Pharos Energy (PHAR)

Sector:

Energy Producers

Index:

FTSE Small Cap

 23.50p
   
  • Change Today:
      0.000p
  • 52 Week High: 27.73p
  • 52 Week Low: 10.50p
  • Currency: UK Pounds
  • Shares Issued: 442.18m
  • Volume: 163,691
  • Market Cap: £103.91m
  • RiskGrade: 273

Balance Sheet

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Non-Current Assets          
Property, Plant & Equipment 801.30 816.60 793.60 692.98 572.73
Intangible Assets 215.70 199.70 193.10 144.26 103.46
Investment Properties n/a n/a n/a n/a n/a
Investments n/a n/a n/a n/a n/a
Other Financial Assets 43.40 42.10 40.60 37.45 36.25
Other Non-Current Assets 15.00 n/a n/a n/a n/a
  1,075.40 1,058.40 1,027.30 874.68 712.44
Current Assets          
Inventories 7.30 11.10 10.20 16.41 23.83
Trade & Other Receivables 69.80 72.80 80.30 24.71 20.22
Current Investments - Listed n/a n/a n/a n/a n/a
Current Investments - Deposits n/a n/a n/a n/a n/a
Current Investments - Unlisted n/a n/a n/a n/a 151.95
Cash at Bank & in Hand 129.90 208.50 160.10 260.44 155.62
Cash on Short Term Deposit n/a n/a n/a n/a n/a
Other Current Assets n/a 86.30 n/a n/a n/a
  287.10 378.70 250.60 301.55 351.62
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 1,362.50 1,437.10 1,277.90 1,176.24 1,064.07
           
Current Liabilities          
Trade & Other Payables 36.10 34.30 49.50 45.87 n/a
Borrowings n/a 47.20 n/a n/a 232.67
Finance Lease Obligations n/a n/a n/a n/a n/a
Other Current Liabilities 18.50 23.00 13.50 2.01 n/a
  54.60 104.50 63.00 47.88 232.67
           
Net Current Assets en/a en/a en/a en/a en/a
           
Non-Current Liabilities          
Borrowings n/a n/a 46.60 77.97 n/a
Finance Lease Obligations n/a n/a n/a n/a n/a
Other Non-Current Liabilities n/a n/a n/a n/a n/a
Provisions - Deferred Tax 184.20 113.30 37.50 24.07 n/a
Provisions - Other 42.90 42.70 32.70 13.10 n/a
  227.10 156.00 116.80 115.14 n/a
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 281.70 260.50 179.80 163.02 300.80
           
Net Assets 1,080.80 1,176.60 1,098.10 1,013.22 763.27
           
Share Capital 27.60 27.60 27.50 27.53 24.45
Share Premium Account 11.10 73.00 72.70 72.62 71.08
Other Reserves 226.50 105.50 140.80 149.21 11.32
Retained Earnings 815.60 970.50 857.10 763.86 656.42
  1,080.80 1,176.60 1,098.10 1,013.22 763.27
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 1,080.80 1,176.60 1,098.10 1,013.22 763.27
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Notes to Balance Sheet 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Shareholders Funds - Equity en/a en/a en/a en/a en/a
Shareholders Funds - Non Equity en/a en/a en/a en/a en/a
  en/a en/a en/a en/a en/a
           
Borrowing Analysis          
Borrowings Under 1 year n/a n/a n/a n/a n/a
Due 1 - 2 years n/a n/a n/a n/a n/a
Due 2 - 5 years n/a n/a n/a n/a n/a
Due After 5 years n/a n/a n/a n/a n/a
Due 1 - 5 years Unanalysed n/a n/a n/a n/a n/a
Due After 1 year Unanalysed n/a n/a n/a n/a n/a
Less: Borrowings in Other Creditors n/a n/a n/a n/a n/a
Total Borrowings n/a 47.20 46.60 77.97 232.67
           
Property, Plant & Equipment Analysis          
Property          
Cost/Value at Start of Year n/a n/a n/a n/a n/a
Acquisitions n/a n/a n/a n/a n/a
Additions n/a n/a n/a n/a n/a
Disposals n/a n/a n/a n/a n/a
Exchanges & Other Movements n/a n/a n/a n/a n/a
Cost/Value at End of Year n/a n/a n/a n/a n/a
           
Property Depreciation          
At Start of Year n/a n/a n/a n/a n/a
Acquisitions n/a n/a n/a n/a n/a
Provided During Year n/a n/a n/a n/a n/a
Disposals n/a n/a n/a n/a n/a
Exchange & Other Movements n/a n/a n/a n/a n/a
Cost/Value at End of Year n/a n/a n/a n/a n/a
           
Property Net Book Value n/a n/a n/a n/a n/a
           
Other Fixed Assets          
Cost/Value at Start of Year n/a n/a n/a n/a n/a
Acquisitions n/a n/a n/a n/a n/a
Additions n/a n/a n/a n/a n/a
Disposals n/a n/a n/a n/a n/a
Exchange & Other Movements n/a n/a n/a n/a n/a
Cost/Value at End of Year n/a n/a n/a n/a n/a
           
Other Fixed Assets Deprecation          
At Start of Year n/a n/a n/a n/a n/a
Acquisitions n/a n/a n/a n/a n/a
Provided During Year n/a n/a n/a n/a n/a
Disposals n/a n/a n/a n/a n/a
Exchange & Other Movements n/a n/a n/a n/a n/a
At End of Year n/a n/a n/a n/a n/a
           
Other Fixed Assets Net Book Value n/a n/a n/a n/a n/a
           
Total Property, Plant & Equipment Net Book Value n/a n/a n/a n/a n/a

Key

* GAAP

a. Total fixed assets

b. Debtors due within and after one year

c. Includes trade and other payables

d. Includes non-current assets

e. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page