Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 249 | 230 | 112 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 | 6 | 2 | 2 | 1 | 6 | 5 |
Current Assets | 279 | 286 | 170 | | 106 | 96 | 105 | 161 | 197 | 131 |
Debtors | 248 | 250 | 130 | | 64 | 50 | 60 | 124 | 154 | 95 |
Net Assets Liabilities | | | | | 39 | 43 | 62 | 79 | 54 | 45 |
Other Debtors | 140 | 141 | 6 | | 1 | 2 | 3 | | 4 | 2 |
Property Plant Equipment | | | 46 | 68 | 200 | 179 | 143 | 117 | 112 | 92 |
Total Inventories | | | 40 | 48 | 36 | 44 | 43 | 36 | 37 | |
Stocks Inventory | 31 | 36 | 40 | | | | | | | |
Tangible Fixed Assets | 24 | 18 | 46 | | | | | | | |
Trade Debtors | 15 | 16 | 16 | | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 249 | 230 | 112 | | | | | | | |
Shareholder Funds | 249 | 230 | 112 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | | 22 | 2 | 17 | 15 | 13 | 10 | 8 | 13 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 340 | 350 | 208 | 245 | 281 | 316 | 347 | 286 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 32 | | 16 | | 9 | 26 | 7 |
Administrative Expenses | 608 | 642 | 604 | 627 | 630 | 650 | 655 | 521 | 587 | 624 |
Amounts Owed By Parent Entities | | | | | 12 | 6 | 12 | 71 | 79 | 54 |
Amounts Owed To Group Undertakings | | | | | 48 | 5 | 3 | 21 | 37 | 12 |
Average Number Employees During Period | | | 10 | 10 | 13 | 15 | 14 | 10 | 13 | 13 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 25 | 21 | 13 | 9 | | | | |
Comprehensive Income Expense | | | | | 91 | 106 | 56 | 117 | 150 | 176 |
Corporation Tax Payable | | | 8 | 4 | 25 | 25 | 17 | 30 | 30 | 41 |
Cost Sales | 202 | 198 | 208 | 220 | 233 | 243 | 250 | 191 | 259 | 270 |
Creditors | | | | | 70 | 20 | 16 | 10 | 8 | 25 |
Current Tax For Period | | | 8 | 10 | 24 | 26 | 17 | 30 | 30 | 41 |
Deferred Tax Asset Debtors | | | | | | 1 | 2 | 5 | 3 | 8 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 1 | 1 | 1 | -5 | -1 | -3 | 2 | -5 |
Depreciation Expense Property Plant Equipment | | | | | 34 | 33 | 36 | 35 | 31 | |
Dividend Per Share Interim | | | | | | | | | 3 500 | 3 700 |
Dividends Paid | | | | | 144 | 102 | 37 | 100 | 175 | 185 |
Dividends Paid On Shares Interim | | | | | | | | 100 | 175 | 185 |
Finance Lease Liabilities Present Value Total | | | 25 | 21 | 11 | 5 | | | | |
Finance Lease Payments Owing Minimum Gross | | | 32 | 25 | 12 | 5 | | | | |
Finished Goods Goods For Resale | 31 | 36 | 40 | 48 | 36 | 44 | 43 | 36 | 37 | 31 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 1 | | | -3 | 2 | | -1 | 1 |
Future Finance Charges On Finance Leases | | | 7 | 4 | 1 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 114 | 69 | 159 | 114 | 46 |
Government Grant Income | | | | | | | | 92 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 2 | -1 | | | | 6 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 10 | | 37 | 36 | 35 | 31 | 27 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 2 | 2 | 1 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 2 | 1 | 1 | | | | |
Interest Income On Bank Deposits | | | | | | | | | | 1 |
Interest Payable Similar Charges Finance Costs | | | | | 3 | 3 | 1 | | | |
Net Current Assets Liabilities | 225 | 212 | 87 | | -87 | -116 | -65 | -28 | -50 | -22 |
Operating Profit Loss | 67 | 48 | 41 | 55 | 121 | 129 | 73 | 144 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 88 |
Other Disposals Property Plant Equipment | | | | | | | | | | 88 |
Other Operating Income Format1 | | | | | | | | 92 | | |
Other Taxation Social Security Payable | | | | | 5 | 7 | 6 | 6 | 7 | 4 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 1 | 3 | 5 | 5 | 4 | 4 |
Prepayments Accrued Income | | | | | 10 | 11 | 10 | 3 | 5 | 2 |
Profit Loss | | | -106 | 42 | 91 | 106 | 56 | 117 | 150 | 176 |
Profit Loss On Ordinary Activities Before Tax | 67 | 49 | -97 | 53 | | 126 | 72 | 144 | 182 | 218 |
