Michelmersh Brick Holdings PLC
LSE:MBH
Balance Sheet
Balance Sheet Decomposition
Michelmersh Brick Holdings PLC
Current Assets | 36.7m |
Cash & Short-Term Investments | 11m |
Receivables | 9.2m |
Other Current Assets | 16.5m |
Non-Current Assets | 87.3m |
PP&E | 63.4m |
Intangibles | 24m |
Current Liabilities | 15m |
Accounts Payable | 12.8m |
Other Current Liabilities | 2.2m |
Non-Current Liabilities | 16.1m |
Long-Term Debt | 743k |
Other Non-Current Liabilities | 15.4m |
Balance Sheet
Michelmersh Brick Holdings PLC
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3
|
3
|
5
|
4
|
5
|
15
|
12
|
8
|
11
|
11
|
|
Cash Equivalents |
3
|
3
|
5
|
4
|
5
|
15
|
12
|
8
|
11
|
11
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
7
|
4
|
4
|
7
|
7
|
7
|
10
|
9
|
11
|
8
|
|
Accounts Receivables |
6
|
4
|
4
|
7
|
7
|
7
|
10
|
9
|
11
|
8
|
|
Other Receivables |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
6
|
7
|
7
|
9
|
8
|
10
|
10
|
10
|
10
|
16
|
|
Other Current Assets |
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Total Current Assets |
16
|
14
|
17
|
20
|
22
|
33
|
33
|
29
|
32
|
37
|
|
PP&E Net |
42
|
41
|
41
|
53
|
52
|
65
|
61
|
63
|
66
|
63
|
|
PP&E Gross |
42
|
41
|
41
|
0
|
52
|
65
|
61
|
63
|
66
|
63
|
|
Accumulated Depreciation |
18
|
19
|
20
|
0
|
26
|
33
|
36
|
40
|
43
|
46
|
|
Intangible Assets |
0
|
0
|
0
|
24
|
16
|
16
|
15
|
13
|
15
|
14
|
|
Goodwill |
2
|
2
|
2
|
0
|
7
|
7
|
7
|
7
|
10
|
10
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
2
|
2
|
2
|
0
|
7
|
7
|
7
|
7
|
10
|
10
|
|
Total Assets |
61
N/A
|
58
-5%
|
63
+9%
|
97
+54%
|
97
+0%
|
121
+25%
|
116
-5%
|
113
-3%
|
123
+9%
|
124
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
1
|
1
|
2
|
6
|
3
|
3
|
3
|
3
|
4
|
5
|
|
Accrued Liabilities |
3
|
3
|
2
|
0
|
4
|
6
|
9
|
9
|
10
|
8
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
2
|
2
|
4
|
2
|
1
|
1
|
1
|
|
Other Current Liabilities |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
3
|
2
|
|
Total Current Liabilities |
4
|
5
|
5
|
9
|
9
|
15
|
14
|
12
|
18
|
15
|
|
Long-Term Debt |
5
|
0
|
0
|
20
|
15
|
19
|
11
|
1
|
1
|
1
|
|
Deferred Income Tax |
5
|
4
|
4
|
9
|
9
|
12
|
12
|
15
|
16
|
15
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
14
N/A
|
9
-39%
|
9
+7%
|
38
+311%
|
33
-11%
|
45
+36%
|
36
-20%
|
28
-24%
|
34
+25%
|
31
-9%
|
|
Equity | |||||||||||
Common Stock |
16
|
16
|
16
|
17
|
17
|
18
|
19
|
19
|
19
|
19
|
|
Retained Earnings |
2
|
6
|
9
|
14
|
18
|
42
|
45
|
49
|
53
|
57
|
|
Additional Paid In Capital |
11
|
11
|
11
|
11
|
12
|
16
|
16
|
17
|
17
|
17
|
|
Unrealized Security Profit/Loss |
17
|
16
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
47
N/A
|
49
+5%
|
54
+9%
|
59
+11%
|
64
+7%
|
76
+19%
|
80
+5%
|
85
+7%
|
89
+5%
|
93
+4%
|
|
Total Liabilities & Equity |
61
N/A
|
58
-5%
|
63
+9%
|
97
+54%
|
97
+0%
|
121
+25%
|
116
-5%
|
113
-3%
|
123
+9%
|
124
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
81
|
81
|
81
|
86
|
86
|
92
|
94
|
96
|
96
|
96
|