Procook Group PLC
LSE:PROC
Balance Sheet
Balance Sheet Decomposition
Procook Group PLC
Current Assets | 17.7m |
Cash & Short-Term Investments | 1.4m |
Receivables | 4.3m |
Other Current Assets | 11.9m |
Non-Current Assets | 36.3m |
PP&E | 33.7m |
Intangibles | 164k |
Other Non-Current Assets | 2.5m |
Current Liabilities | 19.3m |
Accounts Payable | 10.7m |
Short-Term Debt | 4.6m |
Other Current Liabilities | 4m |
Non-Current Liabilities | 27.2m |
Long-Term Debt | 26.3m |
Other Non-Current Liabilities | 909k |
Balance Sheet
Procook Group PLC
Mar-2019 | Mar-2020 | Apr-2021 | Apr-2022 | Apr-2023 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
2
|
3
|
6
|
4
|
2
|
|
Cash |
2
|
3
|
6
|
4
|
2
|
|
Total Receivables |
0
|
1
|
1
|
1
|
1
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
|
Other Receivables |
0
|
0
|
1
|
1
|
1
|
|
Inventory |
6
|
5
|
10
|
17
|
12
|
|
Other Current Assets |
1
|
0
|
1
|
1
|
1
|
|
Total Current Assets |
9
|
9
|
18
|
23
|
16
|
|
PP&E Net |
15
|
17
|
19
|
27
|
33
|
|
PP&E Gross |
15
|
0
|
19
|
27
|
33
|
|
Accumulated Depreciation |
4
|
0
|
9
|
9
|
18
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
1
|
3
|
|
Total Assets |
24
N/A
|
26
+9%
|
37
+42%
|
51
+39%
|
52
+2%
|
|
Liabilities | ||||||
Accounts Payable |
1
|
4
|
3
|
3
|
2
|
|
Accrued Liabilities |
1
|
0
|
3
|
5
|
5
|
|
Short-Term Debt |
0
|
4
|
3
|
6
|
5
|
|
Current Portion of Long-Term Debt |
5
|
2
|
3
|
3
|
3
|
|
Other Current Liabilities |
1
|
0
|
2
|
0
|
1
|
|
Total Current Liabilities |
9
|
10
|
13
|
17
|
15
|
|
Long-Term Debt |
9
|
11
|
14
|
20
|
26
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
0
|
1
|
2
|
|
Total Liabilities |
19
N/A
|
21
+15%
|
27
+25%
|
38
+41%
|
43
+14%
|
|
Equity | ||||||
Common Stock |
0
|
0
|
0
|
1
|
1
|
|
Retained Earnings |
5
|
4
|
10
|
12
|
8
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
5
N/A
|
5
-13%
|
10
+121%
|
13
+34%
|
9
-31%
|
|
Total Liabilities & Equity |
24
N/A
|
26
+9%
|
37
+42%
|
51
+39%
|
52
+2%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
109
|
109
|
109
|
109
|
109
|