Made.com Group Plc

ESEF

1 filing records in this dataset, filed from 2022-03-17 to 2022-03-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

372 million GBP

2021 · GBP

Exact inputs and evidence

Operating margin

-8.01%

2021 · %

Exact inputs and evidence
  • Operating Income: -29800000 GBP Source
  • Revenue: 371900000 GBP Source

Operating cash flow

-19.8 million GBP

2021 · GBP

Exact inputs and evidence
  • Operating Cash Flow: -19800000 GBP Source

Free cash flow

-26.9 million GBP

2021 · GBP

Exact inputs and evidence
  • Operating Cash Flow: -19800000 GBP Source
  • Capital Expenditure: 7100000 GBP Source
Cash and cash equivalents
107 million GBP Source
Exact value

107200000 GBP

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2022-03-17.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2021-12-31
  • Operating income: 2 of 11 periods available· newest 2021-12-31
  • Net income: 2 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2021-12-31
  • Total assets: 2 of 11 periods available· newest 2021-12-31
  • Total liabilities: 2 of 11 periods available· newest 2021-12-31
  • Current assets: 2 of 11 periods available· newest 2021-12-31
  • Current liabilities: 2 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2021-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +50.4%

    Prior period

    GBP 247.3 million

    –

    Current period

    GBP 371.9 million

    –

    Exact inputs and evidence

    371900000 − 247300000 = 124600000 GBP

    247300000 GBP · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    371900000 GBP · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −GBP 19.8 million

    Prior period

    −GBP 8 million

    –

    Current period

    −GBP 27.8 million

    –

    Exact inputs and evidence

    -27800000 − -8000000 = -19800000 GBP

    -8000000 GBP · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -27800000 GBP · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -161.5%

    Prior period

    GBP 32.2 million

    –

    Current period

    −GBP 19.8 million

    –

    Exact inputs and evidence

    -19800000 − 32200000 = -52000000 GBP

    32200000 GBP · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -19800000 GBP · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +914.3%

    Prior period

    GBP 700,000

    –

    Current period

    GBP 7.1 million

    –

    Exact inputs and evidence

    7100000 − 700000 = 6400000 GBP

    700000 GBP · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    7100000 GBP · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2021 2021-01-01 – 2021-12-31

  • Revenue GBP 371.9 million 100% of revenue
  • Operating costs Derived GBP 401.7 million 108% of revenue
  • Operating income −GBP 29.8 million −8% of revenue
  • Tax, interest and other Derived −GBP 2 million −0.5% of revenue
  • Net income −GBP 27.8 million −7.5% of revenue

Cash

  • Operating cash flow −GBP 19.8 million −5.3% of revenue
  • Capital expenditure GBP 7.1 million 1.9% of revenue
  • Free cash flow Derived −GBP 26.9 million −7.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 105% of revenue.
  • 2021 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31247300000 260500000 Derived -13200000 -5200000 Derived -8000000 31500000 Derived
Source
2021 2021-01-01 – 2021-12-31371900000 401700000 Derived -29800000 -2000000 Derived -27800000 -26900000 Derived
Source

Amounts are exact, in GBP.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

GBP 371.9M 2021
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.401.7M301.2M200.8M100.4M0.020202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(GBP)Source evidence
2020Revenue247300000
2021Revenue371900000

Revenue growth

Change in revenue from the same financial period one year earlier.

50.4% 2021
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.54%41%27%14%0%20202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year50.4%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -8% 2021
Net margin -7.5% 2021
Free cash flow margin -7.2% 2021
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.14.4%8.4%2.4%-3.7%-9.7%20202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-5.3%
2021Operating margin-8%
2020Net margin-3.2%
2021Net margin-7.5%
2020Free cash flow margin12.7%
2021Free cash flow margin-7.2%

Operating cash flow

Cash generated by the company’s normal business operations.

GBP -19.8M 2021
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.36.4M21.3M6.2M-8.9M-24.0M20202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(GBP)Source evidence
2020Operating cash flow32200000
2021Operating cash flow-19800000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

GBP -26.9M 2021
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.36.2M19.2M2.3M-14.6M-31.6M20202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(GBP)Source evidence
2020Free cash flow31500000
2021Free cash flow-26900000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

65.2% 2021
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.108%81%54%27%0%20202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets100%
2021Liabilities / assets65.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.37× 2021
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.48×1.11×0.74×0.37×0.00×20202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities0.84×
2021Current assets / current liabilities1.37×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
−GBP 8 million
Exact value

Exact value: -8000000 GBP

2020-01-01 – 2020-12-31: -8000000 GBP Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

GBP 32.2 million
Exact value

Exact value: 32200000 GBP

2020-01-01 – 2020-12-31: 32200000 GBP Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

GBP 700,000
Exact value

Exact value: 700000 GBP

2020-01-01 – 2020-12-31: 700000 GBP Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

GBP 31.5 million
Calculation and evidence

32200000 − 700000 GBP

Exact free cash flow: 31500000 GBP

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
−GBP 27.8 million
Exact value

Exact value: -27800000 GBP

2021-01-01 – 2021-12-31: -27800000 GBP Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−GBP 19.8 million
Exact value

Exact value: -19800000 GBP

2021-01-01 – 2021-12-31: -19800000 GBP Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

GBP 7.1 million
Exact value

Exact value: 7100000 GBP

2021-01-01 – 2021-12-31: 7100000 GBP Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−GBP 26.9 million
Calculation and evidence

-19800000 − 7100000 GBP

Exact free cash flow: -26900000 GBP

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

1 filings · 126 latest values · 126 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 213800HTMSVKO71K6O71, esef:213800HTMSVKO71K6O71