Michelmersh Brick Holdings PLC
LSE:MBH
Balance Sheet
Balance Sheet Decomposition
Michelmersh Brick Holdings PLC
Michelmersh Brick Holdings PLC
Balance Sheet
Michelmersh Brick Holdings PLC
| Nov-2001 | Nov-2002 | Nov-2003 | Nov-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
2
|
3
|
3
|
5
|
4
|
5
|
15
|
12
|
8
|
11
|
11
|
6
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
2
|
3
|
3
|
5
|
4
|
5
|
15
|
12
|
8
|
11
|
11
|
6
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
5
|
5
|
4
|
6
|
7
|
4
|
4
|
7
|
7
|
7
|
10
|
9
|
11
|
8
|
8
|
|
| Accounts Receivables |
3
|
3
|
4
|
4
|
3
|
3
|
4
|
3
|
3
|
5
|
5
|
4
|
5
|
6
|
4
|
4
|
7
|
7
|
7
|
10
|
9
|
11
|
8
|
8
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4
|
4
|
4
|
5
|
7
|
8
|
9
|
8
|
10
|
9
|
10
|
9
|
6
|
6
|
7
|
7
|
9
|
8
|
10
|
10
|
10
|
10
|
16
|
19
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Total Current Assets |
7
|
8
|
8
|
9
|
12
|
12
|
14
|
12
|
13
|
16
|
15
|
17
|
15
|
16
|
14
|
17
|
20
|
22
|
33
|
33
|
29
|
32
|
37
|
35
|
|
| PP&E Net |
23
|
24
|
35
|
40
|
54
|
54
|
63
|
48
|
47
|
53
|
46
|
42
|
42
|
42
|
41
|
41
|
53
|
52
|
65
|
61
|
63
|
66
|
63
|
69
|
|
| PP&E Gross |
23
|
24
|
35
|
40
|
54
|
54
|
63
|
48
|
47
|
53
|
46
|
42
|
42
|
42
|
41
|
41
|
0
|
52
|
65
|
61
|
63
|
66
|
63
|
69
|
|
| Accumulated Depreciation |
9
|
10
|
11
|
12
|
14
|
15
|
16
|
18
|
19
|
17
|
18
|
18
|
18
|
18
|
19
|
20
|
0
|
26
|
33
|
36
|
40
|
43
|
46
|
49
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
16
|
16
|
15
|
13
|
15
|
14
|
12
|
|
| Goodwill |
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
7
|
7
|
7
|
7
|
10
|
10
|
10
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
7
|
7
|
7
|
7
|
10
|
10
|
10
|
|
| Total Assets |
27
N/A
|
30
+12%
|
43
+44%
|
49
+12%
|
66
+35%
|
66
+1%
|
77
+16%
|
60
-22%
|
60
+0%
|
71
+18%
|
63
-12%
|
62
-3%
|
61
-2%
|
61
+0%
|
58
-5%
|
63
+9%
|
97
+54%
|
97
+0%
|
121
+25%
|
116
-5%
|
113
-3%
|
123
+9%
|
124
+1%
|
127
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
6
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
|
| Accrued Liabilities |
1
|
1
|
2
|
1
|
2
|
1
|
3
|
1
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
2
|
0
|
4
|
6
|
9
|
9
|
10
|
8
|
6
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
7
|
7
|
8
|
10
|
4
|
6
|
16
|
5
|
19
|
9
|
7
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
2
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
3
|
2
|
1
|
|
| Total Current Liabilities |
8
|
9
|
9
|
12
|
14
|
6
|
11
|
21
|
9
|
22
|
12
|
10
|
5
|
4
|
5
|
5
|
9
|
9
|
15
|
14
|
12
|
18
|
15
|
13
|
|
| Long-Term Debt |
11
|
7
|
6
|
4
|
6
|
14
|
9
|
1
|
13
|
3
|
11
|
11
|
5
|
5
|
0
|
0
|
20
|
15
|
19
|
11
|
1
|
1
|
1
|
2
|
|
| Deferred Income Tax |
1
|
1
|
1
|
2
|
2
|
2
|
12
|
8
|
7
|
9
|
6
|
5
|
4
|
5
|
4
|
4
|
9
|
9
|
12
|
12
|
15
|
16
|
15
|
16
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
19
N/A
|
17
-11%
|
17
+1%
|
17
+2%
|
22
+25%
|
22
+3%
|
32
+44%
|
29
-10%
|
30
+3%
|
34
+15%
|
28
-17%
|
26
-9%
|
15
-42%
|
14
-7%
|
9
-39%
|
9
+7%
|
38
+311%
|
33
-11%
|
45
+36%
|
36
-20%
|
28
-24%
|
34
+25%
|
31
-9%
|
31
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
12
|
12
|
12
|
16
|
16
|
16
|
16
|
17
|
17
|
18
|
19
|
19
|
19
|
19
|
19
|
|
| Retained Earnings |
1
|
2
|
5
|
5
|
5
|
5
|
5
|
2
|
2
|
2
|
1
|
0
|
2
|
2
|
6
|
9
|
14
|
18
|
42
|
45
|
49
|
53
|
57
|
60
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
3
|
3
|
3
|
6
|
6
|
6
|
6
|
6
|
6
|
12
|
11
|
11
|
11
|
11
|
12
|
16
|
16
|
17
|
17
|
17
|
17
|
|
| Unrealized Security Profit/Loss |
5
|
5
|
15
|
15
|
28
|
28
|
26
|
15
|
15
|
22
|
17
|
18
|
20
|
17
|
16
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
8
N/A
|
13
+71%
|
26
+100%
|
31
+19%
|
44
+40%
|
44
+0%
|
45
+1%
|
31
-30%
|
30
-2%
|
37
+22%
|
35
-6%
|
36
+2%
|
46
+28%
|
47
+3%
|
49
+5%
|
54
+9%
|
59
+11%
|
64
+7%
|
76
+19%
|
80
+5%
|
85
+7%
|
89
+5%
|
93
+4%
|
96
+3%
|
|
| Total Liabilities & Equity |
27
N/A
|
30
+12%
|
43
+44%
|
49
+12%
|
66
+35%
|
66
+1%
|
77
+16%
|
60
-22%
|
60
+0%
|
71
+18%
|
63
-12%
|
62
-3%
|
61
-2%
|
61
+0%
|
58
-5%
|
63
+9%
|
97
+54%
|
97
+0%
|
121
+25%
|
116
-5%
|
113
-3%
|
123
+9%
|
124
+1%
|
127
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
38
|
38
|
38
|
38
|
38
|
38
|
40
|
40
|
40
|
58
|
58
|
58
|
81
|
81
|
81
|
81
|
86
|
86
|
92
|
94
|
96
|
96
|
96
|
96
|
|