Property Plant Equipment Gross Cost | | | 386 | 418 | 408 | 424 | 424 | 433 | 459 | 378 |
Social Security Costs | 19 | 24 | 22 | 20 | 20 | 24 | 24 | 25 | 21 | |
Staff Costs Employee Benefits Expense | | | 260 | 266 | 298 | 320 | 324 | 305 | 299 | 400 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 4 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 2 | |
Tax Expense Credit Applicable Tax Rate | | | | | | 24 | 14 | 27 | 35 | 41 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -1 | | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 30 | | 4 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 9 | 11 | 27 | 20 | 16 | 27 | 32 | 42 |
Total Assets Less Current Liabilities | 249 | 230 | 133 | | 113 | 63 | 78 | 89 | 62 | 70 |
Total Current Tax Expense Credit | | | | | 26 | 25 | 17 | | 30 | 47 |
Total Operating Lease Payments | | | | | 45 | 44 | 43 | 43 | 32 | |
Trade Creditors Trade Payables | | | 34 | 42 | 84 | 84 | 90 | 102 | 111 | 39 |
Trade Debtors Trade Receivables | | | 16 | 21 | 41 | 30 | 33 | 45 | 63 | 29 |
Turnover Revenue | | | 853 | 902 | 984 | 1 022 | 978 | 764 | 1 028 | |
Wages Salaries | 231 | 257 | 238 | 246 | 277 | 293 | 295 | 275 | 274 | 373 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | | | 55 | 55 | 56 | 58 |
Director Remuneration Benefits Including Payments To Third Parties | 66 | 89 | 74 | | | 57 | 56 | 56 | 57 | 59 |
Accruals Deferred Income Within One Year | 12 | 25 | 22 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 57 | 58 | 71 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 1 | | 1 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 12 | 1 | 12 | | | | | | | |
Cash Flow Outflow From Operating Activities | 32 | 69 | 36 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | -91 | -22 | | | | | | | |
Corporation Tax Due Within One Year | 4 | 2 | 8 | | | | | | | |
Creditors Due After One Year | | | 21 | | | | | | | |
Creditors Due Within One Year | 54 | 74 | 83 | | | | | | | |
Deferred Tax Current Asset | 3 | 2 | 1 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 7 | 6 | 6 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -3 | -2 | -1 | | | | | | | |
Gross Profit Loss | 675 | 690 | 645 | | | | | | | |
Increase Decrease In Net Cash For Period | | 1 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | 1 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -91 | -91 | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | -22 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 249 | 230 | 112 | | | | | | | |
Net Increase Decrease In Shareholders Funds | 42 | -19 | -118 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 21 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 4 | | | | | | | |
Other Creditors Due Within One Year | 2 | 3 | 3 | | | | | | | |
Other Interest Receivable Similar Income | | 1 | | | | | | | | |
Other Taxation Social Security Within One Year | 7 | 7 | 5 | | | | | | | |
Prepayments Accrued Income Current Asset | 33 | 33 | 36 | | | | | | | |
Profit Loss For Period | 50 | 37 | -106 | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | | 48 | -97 | | | | | | | |
Staff Costs | 250 | 281 | 260 | | | | | | | |
Tangible Fixed Assets Additions | | | 34 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 352 | 352 | 386 | | | | | | | |
Tangible Fixed Assets Depreciation | 328 | 334 | 340 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 6 | 6 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -16 | -11 | 21 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 17 | 12 | 9 | | | | | | | |
Total Dividend Payment | 8 | 56 | 12 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 16 | 11 | 8 | | | | | | | |
Trade Creditors Within One Year | 23 | 29 | 34 | | | | | | | |
Turnover Gross Operating Revenue | 877 | 888 | 853 | | | | | | | |
U K Current Corporation Tax | -16 | -11 | -8 | | | | | | | |
U K Current Corporation Tax On Income For Period | 16 | 11 | 8 | | | | | | | |