Thomas International Limited: Difference between revisions
(Created page with " == Financials == {| class="wikitable" |+Statement of comprehensive income (£'000) !Year !1 !2 !3 !4 !5 !6 !7 !8 !9 !10 !11 !12 !13 !14 !15 !16 !17 !18 !19 !20 !21 !22 !23 !24 !25 !26 !27 !28 !29 !30 !31 !32 !33 !34 !35 !36 !37 !38 !39 !40 |- !Period end date !31/12/1982 !31/12/1983 !31/12/1984 !31/12/1985 !31/12/1986 !31/12/1987 !31/12/1988 !31/12/1989 !31/12/1990 !31/12/1991 !31/12/1992 !31/12/1993 !31/12/1994 !31/12/1995 !31/12/1996 !31/12/1997 !31/12/1998 !31/12/199...") |
|||
(6 intermediate revisions by the same user not shown) | |||
Line 1: | Line 1: | ||
== Operations == | |||
The company has the following revenue streams: | |||
# Royalties and product fees generated from the sales of the company's services through its network of distributors and resellers. | |||
# Subscription revenue generated from sales of assessments sold to customers. These contracts are generally between one to three years in term. Revenue from subscriptions contracts is recognised pro rata over the term of the contract.<ref name=":0" /> | |||
== Financials == | == Financials == | ||
{| class="wikitable" | {| class="wikitable" | ||
|+Statement of comprehensive income (£'000) | |+Statement of comprehensive income (£'000) | ||
Line 39: | Line 46: | ||
!34 | !34 | ||
!35 | !35 | ||
!36 | !36<ref>https://find-and-update.company-information.service.gov.uk/company/01568983/filing-history/MzI0NDQ5NDU1M2FkaXF6a2N4/document?format=pdf&download=0</ref> | ||
!37 | !37<ref>https://find-and-update.company-information.service.gov.uk/company/01568983/filing-history/MzI4NjM5NTk0M2FkaXF6a2N4/document?format=pdf&download=0</ref> | ||
!38 | !38<ref>https://find-and-update.company-information.service.gov.uk/company/01568983/filing-history/MzMwMzU5NzA3OGFkaXF6a2N4/document?format=pdf&download=0</ref> | ||
!39 | !39<ref name=":0">https://find-and-update.company-information.service.gov.uk/company/01568983/filing-history/MzMzOTUzMDMzNWFkaXF6a2N4/document?format=pdf&download=0</ref> | ||
!40 | !40<ref name=":0" /> | ||
|- | |- | ||
!Period end date | !Period end date | ||
Line 209: | Line 216: | ||
| | | | ||
| | | | ||
| | |6,788 | ||
| | |8,777 | ||
| | |10,851 | ||
|7,594 | |7,594 | ||
|9,947 | |9,947 | ||
Line 251: | Line 258: | ||
| | | | ||
| | | | ||
| | |(1,462) | ||
| | |(1,337) | ||
| | |(1,137) | ||
|(954) | |(954) | ||
|(916) | |(916) | ||
Line 293: | Line 300: | ||
| | | | ||
| | | | ||
| | |5,326 | ||
| | |7,440 | ||
| | |9,714 | ||
|6,640 | |6,640 | ||
|9,031 | |9,031 | ||
Line 335: | Line 342: | ||
| | | | ||
| | | | ||
| | |(2,788) | ||
| | |(3,429) | ||
| | |(5,189) | ||
|(3,049) | |(3,049) | ||
|(5,019) | |(5,019) | ||
Line 377: | Line 384: | ||
| | | | ||
| | | | ||
| | |(2,213) | ||
| | |(708) | ||
| | |(166) | ||
|(135) | |(135) | ||
|(15) | |(15) | ||
Line 390: | Line 397: | ||
| | | | ||
| | | | ||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
| | |||
|326 | |||
|3,303 | |||
|4,359 | |||
|3,456 | |||
|3,997 | |||
|- | |||
|Income from shares in group undertakings | |||
| | | | ||
| | | | ||
Line 422: | Line 465: | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
|10 | |||
|0 | |||
|0 | |||
|0 | |||
|0 | |||
|- | |||
|Interest receivable and similar income | |||
| | | | ||
| | | | ||
Line 464: | Line 510: | ||
| | | | ||
| | | | ||
|0 | |||
|3 | |||
|2 | |||
|4 | |4 | ||
|1 | |1 | ||
Line 503: | Line 552: | ||
| | | | ||
| | | | ||
| | |0 | ||
| | |0 | ||
| | |(6) | ||
|(14) | |(14) | ||
|(16) | |(16) | ||
Line 545: | Line 594: | ||
| | | | ||
| | | | ||
| | |0 | ||
| | |3 | ||
| | |(4) | ||
|(10) | |(10) | ||
|(15) | |(15) | ||
Line 587: | Line 636: | ||
