Share Search
Visit the Share Search
Braime Group Plc Accounts Summary
| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Revenue | 50.94 | 48.95 | 48.16 | 44.88 | 36.41 |
| Operating Profit / Loss | 4.46 | 3.65 | 3.75 | 4.10 | 1.27 |
| Net Interest | -0.37 | -0.45 | -0.41 | -0.28 | -0.20 |
| Pre Tax Profit | 4.09 | 3.20 | 3.33 | 3.82 | 1.07 |
| Post Tax Profit | 2.71 | 2.33 | 2.34 | 2.72 | 0.75 |
| Profit for the Period | 2.71 | 2.33 | 2.34 | 2.72 | 0.75 |
| Equity Holders of Parent Company | 2.71 | 2.28 | 2.27 | 2.77 | 0.67 |
| Minority Interests | -0.01 | 0.05 | 0.06 | -0.05 | 0.09 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 188.50p | 158.37p | 157.88p | 188.96p | 52.08p |
| Earnings per Share (Diluted) | 188.50p | 158.37p | 157.88p | 188.96p | 52.08p |
| Earnings per Share (Adjusted) | 188.50p | 158.37p | 157.88p | 188.96p | 52.08p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 188.50p | 158.37p | 157.88p | 188.96p | 52.08p |
| Earnings per Share (Diluted) | 188.50p | 158.37p | 157.88p | 188.96p | 52.08p |
| Earnings per Share (Adjusted) | 188.50p | 158.37p | 157.88p | 188.96p | 52.08p |
| Dividend per Share | 16.50p | 15.25p | 14.75p | 13.75p | 12.45p |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 0.20 | 0.34 | 0.49 | 0.64 | 0.03 |
| Property, Plant and Equipment | 13.07 | 10.90 | 10.80 | 10.21 | 9.35 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 13.27 | 11.24 | 11.29 | 10.84 | 9.37 |
| Current Assets | |||||
| Inventories | 15.51 | 14.45 | 12.59 | 13.29 | 10.12 |
| Trade and Other Receivables | 8.19 | 7.95 | 7.97 | 8.76 | 6.21 |
| Cash at Bank and in Hand | 3.06 | 2.38 | 2.31 | 1.46 | 1.46 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 26.76 | 24.79 | 22.87 | 23.51 | 17.80 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 40.03 | 36.03 | 34.16 | 34.35 | 27.17 |
| Current Liabilities | |||||
| Borrowings | 2.27 | 2.61 | 0.14 | 0.67 | 3.39 |
| Other Current Liabilities | 0.35 | 0.10 | 10.81 | 12.05 | 4.94 |
| Total Current Liabilities | 2.62 | 2.71 | 10.95 | 12.72 | 8.33 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 0.49 | 0.45 | 2.33 | 2.34 | 2.05 |
| Provisions | n/a | n/a | 0.04 | 0.09 | 1.08 |
| Other Non-Current Liabilities | 12.05 | 9.86 | n/a | n/a | n/a |
| Total Non-Current Liabilities | 12.54 | 10.32 | 2.37 | 2.43 | 3.12 |
| Net Assets | 24.88 | 23.00 | 20.84 | 19.19 | 15.72 |
| Capital and Reserves | |||||
| Share Capital | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | -0.21 | 0.49 | 0.48 | 1.00 | 0.17 |
| Retained Earnings | 24.85 | 22.25 | 20.18 | 18.09 | 15.38 |
| Shareholders Funds | 24.99 | 23.11 | 21.02 | 19.45 | 15.91 |
| Minority Interests / Other Equity | -0.11 | -0.10 | -0.18 | -0.26 | -0.19 |
| Total Equity | 24.88 | 23.00 | 20.84 | 19.19 | 15.72 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 8.75% | 7.46% | 7.78% | 9.13% | 3.49% |
| Return on Capital Employed | 16.24% | 14.20% | 16.40% | 18.92% | 5.73% |
| Dividend Cover | 11.42 | 10.38 | 10.70 | 13.74 | 4.18 |
| Dividend Yield | 1.20 | 1.00 | 0.80 | 0.80 | 0.50 |
| PE Ratio | 7.40 | 9.80 | 12.00 | 9.30 | 45.10 |
| PEG | 0.40 | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | 8.20% | 3.39% | 7.27% | 10.44% | 5.51% |
| Net Asset Value per Share | 5,142.50p | 4,720.42p | 4,239.58p | 3,866.25p | 3,269.17p |