6.69%7.43K | --7.43K | --7.43K | 6.98%7.43K | --7.43K | --6.97K | 0.99%6.95K |
-common stock | -19.28%6K | 0.00%7.43K | 0.00%7.43K | 6.69%7.43K | --7.43K | --7.43K | 6.98%7.43K | --7.43K | --6.97K | 0.99%6.95K |
Retained earnings | -6,067.20%-96.69M | -2,071.60%-23.22M | -2,071.60%-23.22M | -180.81%-6.73M | --3.38M | --1.62M | -92.68%1.18M | --1.18M | --8.33M | -19.92%16.1M |
Paid-in capital | 1,339.86%462.28M | 0.00%32.11M | 0.00%32.11M | 41.99%32.11M | --32.11M | --32.11M | 48.03%32.11M | --32.11M | --22.61M | 6.96%21.69M |
Gains losses not affecting retained earnings | -78.52%4.94M | 0.00%23M | 0.00%23M | 0.00%23M | --23M | --23M | 0.00%23M | --23M | --23M | 0.00%23M |
Total stockholders'equity | 553.11%370.54M | -43.34%31.89M | -43.34%31.89M | -10.30%48.39M | --58.5M | --56.73M | -7.40%56.29M | --56.29M | --53.94M | -4.09%60.79M |
Noncontrolling interests | 10,565,045.01%590.17M | -67.22%4.42K | -67.22%4.42K | -98.86%5.1K | --2.16K | --5.59K | -99.16%13.48K | --13.48K | --447.63K | 514.21%1.6M |
Total equity | 1,593.17%960.71M | -43.35%31.9M | -43.35%31.9M | -11.03%48.39M | --58.5M | --56.74M | -9.75%56.31M | --56.31M | --54.39M | -1.97%62.39M |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data