Profit & Loss |
Date of Accounts |
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 | -390 | -423 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 6 | 4 | 2 | 4 | | 4 |
Current Assets | 83 | 88 | | 109 | 96 | 87 | 49 | 131 | 80 |
Debtors | 30 | 36 | | 62 | 49 | 43 | 13 | 90 | 26 |
Net Assets Liabilities | | | | -381 | -333 | -306 | -190 | -145 | -68 |
Other Debtors | 5 | 7 | | 3 | 3 | 6 | | 5 | 6 |
Property Plant Equipment | | 88 | 61 | 27 | 70 | 72 | 67 | 58 | 75 |
Total Inventories | | 52 | 50 | 41 | 43 | 42 | 32 | 41 | |
Stocks Inventory | 53 | 52 | | | | | | | |
Tangible Fixed Assets | 105 | 88 | | | | | | | |
Trade Debtors | 8 | 10 | | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -390 | -423 | | | | | | | |
Shareholder Funds | -390 | -423 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 26 | 23 | 17 | 30 | 27 | 63 | 13 | 6 |
Accumulated Depreciation Impairment Property Plant Equipment | | 250 | 277 | 330 | 259 | 271 | 285 | 299 | 103 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 52 | 14 | 12 | 7 | 41 |
Administrative Expenses | 426 | 437 | 449 | 537 | 548 | 566 | 371 | 489 | 344 |
Amounts Owed By Group Undertakings | | | | | | | | 51 | |
Amounts Owed To Group Undertakings | | | | 415 | 375 | 27 | 14 | 153 | 116 |
Average Number Employees During Period | | 5 | 6 | 15 | 13 | 12 | 9 | 8 | 10 |
Comprehensive Income Expense | | | | 11 | 48 | 27 | 116 | 45 | 77 |
Corporation Tax Payable | | | | | 8 | 6 | 27 | 10 | 7 |
Cost Sales | 165 | 194 | 231 | 251 | 257 | 336 | 250 | 285 | 274 |
Creditors | | | | 517 | 499 | 27 | 14 | 13 | 6 |
Current Tax For Period | | | | | 8 | 6 | 27 | 10 | 11 |
Deferred Tax Asset Debtors | | | | | 5 | 4 | 4 | 5 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | -7 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -5 | | | -1 | 7 |
Depreciation Expense Property Plant Equipment | | | | 26 | 3 | 12 | 15 | 14 | |
Finished Goods Goods For Resale | 53 | 52 | 50 | 41 | 43 | 42 | 32 | 41 | 50 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | 1 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -1 | 1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 99 | 62 | 24 |
Gain Loss On Disposals Property Plant Equipment | | | | | -6 | | | | |
Government Grant Income | | | | | | | 22 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 1 | | | 1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 27 | | 3 | 12 | 15 | 14 | 18 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 1 | 1 | 1 | |
Net Current Assets Liabilities | 495 | 511 | | -408 | -403 | -351 | -243 | -190 | -135 |
Operating Profit Loss | -15 | -33 | | | 51 | 35 | 144 | 55 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 74 | | 1 | | 214 |
Other Disposals Property Plant Equipment | | | | | 80 | | 3 | 2 | 220 |
Other Operating Income Format1 | | | | | | | 22 | | |
Other Remaining Borrowings | | | | 12 | 12 | 12 | 12 | 12 | |
Other Taxation Social Security Payable | | | | 4 | 3 | 3 | 4 | 14 | 2 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 2 | 3 | 3 | 3 | 2 |
Prepayments Accrued Income | | | | 33 | 19 | 14 | 1 | 6 | 2 |
Profit Loss | | -33 | 20 | 11 | 48 | 27 | 116 | 45 | 77 |
Profit Loss On Ordinary Activities Before Tax | -16 | -33 | 20 | | 51 | 34 | 143 | 54 | 96 |
Property Plant Equipment Gross Cost | | 338 | | 357 | 329 | 343 | 352 | 357 | 178 |
Social Security Costs | 15 | 15 | 13 | 12 | 11 | 12 | 15 | 18 | |
Staff Costs Employee Benefits Expense | | 191 | 204 | 269 | 286 | 310 | 229 | 243 | 225 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 2 |
Tax Decrease From Utilisation Tax Losses | | | 6 | 2 | 1 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 10 | 6 | 27 | 10 | 18 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 1 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | 1 | | 1 | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 6 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 3 | 7 | 27 | 9 | 19 |
Total Assets Less Current Liabilities | 390 | 423 | | -381 | -333 | -279 | -176 | -132 | -60 |
Total Borrowings | | | | 12 | 12 | 12 | 12 | 12 | |
Total Current Tax Expense Credit | | | | | | | | 10 | 12 |
Total Deferred Tax Expense Credit | | | | | -5 | 1 | | | |
Total Operating Lease Payments | | | | 43 | 43 | 48 | 28 | 35 | |
Trade Creditors Trade Payables | | 30 | 34 | 69 | 71 | 64 | 69 | 90 | 42 |
Trade Debtors Trade Receivables | | 10 | 17 | 26 | 22 | 19 | 8 | 23 | 1 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -5 | 12 | | | |
Turnover Revenue | | 598 | 700 | 799 | 856 | 937 | 743 | 829 | |
Wages Salaries | 154 | 145 | 191 | 257 | 273 | 295 | 211 | 222 | 211 |
Company Contributions To Defined Benefit Plans Directors | | | | | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | | 49 | 47 | 59 | |
Director Remuneration Benefits Including Payments To Third Parties | 37 | 37 | | | 51 | 50 | 48 | 60 | |
Accruals Deferred Income Within One Year | 15 | 26 | | | | | | | |
Book Profit On Chargeable Assets | 3 | 6 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 6 | 6 | | | | | | | |
Cash Flow Outflow From Operating Activities | 9 | 3 | | | | | | | |
Creditors Due Within One Year | 578 | 599 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 26 | 26 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | 1 | | | | | | | |
Gross Profit Loss | 411 | 404 | | | | | | | |
Interest Payable Similar Charges | 1 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -50 | -50 | | | | | | | |
Other Creditors Due Within One Year | 15 | 15 | | | | | | | |
Other Taxation Social Security Within One Year | 4 | 3 | | | | | | | |
Prepayments Accrued Income Current Asset | 17 | 19 | | | | | | | |
Profit Loss For Period | -16 | -33 | | | | | | | |
Staff Costs | 169 | 160 | | | | | | | |
Tangible Fixed Assets Additions | | 9 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 329 | 338 | | | | | | | |
Tangible Fixed Assets Depreciation | 224 | 250 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 26 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 4 | 7 | | | | | | | |
Trade Creditors Within One Year | 28 | 30 | | | | | | | |
Turnover Gross Operating Revenue | 576 | 598 | | | | | | | |