Finsbury Food Group PLC
LSE:FIF
Balance Sheet
Balance Sheet Decomposition
Finsbury Food Group PLC
Current Assets | 100.5m |
Cash & Short-Term Investments | 11.2m |
Receivables | 65.2m |
Other Current Assets | 24.1m |
Non-Current Assets | 161.1m |
PP&E | 69.3m |
Intangibles | 88.2m |
Other Non-Current Assets | 3.7m |
Current Liabilities | 79.9m |
Accounts Payable | 75.7m |
Other Current Liabilities | 4.2m |
Non-Current Liabilities | 55.7m |
Long-Term Debt | 42.9m |
Other Non-Current Liabilities | 12.7m |
Balance Sheet
Finsbury Food Group PLC
Jun-2014 | Jun-2015 | Jul-2016 | Jul-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jul-2022 | Jul-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
0
|
3
|
3
|
9
|
12
|
10
|
10
|
7
|
11
|
|
Cash Equivalents |
1
|
0
|
3
|
3
|
9
|
12
|
10
|
10
|
7
|
11
|
|
Total Receivables |
26
|
46
|
48
|
48
|
42
|
48
|
38
|
50
|
55
|
65
|
|
Accounts Receivables |
22
|
43
|
45
|
45
|
40
|
45
|
36
|
46
|
51
|
65
|
|
Other Receivables |
4
|
3
|
4
|
3
|
2
|
3
|
2
|
4
|
4
|
0
|
|
Inventory |
5
|
11
|
13
|
13
|
13
|
15
|
15
|
15
|
23
|
23
|
|
Other Current Assets |
1
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
1
|
|
Total Current Assets |
33
|
60
|
66
|
66
|
68
|
77
|
65
|
76
|
89
|
101
|
|
PP&E Net |
22
|
46
|
51
|
49
|
50
|
57
|
62
|
59
|
63
|
69
|
|
PP&E Gross |
22
|
46
|
51
|
49
|
50
|
57
|
62
|
59
|
63
|
0
|
|
Accumulated Depreciation |
19
|
46
|
53
|
60
|
51
|
56
|
70
|
77
|
83
|
0
|
|
Intangible Assets |
0
|
8
|
8
|
11
|
14
|
17
|
15
|
15
|
14
|
88
|
|
Goodwill |
53
|
72
|
69
|
69
|
69
|
81
|
73
|
73
|
73
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
1
|
4
|
3
|
4
|
4
|
4
|
5
|
6
|
4
|
4
|
|
Other Assets |
53
|
72
|
69
|
69
|
69
|
81
|
73
|
73
|
73
|
0
|
|
Total Assets |
109
N/A
|
191
+75%
|
198
+4%
|
200
+1%
|
205
+3%
|
235
+15%
|
220
-7%
|
229
+4%
|
243
+6%
|
262
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
22
|
39
|
40
|
39
|
39
|
41
|
33
|
41
|
49
|
76
|
|
Accrued Liabilities |
9
|
23
|
24
|
22
|
16
|
15
|
16
|
21
|
25
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
6
|
9
|
14
|
15
|
25
|
0
|
3
|
2
|
2
|
2
|
|
Other Current Liabilities |
1
|
1
|
2
|
2
|
4
|
4
|
3
|
2
|
2
|
2
|
|
Total Current Liabilities |
37
|
72
|
80
|
77
|
84
|
60
|
55
|
67
|
78
|
80
|
|
Long-Term Debt |
4
|
12
|
9
|
6
|
0
|
47
|
45
|
31
|
35
|
43
|
|
Deferred Income Tax |
0
|
0
|
2
|
1
|
1
|
2
|
2
|
3
|
4
|
6
|
|
Minority Interest |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
0
|
0
|
|
Other Liabilities |
4
|
4
|
7
|
11
|
15
|
17
|
17
|
15
|
7
|
7
|
|
Total Liabilities |
46
N/A
|
89
+93%
|
98
+10%
|
97
-2%
|
103
+6%
|
128
+25%
|
121
-5%
|
118
-2%
|
124
+5%
|
136
+9%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
30
|
35
|
37
|
40
|
40
|
45
|
35
|
50
|
58
|
65
|
|
Additional Paid In Capital |
32
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
|
Treasury Stock |
0
|
0
|
4
|
4
|
3
|
4
|
3
|
5
|
6
|
5
|
|
Total Equity |
63
N/A
|
101
+62%
|
99
-2%
|
103
+4%
|
103
-1%
|
107
+5%
|
98
-8%
|
110
+12%
|
119
+7%
|
126
+6%
|
|
Total Liabilities & Equity |
109
N/A
|
191
+75%
|
198
+4%
|
200
+1%
|
205
+3%
|
235
+15%
|
220
-7%
|
229
+4%
|
243
+6%
|
262
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
67
|
128
|
130
|
130
|
130
|
130
|
130
|
130
|
130
|
130
|