Britvic (BVIC)

Sector:

Beverages

Index:

FTSE 250

1,005.00p
   
  • Change Today:
      20.00p
  • 52 Week High: 1,018.00p
  • 52 Week Low: 785.50p
  • Currency: UK Pounds
  • Shares Issued: 249.48m
  • Volume: 271,470
  • Market Cap: £2,507.26m
  • RiskGrade: 126

Balance Sheet

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 30-Sep-23 30-Sep-22 30-Sep-21 30-Sep-20 29-Sep-19
Non-Current Assets          
Property, Plant & Equipment 596.40 582.60 544.10 540.80 494.00
Intangible Assets 434.30 416.40 406.50 403.50 427.80
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 16.00 45.90 22.20 25.20 39.50
Other Non-Current Assets 86.30 149.30 151.00 112.60 154.50
  1,133.00 1,194.20 1,123.80 1,082.10 1,115.80
Current Assets          
Inventories 209.80 172.00 135.00 118.50 141.00
Trade & Other Receivables 430.90 456.10 383.30 348.60 358.00
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 n/a
Cash at Bank & in Hand 79.20 85.90 71.10 109.20 49.00
Cash on Short Term Deposit n/a n/a n/a n/a n/a
Other Current Assets 45.10 70.30 4.00 22.10 35.50
  765.00 784.30 593.40 598.40 583.50
           
Other Assets n/a n/a 16.80 20.30 42.10
Total Assets 1,898.00 1,978.50 1,734.00 1,700.80 1,741.40
           
Current Liabilities          
Trade & Other Payables 533.60 508.80 417.80 358.80 412.40
Borrowings 107.30 60.60 11.10 88.30 166.30
Finance Lease Obligations n/a n/a n/a n/a n/a
Other Current Liabilities 140.80 161.40 135.90 135.80 110.60
  781.70 730.80 564.80 582.90 689.30
           
Net Current Assets en/a en/a en/a en/a en/a
           
Non-Current Liabilities          
Borrowings 610.80 628.40 643.10 656.20 517.20
Finance Lease Obligations n/a n/a n/a n/a n/a
Other Non-Current Liabilities 1.70 7.30 16.40 16.40 18.10
Provisions - Deferred Tax 111.10 123.10 98.50 68.70 69.00
Provisions - Other 1.00 0.90 0.50 1.10 3.20
  724.60 759.70 758.50 742.40 607.50
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 1,506.30 1,490.50 1,323.30 1,325.30 1,326.00
           
Net Assets 391.70 488.00 410.70 375.50 415.40
           
Share Capital 50.90 52.70 53.50 53.40 53.10
Share Premium Account 157.20 157.20 156.20 154.10 145.50
Other Reserves 57.40 98.80 52.20 56.10 89.10
Retained Earnings 126.20 179.30 148.80 111.90 127.70
  391.70 488.00 410.70 375.50 415.40
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 391.70 488.00 410.70 375.50 415.40
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Notes to Balance Sheet 30-Sep-23 30-Sep-22 30-Sep-21 30-Sep-20 29-Sep-19
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 718.10 689.00 654.20 744.50 683.50
           
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