Vistry Group (VTY)

Down
Share Price:
237.80p
Market Cap:
£756.35m
Change Today:
-2.20p
Sector:
Household Goods
Select: Overview | Profit And Loss | Balance Sheet | Cash Flow | Key Financials

Balance Sheet

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Non-Current Assets          
Property, Plant & Equipment 117.70 108.00 103.00 98.16 35.81
Intangible Assets 1,156.80 1,196.40 1,236.90 1,260.71 675.32
Investment Properties n/a n/a n/a n/a n/a
Investments 680.80 614.00 562.70 552.40 175.06
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 81.30 31.70 34.20 37.10 354.77
  2,036.60 1,950.10 1,936.80 1,948.37 1,240.96
Current Assets          
Inventories 3,228.30 3,008.30 3,080.20 2,838.14 1,962.16
Trade & Other Receivables 760.50 760.40 626.40 542.10 241.42
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 353.70 320.30 418.30 676.76 398.71
Cash on Short Term Deposit n/a n/a n/a n/a n/a
Other Current Assets n/a 5.60 9.10 10.42 n/a
  4,342.50 4,094.60 4,134.00 4,067.42 2,602.29
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 6,379.10 6,044.70 6,070.80 6,015.79 3,843.25
           
Current Liabilities          
Trade & Other Payables 1,582.10 1,403.70 1,481.90 1,432.70 966.13
Borrowings 26.40 29.40 24.60 64.70 14.21
Finance Lease Obligations n/a n/a n/a n/a n/a
Other Current Liabilities 117.20 105.30 105.00 72.90 8.56
  1,725.70 1,538.40 1,611.50 1,570.30 988.90
           
Net Current Assets en/a en/a en/a en/a en/a
           
Non-Current Liabilities          
Borrowings 569.60 568.00 580.80 580.50 183.10
Finance Lease Obligations n/a n/a n/a n/a n/a
Other Non-Current Liabilities 441.90 415.90 341.00 334.50 211.30
Provisions - Deferred Tax 47.50 38.60 21.20 n/a 38.44
Provisions - Other 269.80 247.90 212.40 280.70 30.93
  1,328.80 1,270.40 1,155.40 1,195.70 463.76
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 3,054.50 2,808.80 2,766.90 2,766.05 1,452.67
           
Net Assets 3,324.60 3,235.90 3,303.90 3,249.74 2,390.58
           
Share Capital 160.40 165.90 173.40 173.60 111.15
Share Premium Account 361.30 361.30 361.00 360.80 361.08
Other Reserves 164.50 1,606.80 1,599.30 1,599.03 823.51
Retained Earnings 2,638.40 1,101.90 1,170.20 1,116.23 1,094.83
  3,324.60 3,235.90 3,303.90 3,249.67 2,390.58
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 3,324.60 3,235.90 3,303.90 3,249.74 2,390.58
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Notes to Balance Sheet 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
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 596.00 597.40 605.40 645.20 197.31
           
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: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.