Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | -304 | -251 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 3 | 2 | 1 | 2 | 5 |
Current Assets | 69 | 52 | | 97 | 146 | 221 | 281 | 216 |
Debtors | 28 | 19 | | 44 | 87 | 165 | 219 | 167 |
Net Assets Liabilities | | | | -106 | -65 | 33 | 89 | 124 |
Other Debtors | 2 | 3 | | 5 | 5 | | 2 | 3 |
Property Plant Equipment | | 65 | 45 | 263 | 233 | 198 | 139 | 108 |
Total Inventories | | 33 | 39 | 50 | 57 | 55 | 60 | |
Stocks Inventory | 41 | 33 | | | | | | |
Tangible Fixed Assets | 76 | 65 | | | | | | |
Trade Debtors | 22 | 11 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -304 | -251 | | | | | | |
Shareholder Funds | -304 | -251 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 36 | 4 | 1 | 1 | 1 | 16 | 16 |
Accumulated Amortisation Impairment Intangible Assets | | | | 1 | 3 | 5 | 7 | 9 |
Accumulated Depreciation Impairment Property Plant Equipment | | 261 | 287 | 282 | 325 | 369 | 428 | 283 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 6 | | 13 | 9 | | 16 |
Administrative Expenses | 424 | 391 | 393 | 592 | 753 | 594 | 848 | 889 |
Amortisation Expense Intangible Assets | | | | 1 | 2 | 2 | 2 | |
Amounts Owed By Group Undertakings | | | | | 19 | 101 | 112 | 57 |
Amounts Owed To Group Undertakings | | | | 238 | 68 | 47 | 71 | 30 |
Average Number Employees During Period | | 5 | 6 | 11 | 12 | 12 | 12 | 10 |
Comprehensive Income Expense | | | | 29 | 41 | 98 | 116 | 146 |
Corporation Tax Payable | | | | | | 19 | 33 | 35 |
Cost Sales | 140 | 150 | 148 | 204 | 285 | 223 | 317 | 376 |
Creditors | | | | 114 | 175 | 131 | 16 | 16 |
Current Tax For Period | | | | | | 19 | 33 | 35 |
Deferred Tax Asset Debtors | | | | | 10 | 3 | 12 | 13 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -10 | 7 | -9 | -1 |
Depreciation Expense Property Plant Equipment | | | | 19 | 43 | 44 | 59 | |
Dividend Per Share Interim | | | | | | | 1 200 | 2 220 |
Dividends Paid | | | | | | | 60 | 111 |
Dividends Paid On Shares Interim | | | | | | | 60 | 111 |
Finished Goods Goods For Resale | 41 | 33 | 39 | 50 | 57 | 55 | 60 | 44 |
Fixed Assets | | | | 288 | 256 | 219 | 158 | 125 |
Further Item Creditors Component Total Creditors | | | | 113 | 106 | 83 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 | | 2 | -1 | -1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 315 | 22 | 41 | 225 | 211 |
Gain Loss On Disposals Property Plant Equipment | | | | -2 | | | | |
Government Grant Income | | | | | | 50 | 4 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 2 | 2 | 2 | 2 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 26 | | 43 | 44 | 59 | 43 |
Intangible Assets | | | | 25 | 23 | 21 | 19 | 17 |
Intangible Assets Gross Cost | | | | 26 | 26 | 26 | 26 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 1 | 1 | 2 | | 1 | |
Interest Income On Bank Deposits | | | | | | | | 1 |
Interest Payable Similar Charges Finance Costs | | | 2 | | | | | |
Net Current Assets Liabilities | 380 | 316 | | -280 | -146 | -55 | -53 | 15 |
Operating Profit Loss | | 53 | 58 | 30 | 33 | 119 | 141 | |
Other Creditors | | | | 20 | 20 | 20 | 38 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 188 |
Other Disposals Property Plant Equipment | | | | | | | | 192 |
Other Interest Income | | | | | | 5 | | |
Other Operating Income Format1 | | | | | | 50 | 4 | |
Other Remaining Borrowings | | | | 10 | 10 | 10 | | |
Other Taxation Social Security Payable | | | | 4 | 7 | 10 | 8 | 7 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 4 | 5 | 5 | 5 | 4 |
Prepayments Accrued Income | | | | 4 | 9 | 2 | 1 | 7 |
Profit Loss | | 53 | 56 | 29 | 41 | 98 | 116 | 146 |
Profit Loss On Ordinary Activities Before Tax | | 53 | 56 | 29 | 31 | 124 | 140 | 180 |
Property Plant Equipment Gross Cost | | 326 | 332 | 545 | 558 | 567 | 567 | 391 |
Social Security Costs | 11 | 12 | 15 | 15 | 21 | 24 | 27 | |
Staff Costs Employee Benefits Expense | | 150 | 158 | 314 | 434 | 375 | 458 | 513 |
Tax Decrease From Utilisation Tax Losses | | 14 | 14 | 8 | 9 | | | |
Tax Expense Credit Applicable Tax Rate | | | | 6 | 6 | 24 | 27 | 34 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 2 | 2 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | 1 | 1 | 1 | | -2 | 1 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | -8 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -10 | 26 | 24 | 34 |
Total Assets Less Current Liabilities | 304 | 251 | | 8 | 110 | 164 | 105 | 140 |
Total Borrowings | | | | 10 | 10 | 10 | | |
Total Operating Lease Payments | | | | 37 | 47 | 39 | 44 | |
Trade Creditors Trade Payables | | 8 | 19 | 79 | 105 | 83 | 111 | 69 |
Trade Debtors Trade Receivables | | 11 | 43 | 35 | 44 | 59 | 92 | 5 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 48 | | | |
Turnover Revenue | | 594 | 599 | 826 | 1 071 | 886 | 1 302 | |
Wages Salaries | 130 | 137 | 143 | 295 | 408 | 346 | 426 | 482 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | 32 | 32 | 35 | 40 |
Director Remuneration Benefits Including Payments To Third Parties | 55 | 27 | | 33 | 33 | 33 | 36 | 41 |
Accruals Deferred Income Within One Year | 36 | 36 | | | | | | |
Book Profit On Chargeable Assets | 2 | 2 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 38 | 83 | | | | | | |
Cash Flow Outflow From Operating Activities | 38 | 95 | | | | | | |
Creditors Due Within One Year | 449 | 368 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 23 | 23 | | | | | | |
Gross Profit Loss | 424 | 444 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -46 | -46 | | | | | | |
Other Creditors Due Within One Year | 31 | 30 | | | | | | |
Other Taxation Social Security Within One Year | 3 | 4 | | | | | | |
Prepayments Accrued Income Current Asset | 4 | 5 | | | | | | |
Profit Loss For Period | | 53 | | | | | | |
Staff Costs | 141 | 149 | | | | | | |
Tangible Fixed Assets Additions | | 12 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 314 | 326 | | | | | | |
Tangible Fixed Assets Depreciation | 238 | 261 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 23 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | | -11 | | | | | | |
Trade Creditors Within One Year | 7 | 8 | | | | | | |
Turnover Gross Operating Revenue | 564 | 594 | | | | | | |