| | | | ||
| | | | ||
| | |336 | ||
| | |3,305 | ||
| | |4,355 | ||
|3,446 | |3,446 | ||
|3,982 | |3,982 | ||
Line 629: | Line 678: | ||
| | | | ||
| | | | ||
| | |(449) | ||
| | |(342) | ||
| | |(47) | ||
|(207) | |(207) | ||
|(284) | |(284) | ||
Line 671: | Line 720: | ||
| | | | ||
| | | | ||
| | |(114) | ||
| | |2,963 | ||
| | |4,308 | ||
|3,239 | |3,239 | ||
|3,698 | |3,698 | ||
Line 803: | Line 852: | ||
| | | | ||
| | | | ||
| | |78.46% | ||
| | |84.77% | ||
| | |89.52% | ||
|87.44% | |87.44% | ||
|90.79% | |90.79% | ||
Line 845: | Line 894: | ||
| | | | ||
| | | | ||
| | |95.20% | ||
| | |62.37% | ||
| | |59.83% | ||
|54.49% | |54.49% | ||
|59.82% | |59.82% | ||
Line 887: | Line 936: | ||
| | | | ||
| | | | ||
| | |133.63% | ||
| | |10.35% | ||
| | |1.08% | ||
|6.01% | |6.01% | ||
|7.13% | |7.13% | ||
Line 1,103: | Line 1,152: | ||
| | | | ||
|} | |} | ||
== Risks == | |||
The main risks and uncertainties facing the company are: | |||
# The reliability of the IT operating system delivering the products to the clients which could fail or be subject to date security risks; | |||
# a competitor could bring out a new product that could impact the company's ability to achieve growth projections; | |||
# the potential risk that a key distributor/reseller does not perform or represent the Thomas brand in the way that the company would expect and that restricts growth or damages the company's reputation; | |||
# the impact of external political uncertainty including the UK's exit from the European Union where customer's businesses may be impacted in terms of employee growth plans or available spend for services; and | |||
# the impact of pandemics such as Covid-19 where customer's businesses may be impacted in terms of employee growth plans or available spend for services.<ref>https://find-and-update.company-information.service.gov.uk/company/02518079/filing-history/MzMzOTUzMDUyM2FkaXF6a2N4/document?format=pdf&download=0</ref> | |||
== References == | == References == |
Latest revision as of 17:13, 13 November 2023
OperationsEdit
The company has the following revenue streams:
- Royalties and product fees generated from the sales of the company's services through its network of distributors and resellers.
- Subscription revenue generated from sales of assessments sold to customers. These contracts are generally between one to three years in term. Revenue from subscriptions contracts is recognised pro rata over the term of the contract.[1]
FinancialsEdit
Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36[2] | 37[3] | 38[4] | 39[1] | 40[1] |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period end date | 31/12/1982 | 31/12/1983 | 31/12/1984 | 31/12/1985 | 31/12/1986 | 31/12/1987 | 31/12/1988 | 31/12/1989 | 31/12/1990 | 31/12/1991 | 31/12/1992 | 31/12/1993 | 31/12/1994 | 31/12/1995 | 31/12/1996 | 31/12/1997 | 31/12/1998 | 31/12/1999 | 31/12/2000 | 31/12/2001 | 31/12/2002 | 31/12/2003 | 31/12/2004 | 31/12/2005 | 31/12/2006 | 31/12/2007 | 31/12/2008 | 31/12/2009 | 31/12/2010 | 31/12/2011 | 31/12/2012 | 31/12/2013 | 31/12/2014 | 31/12/2015 | 31/12/2016 | 31/12/2017 | 31/12/2018 | 31/12/2019 | 31/12/2020 | 31/12/2021 |
Period duration (days) | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 | 365 | 365 | 366 | 365 |
Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | Historic | |
Profit and loss | ||||||||||||||||||||||||||||||||||||||||
Turnover | 6,788 | 8,777 | 10,851 | 7,594 | 9,947 | |||||||||||||||||||||||||||||||||||
Cost of sales | (1,462) | (1,337) | (1,137) | (954) | (916) | |||||||||||||||||||||||||||||||||||
Gross profit | 5,326 | 7,440 | 9,714 | 6,640 | 9,031 | |||||||||||||||||||||||||||||||||||
