Safestyle UK PLC
LSE:SFE
Balance Sheet
Balance Sheet Decomposition
Safestyle UK PLC
Safestyle UK PLC
Balance Sheet
Safestyle UK PLC
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Jan-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
5
|
1
|
7
|
5
|
8
|
16
|
13
|
11
|
4
|
4
|
12
|
16
|
12
|
|
| Cash Equivalents |
5
|
1
|
7
|
5
|
8
|
16
|
13
|
11
|
4
|
4
|
12
|
16
|
12
|
|
| Total Receivables |
1
|
1
|
3
|
1
|
1
|
2
|
2
|
2
|
4
|
2
|
3
|
2
|
2
|
|
| Accounts Receivables |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
|
| Other Receivables |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
5
|
5
|
4
|
|
| Other Current Assets |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
|
| Total Current Assets |
7
|
5
|
12
|
9
|
13
|
22
|
20
|
18
|
13
|
11
|
22
|
27
|
22
|
|
| PP&E Net |
3
|
3
|
3
|
7
|
7
|
7
|
12
|
15
|
14
|
19
|
19
|
22
|
19
|
|
| PP&E Gross |
3
|
3
|
3
|
7
|
7
|
7
|
12
|
15
|
14
|
19
|
19
|
22
|
19
|
|
| Accumulated Depreciation |
5
|
7
|
7
|
6
|
7
|
8
|
5
|
6
|
7
|
9
|
11
|
12
|
13
|
|
| Intangible Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
3
|
2
|
2
|
|
| Goodwill |
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
1
|
3
|
|
| Other Assets |
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
|
| Total Assets |
32
N/A
|
29
-11%
|
36
+28%
|
37
+3%
|
42
+14%
|
52
+23%
|
54
+4%
|
55
+0%
|
53
-3%
|
55
+3%
|
67
+22%
|
73
+9%
|
67
-8%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
3
|
2
|
2
|
3
|
3
|
3
|
5
|
4
|
6
|
7
|
7
|
7
|
9
|
|
| Accrued Liabilities |
3
|
4
|
5
|
5
|
4
|
5
|
4
|
4
|
7
|
6
|
10
|
6
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
9
|
|
| Other Current Liabilities |
5
|
3
|
3
|
6
|
5
|
5
|
5
|
4
|
3
|
4
|
6
|
6
|
6
|
|
| Total Current Liabilities |
14
|
9
|
10
|
14
|
13
|
13
|
14
|
12
|
16
|
19
|
26
|
24
|
31
|
|
| Long-Term Debt |
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
10
|
12
|
6
|
|
| Other Liabilities |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
3
|
2
|
2
|
2
|
2
|
|
| Total Liabilities |
21
N/A
|
12
-41%
|
13
+6%
|
16
+26%
|
15
-10%
|
14
-2%
|
16
+11%
|
14
-15%
|
24
+71%
|
29
+22%
|
37
+29%
|
37
+0%
|
39
+4%
|
|
| Equity | ||||||||||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
5
|
12
|
10
|
17
|
24
|
22
|
25
|
13
|
10
|
5
|
11
|
4
|
|
| Additional Paid In Capital |
11
|
11
|
11
|
77
|
77
|
79
|
82
|
82
|
82
|
82
|
90
|
90
|
89
|
|
| Other Equity |
0
|
0
|
0
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
|
| Total Equity |
11
N/A
|
16
+42%
|
23
+43%
|
21
-10%
|
28
+32%
|
38
+37%
|
38
+1%
|
41
+7%
|
29
-28%
|
26
-11%
|
30
+13%
|
35
+19%
|
28
-20%
|
|
| Total Liabilities & Equity |
32
N/A
|
29
-11%
|
36
+28%
|
37
+3%
|
42
+14%
|
52
+23%
|
54
+4%
|
55
+0%
|
53
-3%
|
55
+3%
|
67
+22%
|
73
+9%
|
67
-8%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
78
|
78
|
78
|
78
|
78
|
80
|
83
|
83
|
83
|
83
|
137
|
139
|
139
|
|