30% discount to tangible NAV5 Jan 2013 14:49
Market cap 1.88m GBP
Tangible NAV 2.5m GBP (and improving)
Discount: 30%
2012 half year
Tangible assets 5,895,000
Total liabilities -(3,400,000)
Tangible NAV +2,495,000
Net debt (200,000) *just under
EBITDA 600,000 (annualised)
Results to end Jan 2012:
Tangible assets 5,985,000
Total liabilities -(3,600,000)
Tangible NAV +2,385,000
Net debt (200,000)
EBITDA 600,000
Results to end Jan 2011:
tangible assets 6,380,000
Total liabilities -(4,100,000)
Tangible NAV: +2,280,000
Net debt (500,000)
EBITDA 1,000,000
Results to end Jan 2010:
Tangible assets 6,320,000
Total liabilities -(4,515,000)
Tangible NAV: +1,805,000
Net debt (900,000)
EBITDA 800,000
Results to end Jan 2009:
Tangible assets 6,615,000
Total liabilities -(7,135,000)
Tangible NAV -(520,000)
Net debt (2,700,000)
EBITDA 1,100,000
Results to end Jan 2008:
Tangible assets 3,460,000
Total liabilities -(10,585,000)
Tangible NAV -(7,125,000)
Net debt (8,200,000)
EBITDA ?