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 | 172 | 191 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 2 | 9 | 5 | 2 | 13 | 15 |
Current Assets | 107 | 121 | | 147 | 246 | 291 | 425 | 368 |
Debtors | 46 | 68 | | 91 | 191 | 246 | 345 | 295 |
Net Assets Liabilities | | | | | | 173 | 175 | 173 |
Other Debtors | 27 | 27 | | 2 | | 33 | 6 | |
Property Plant Equipment | | 187 | 159 | 92 | 122 | 102 | 72 | 71 |
Total Inventories | | 53 | 62 | 47 | 50 | 43 | 67 | |
Stocks Inventory | 61 | 53 | | | | | | |
Tangible Fixed Assets | 190 | 187 | | | | | | |
Trade Debtors | 12 | 16 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 172 | 191 | | | | | | |
Shareholder Funds | 172 | 191 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 18 | 1 | 34 | 26 | 32 | 60 | 62 |
Accumulated Depreciation Impairment Property Plant Equipment | | 176 | 209 | 299 | 322 | 349 | 380 | 257 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 5 | | 53 | 7 | 1 | 29 |
Administrative Expenses | 600 | 620 | 652 | 728 | 733 | 608 | 732 | 753 |
Amounts Owed By Parent Entities | | | | 25 | | 151 | 247 | 223 |
Amounts Owed To Group Undertakings | | | | 13 | 144 | 11 | 31 | 12 |
Average Number Employees During Period | | 9 | 9 | 15 | 14 | 16 | 16 | 17 |
Comprehensive Income Expense | | | | 122 | 104 | 216 | 310 | 202 |
Corporation Tax Payable | | 15 | 15 | 31 | 24 | 52 | 75 | 60 |
Cost Sales | 323 | 356 | 342 | 370 | 399 | 373 | 413 | 453 |
Creditors | | | | 166 | 301 | 220 | 322 | 266 |
Current Tax For Period | | 33 | 31 | 31 | 24 | 51 | 75 | 43 |
Deferred Tax Asset Debtors | | | | 3 | 3 | 3 | 7 | 3 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 1 | -2 | | | | -4 | 4 |
Depreciation Expense Property Plant Equipment | | | | 24 | 23 | 27 | 31 | |
Dividend Per Share Interim | | | | | | 2 200 | 6 160 | 4 080 |
Dividends Paid | | | | 150 | 110 | 110 | 308 | 204 |
Dividends Paid On Shares Interim | | | | | | 110 | 308 | 204 |
Finished Goods Goods For Resale | 61 | 53 | 62 | 47 | 50 | 43 | 67 | 58 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | 89 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 | | 2 | | | -1 | 1 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 612 | 533 | 456 | 381 | 217 |
Gain Loss On Disposals Property Plant Equipment | | 1 | | | | | | |
Government Grant Income | | | | | | 71 | 11 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -1 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 33 | | 23 | 27 | 31 | 30 |
Interest Income On Bank Deposits | | | | 1 | | | | 1 |
Net Current Assets Liabilities | 15 | 8 | | -19 | -55 | 71 | 103 | 102 |
Operating Profit Loss | 111 | 154 | | 152 | 128 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 153 |
Other Disposals Property Plant Equipment | | | | | | | | 153 |
Other Operating Income Format1 | | | | | | 71 | 11 | |
Other Taxation Social Security Payable | | | | 7 | 8 | 7 | 9 | 22 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 7 | 10 | 8 | 8 | 6 |
Prepayments Accrued Income | | | | 39 | 34 | 23 | 20 | 13 |
Profit Loss | | 121 | 116 | 122 | 104 | 216 | 310 | 202 |
Profit Loss On Ordinary Activities Before Tax | 111 | 154 | 145 | 153 | 128 | 267 | 381 | 249 |
Property Plant Equipment Gross Cost | | 363 | 368 | 391 | 444 | 451 | 452 | 328 |
Social Security Costs | 17 | 20 | 25 | 29 | 29 | 28 | 29 | |
Staff Costs Employee Benefits Expense | | 256 | 276 | 339 | 344 | 333 | 334 | 348 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 4 | 2 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 29 | 24 | 51 | 72 | 47 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 33 | 29 | 31 | 24 | 51 | 71 | 47 |
Total Assets Less Current Liabilities | 175 | 195 | | 73 | 67 | 173 | 175 | 173 |
Total Current Tax Expense Credit | | 32 | 31 | | | | | |
Total Operating Lease Payments | | | | 79 | 72 | 77 | 75 | |
Trade Creditors Trade Payables | | 49 | 49 | 81 | 99 | 118 | 147 | 110 |
Trade Debtors Trade Receivables | | 16 | 60 | 22 | 30 | 36 | 65 | 1 |
Turnover Revenue | | 1 130 | 1 139 | 1 250 | 1 260 | 1 177 | 1 426 | |
Wages Salaries | 210 | 234 | 251 | 303 | 305 | 297 | 297 | 312 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 2 | 2 | 2 | |
Director Remuneration | | | | | 73 | 77 | 75 | 80 |
Director Remuneration Benefits Including Payments To Third Parties | 76 | 78 | | 75 | 75 | 79 | 77 | 82 |
Accruals Deferred Income Within One Year | 32 | 18 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | 17 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 3 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 85 | 18 | | | | | | |
Cash Flow Outflow From Operating Activities | 168 | 171 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -75 | -59 | | | | | | |
Corporation Tax Due Within One Year | 8 | 15 | | | | | | |
Creditors Due Within One Year | 122 | 113 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 19 | 30 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 3 | 4 | | | | | | |
Expenses Not Deductible For Tax Purposes | 1 | | | | | | | |
Gross Profit Loss | 711 | 774 | | | | | | |
Increase Decrease In Net Cash For Period | | 18 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -75 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | -59 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 172 | 191 | | | | | | |
Net Increase Decrease In Shareholders Funds | 52 | 19 | | | | | | |
Other Creditors Due Within One Year | 11 | 16 | | | | | | |
Other Taxation Social Security Within One Year | 7 | 6 | | | | | | |
Prepayments Accrued Income Current Asset | 7 | 8 | | | | | | |
Profit Loss For Period | 84 | 121 | | | | | | |
Provisions For Liabilities Charges | 3 | 4 | | | | | | |
Staff Costs | 227 | 254 | | | | | | |
Tangible Fixed Assets Additions | | 27 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 336 | 363 | | | | | | |
Tangible Fixed Assets Depreciation | 146 | 176 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 30 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -26 | -33 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 27 | 33 | | | | | | |
Total Dividend Payment | 32 | 102 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 24 | 32 | | | | | | |
Trade Creditors Within One Year | 55 | 49 | | | | | | |
Turnover Gross Operating Revenue | 1 034 | 1 130 | | | | | | |
U K Current Corporation Tax | -24 | -32 | | | | | | |
U K Current Corporation Tax On Income For Period | 24 | 33 | | | | | | |
Utilisation Tax Losses | | 1 | | | | | | |