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 | 83 | 59 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 5 | 3 | 2 | 8 | 11 |
Current Assets | 120 | 107 | | 129 | 133 | 258 | 227 | 209 |
Debtors | 28 | 66 | | 88 | 86 | 226 | 180 | 154 |
Net Assets Liabilities | | | | 39 | 61 | 182 | 34 | 77 |
Other Debtors | 5 | 5 | | 2 | 5 | | 3 | 1 |
Property Plant Equipment | | 77 | 53 | 189 | 159 | 136 | 104 | 101 |
Total Inventories | | 41 | 25 | 36 | 44 | 30 | 39 | |
Stocks Inventory | 92 | 41 | | | | | | |
Tangible Fixed Assets | 60 | 77 | | | | | | |
Trade Debtors | 11 | 18 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 83 | 59 | | | | | | |
Shareholder Funds | 83 | 59 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 29 | 5 | 1 | 1 | 1 | 1 | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | 234 | 261 | 248 | 278 | 308 | 340 | 216 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 3 | | | 8 | | 28 |
Administrative Expenses | 519 | 546 | 597 | 757 | 786 | 563 | 696 | 756 |
Amounts Owed By Parent Entities | | | | 33 | 14 | 136 | 91 | 89 |
Amounts Owed To Group Undertakings | | | | 49 | 6 | 3 | 72 | 16 |
Average Number Employees During Period | | 9 | 11 | 25 | 26 | 22 | 17 | 16 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 21 | 16 | | | | | |
Comprehensive Income Expense | | | | 110 | 101 | 173 | 182 | 156 |
Corporation Tax Payable | | 12 | 16 | 27 | 25 | 43 | 52 | 32 |
Cost Sales | 240 | 303 | 320 | 325 | 416 | 270 | 341 | 377 |
Creditors | | | | 50 | 7 | 4 | 1 | 1 |
Current Tax For Period | | 23 | 29 | 27 | 25 | 42 | 44 | 32 |
Deferred Tax Asset Debtors | | | | 1 | 2 | 3 | 6 | 2 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -3 | | -1 | -1 | -3 | 4 |
Depreciation Expense Property Plant Equipment | | | | 33 | 30 | 30 | 32 | |
Dividend Per Share Interim | | | | | | 1 040 | 6 600 | 2 262 |
Dividends Paid | | | | 64 | 79 | 52 | 330 | 113 |
Dividends Paid On Shares Interim | | | | | | 52 | 330 | 113 |
Finance Lease Liabilities Present Value Total | | 23 | 15 | | | | | |
Finance Lease Payments Owing Minimum Gross | | 25 | 16 | | | | | |
Finished Goods Goods For Resale | 92 | 41 | 25 | 36 | 44 | 30 | 39 | 44 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 | | | -1 | -2 |
Future Finance Charges On Finance Leases | | 2 | 1 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 147 | 106 | 65 |
Gain Loss On Disposals Property Plant Equipment | | 5 | | | | | | |
Government Grant Income | | | | | | 98 | 2 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 1 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 27 | | 30 | 30 | 32 | 31 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 3 | 2 | 1 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 | 2 | | | | | |
Net Current Assets Liabilities | 24 | 2 | | -100 | -91 | 50 | -69 | -23 |
Operating Profit Loss | 87 | 108 | 127 | 140 | 127 | 215 | 223 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 155 |
Other Disposals Property Plant Equipment | | | | | | 1 | | 155 |
Other Operating Income Format1 | | | | | | 98 | 2 | |
Other Taxation Social Security Payable | | | | 9 | 8 | 6 | 8 | 6 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 3 | 8 | 7 | 38 | 7 |
Prepayments Accrued Income | | | | 13 | 12 | 4 | 1 | 2 |
Profit Loss | | 84 | 99 | 110 | 101 | 173 | 182 | 156 |
Profit Loss On Ordinary Activities Before Tax | 86 | 107 | 125 | 137 | 125 | 214 | 223 | 192 |
Property Plant Equipment Gross Cost | | 311 | 314 | 437 | 437 | 444 | 444 | 317 |
Social Security Costs | 17 | 19 | 21 | 30 | 31 | 25 | 24 | |
Staff Costs Employee Benefits Expense | | 263 | 300 | 405 | 432 | 342 | 370 | 394 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 1 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 26 | 24 | 41 | 42 | 36 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | 1 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 23 | 26 | 27 | 24 | 41 | 41 | 36 |
Total Assets Less Current Liabilities | 84 | 75 | | 89 | 68 | 186 | 35 | 78 |
Total Operating Lease Payments | | | | 42 | 40 | 41 | 44 | |
Trade Creditors Trade Payables | | 34 | 32 | 108 | 93 | 116 | 130 | 118 |
Trade Debtors Trade Receivables | | 18 | 20 | 39 | 53 | 83 | 79 | 60 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 7 | | | |
Turnover Revenue | | 957 | 1 044 | 1 222 | 1 329 | 950 | 1 258 | |
Wages Salaries | 195 | 232 | 279 | 372 | 393 | 310 | 308 | 359 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 3 | 3 | 3 | |
Director Remuneration | | | | | 92 | 90 | 96 | 98 |
Director Remuneration Benefits Including Payments To Third Parties | 87 | 85 | | 95 | 95 | 93 | 99 | 101 |
Accruals Deferred Income Within One Year | 40 | 29 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 5 | 36 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 55 | 8 | | | | | | |
Cash Flow Outflow From Operating Activities | 130 | 173 | | | | | | |
Corporation Tax Due Within One Year | 8 | 12 | | | | | | |
Creditors Due After One Year | | 15 | | | | | | |
Creditors Due Within One Year | 96 | 109 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 21 | 25 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 1 | 1 | | | | | | |
Gross Profit Loss | 606 | 654 | | | | | | |
Interest Payable Similar Charges | 1 | 1 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -40 | -40 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 83 | 59 | | | | | | |
Net Increase Decrease In Shareholders Funds | 11 | -24 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 15 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 8 | | | | | | |
Other Creditors Due Within One Year | 4 | 10 | | | | | | |
Other Taxation Social Security Within One Year | 5 | 5 | | | | | | |
Prepayments Accrued Income Current Asset | 7 | 7 | | | | | | |
Profit Loss For Period | 66 | 84 | | | | | | |
Provisions For Liabilities Charges | 1 | 1 | | | | | | |
Staff Costs | 212 | 251 | | | | | | |
Tangible Fixed Assets Additions | | 42 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 288 | 311 | | | | | | |
Tangible Fixed Assets Depreciation | 228 | 234 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 25 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 19 | | | | | | |
Tangible Fixed Assets Disposals | | 19 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -20 | -23 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 20 | 23 | | | | | | |
Total Dividend Payment | 55 | 108 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 22 | 23 | | | | | | |
Trade Creditors Within One Year | 33 | 34 | | | | | | |
Turnover Gross Operating Revenue | 846 | 957 | | | | | | |
U K Current Corporation Tax | -22 | -23 | | | | | | |
U K Current Corporation Tax On Income For Period | 22 | 23 | | | | | | |