Administrative expenses | (2,788) | (3,429) | (5,189) | (3,049) | (5,019) | |||||||||||||||||||||||||||||||||||
Exceptional administrative expenses | (2,213) | (708) | (166) | (135) | (15) | |||||||||||||||||||||||||||||||||||
Operating profit | 326 | 3,303 | 4,359 | 3,456 | 3,997 | |||||||||||||||||||||||||||||||||||
Income from shares in group undertakings | 10 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||
Interest receivable and similar income | 0 | 3 | 2 | 4 | 1 | |||||||||||||||||||||||||||||||||||
Interest payable and similar expenses | 0 | 0 | (6) | (14) | (16) | |||||||||||||||||||||||||||||||||||
Net interest expense | 0 | 3 | (4) | (10) | (15) | |||||||||||||||||||||||||||||||||||
Profit before tax | 336 | 3,305 | 4,355 | 3,446 | 3,982 | |||||||||||||||||||||||||||||||||||
Tax on profit | (449) | (342) | (47) | (207) | (284) | |||||||||||||||||||||||||||||||||||
Profit for the financial year | (114) | 2,963 | 4,308 | 3,239 | 3,698 | |||||||||||||||||||||||||||||||||||
Balance sheet | ||||||||||||||||||||||||||||||||||||||||
Cash flow statement | ||||||||||||||||||||||||||||||||||||||||
Other information | ||||||||||||||||||||||||||||||||||||||||
Cost of goods sold as a proportion of revenue (%) | 78.46% | 84.77% | 89.52% | 87.44% | 90.79% | |||||||||||||||||||||||||||||||||||
Operating expenses as a proportion of revenue (%) | 95.20% | 62.37% | 59.83% | 54.49% | 59.82% | |||||||||||||||||||||||||||||||||||
Tax rate (%) | 133.63% | 10.35% | 1.08% | 6.01% | 7.13% | |||||||||||||||||||||||||||||||||||
Depreciation and amortisation rate (%) | ||||||||||||||||||||||||||||||||||||||||
Fixed Capital Investment (FCInv) as a proportion of revenue (%) | ||||||||||||||||||||||||||||||||||||||||
Working Capital Investment (WCInv) as a proportion of revenue (%) | ||||||||||||||||||||||||||||||||||||||||
Net borrowing as a proportion of revenue (%) | ||||||||||||||||||||||||||||||||||||||||
Interest expense as a proportion of revenue (%) |
RisksEdit
The main risks and uncertainties facing the company are:
- The reliability of the IT operating system delivering the products to the clients which could fail or be subject to date security risks;
- a competitor could bring out a new product that could impact the company's ability to achieve growth projections;
- the potential risk that a key distributor/reseller does not perform or represent the Thomas brand in the way that the company would expect and that restricts growth or damages the company's reputation;
- the impact of external political uncertainty including the UK's exit from the European Union where customer's businesses may be impacted in terms of employee growth plans or available spend for services; and
- the impact of pandemics such as Covid-19 where customer's businesses may be impacted in terms of employee growth plans or available spend for services.[5]
ReferencesEdit
- ↑ 1.0 1.1 1.2 https://find-and-update.company-information.service.gov.uk/company/01568983/filing-history/MzMzOTUzMDMzNWFkaXF6a2N4/document?format=pdf&download=0
- ↑ https://find-and-update.company-information.service.gov.uk/company/01568983/filing-history/MzI0NDQ5NDU1M2FkaXF6a2N4/document?format=pdf&download=0
- ↑ https://find-and-update.company-information.service.gov.uk/company/01568983/filing-history/MzI4NjM5NTk0M2FkaXF6a2N4/document?format=pdf&download=0
- ↑ https://find-and-update.company-information.service.gov.uk/company/01568983/filing-history/MzMwMzU5NzA3OGFkaXF6a2N4/document?format=pdf&download=0
- ↑ https://find-and-update.company-information.service.gov.uk/company/02518079/filing-history/MzMzOTUzMDUyM2FkaXF6a2N4/document?format=pdf&download=0