Marston's (MARS)

Sector:

Tourism and Leisure Services

Index:

FTSE Small Cap

38.45p
   
  • Change Today:
    -2.60p
  • 52 Week High: 44.75
  • 52 Week Low: 25.85
  • Currency: UK Pounds
  • Shares Issued: 660.36m
  • Volume: 2,116,412
  • Market Cap: £253.91m
  • RiskGrade: 364

Balance Sheet

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 03-Oct-15 04-Oct-14 05-Oct-13 29-Sep-12 01-Oct-11
Non-Current Assets          
Property, Plant & Equipment 2,122.60 1,990.00 2,063.60 1,995.60 1,989.40
Intangible Assets 265.10 249.30 248.30 247.70 248.80
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 n/a n/a n/a n/a n/a
Other Non-Current Assets 30.30 68.40 60.10 85.70 87.50
  2,418.00 2,307.70 2,372.00 2,329.00 2,325.70
Current Assets          
Inventories 28.20 23.00 21.50 22.20 18.80
Trade & Other Receivables 84.30 72.90 69.00 62.50 74.50
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 193.10 180.90 94.10 60.80 76.60
Cash on Short Term Deposit n/a n/a n/a n/a n/a
Other Current Assets n/a n/a 6.80 13.70 n/a
  305.60 276.80 191.40 159.20 169.90
           
Other Assets 18.00 38.30 59.90 39.20 6.50
Total Assets 2,741.60 2,622.80 2,623.30 2,527.40 2,502.10
           
Current Liabilities          
Trade & Other Payables 185.20 157.00 174.30 156.90 143.90
Borrowings 154.00 151.60 22.70 21.30 41.10
Finance Lease Obligations n/a n/a n/a n/a n/a
Other Current Liabilities 32.90 33.70 32.70 37.50 43.40
  372.10 342.30 229.70 215.70 228.40
           
Net Current Assets en/a en/a en/a en/a en/a
           
Non-Current Liabilities          
Borrowings 1,284.10 1,227.50 1,262.40 1,160.60 1,136.30
Finance Lease Obligations n/a n/a n/a n/a n/a
Other Non-Current Liabilities 168.80 123.60 140.20 212.40 135.60
Provisions - Deferred Tax 156.80 131.30 135.50 159.00 159.30
Provisions - Other 41.50 39.10 13.60 17.70 24.90
  1,651.20 1,521.50 1,551.70 1,549.70 1,456.10
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 1,958.70 1,863.80 1,781.40 1,765.40 1,684.50
           
Net Assets 782.90 759.00 841.90 762.00 817.60
           
Share Capital 44.40 44.40 44.40 44.30 44.30
Share Premium Account 334.00 334.00 333.80 332.80 332.60
Other Reserves 376.00 333.00 356.20 306.70 227.40
Retained Earnings 28.50 47.60 107.50 78.20 213.30
  782.90 759.00 841.90 762.00 817.60
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 782.90 759.00 841.90 762.00 817.60
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Notes to Balance Sheet 03-Oct-15 04-Oct-14 05-Oct-13 29-Sep-12 01-Oct-11
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 1,438.10 1,379.10 1,285.10 1,181.90 1,177.40
           
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