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 | 9 | 34 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 2 | 2 | 3 | 8 | 7 |
Current Assets | 62 | 68 | | 235 | 247 | 437 | 361 | 266 |
Debtors | 27 | 35 | | 173 | 186 | 369 | 289 | 213 |
Net Assets Liabilities | | | | 181 | 189 | 286 | 285 | 326 |
Other Debtors | 5 | 7 | | 2 | 6 | 6 | 4 | 4 |
Property Plant Equipment | | 108 | 101 | 166 | 147 | 201 | 191 | 168 |
Total Inventories | | 33 | 37 | 60 | 59 | 65 | 64 | |
Intangible Fixed Assets | 15 | 9 | | | | | | |
Stocks Inventory | 35 | 33 | | | | | | |
Tangible Fixed Assets | 110 | 108 | | | | | | |
Trade Debtors | 5 | 7 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 9 | 34 | | | | | | |
Shareholder Funds | 9 | 34 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 22 | 3 | 1 | 39 | 62 | 52 | 55 |
Accumulated Amortisation Impairment Intangible Assets | | 6 | 9 | 19 | 30 | 41 | 52 | 63 |
Accumulated Depreciation Impairment Property Plant Equipment | | 33 | 52 | 122 | 154 | 116 | 168 | 203 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 12 | | 13 | 102 | 42 | 23 |
Administrative Expenses | 451 | 422 | 409 | 779 | 829 | 668 | 839 | 857 |
Amortisation Expense Intangible Assets | | | | 4 | 11 | 11 | 11 | |
Amounts Owed By Parent Entities | | | | 61 | 123 | 273 | 161 | 138 |
Amounts Owed To Group Undertakings | | | | 21 | 18 | 38 | 19 | 32 |
Average Number Employees During Period | | 9 | 7 | 16 | 18 | 18 | 17 | 17 |
Comprehensive Income Expense | | | | 44 | 58 | 132 | 79 | 41 |
Corporation Tax Payable | | | 8 | 12 | 19 | 37 | 17 | 11 |
Corporation Tax Recoverable | | 2 | | | | | | |
Cost Sales | 172 | 144 | 158 | 267 | 325 | 244 | 324 | 366 |
Creditors | | | | 203 | 137 | 118 | 19 | 202 |
Current Tax For Period | | 9 | 20 | 12 | 19 | 36 | 17 | 11 |
Deferred Tax Asset Debtors | | | | | | 2 | | 7 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 7 | -2 | 1 | -3 | -2 | 4 | -9 |
Depreciation Expense Property Plant Equipment | | | | 29 | 32 | 35 | 52 | |
Dividend Per Share Interim | | | | | | 700 | 1 600 | |
Dividends Paid | | | | 40 | 50 | 35 | 80 | |
Dividends Paid On Shares Interim | | | | 40 | 50 | 35 | 80 | |
Finished Goods Goods For Resale | 35 | 33 | 37 | 60 | 59 | 65 | 64 | 46 |
Fixed Assets | 206 | 198 | 188 | 304 | 274 | 317 | 296 | 262 |
Further Item Creditors Component Total Creditors | | | | 202 | 137 | 80 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 3 | 1 | -1 | -1 | 1 | | -2 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 297 | 247 | 145 | 306 | 261 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 2 | | |
Government Grant Income | | | | | | 104 | 3 | |
Impairment Loss Reversal On Investments | | | -18 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 2 | 2 | | | 3 | 1 | 8 |
Increase From Amortisation Charge For Year Intangible Assets | | | 3 | | 11 | 11 | 11 | 11 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 19 | | 32 | 35 | 52 | 46 |
Intangible Assets | | 9 | 6 | 138 | 127 | 116 | 105 | 94 |
Intangible Assets Gross Cost | | 15 | | 157 | 157 | 157 | 157 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 1 | |
Interest Income On Bank Deposits | | | | 1 | 1 | | | 1 |
Investments Fixed Assets | 81 | 81 | 81 | | | | | |
Net Current Assets Liabilities | 196 | 156 | | 83 | 52 | 87 | 10 | 64 |
Operating Profit Loss | 13 | 43 | 59 | 56 | 73 | 169 | 101 | |
Other Creditors | | | | 20 | 20 | 20 | 30 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 73 | | 11 |
Other Disposals Property Plant Equipment | | | | | | 86 | | 11 |
Other Operating Income Format1 | | | | | | 104 | 3 | |
Other Taxation Social Security Payable | | | | 5 | 6 | 8 | 9 | 11 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 9 | 11 | 10 | 11 | 12 |
Percentage Class Share Held In Subsidiary | | | 100 | | | | | |
Prepayments Accrued Income | | | | 13 | 16 | 5 | 10 | 10 |
Profit Loss | | 25 | 59 | 44 | 58 | 132 | 79 | 41 |
Profit Loss On Ordinary Activities Before Tax | 12 | 43 | 77 | 57 | 74 | 169 | 100 | 51 |
Property Plant Equipment Gross Cost | | 141 | 153 | 288 | 301 | 317 | 359 | 371 |
Social Security Costs | 14 | 15 | 13 | 19 | 28 | 29 | 35 | |
Staff Costs Employee Benefits Expense | | 182 | 181 | 431 | 479 | 400 | 431 | 473 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 8 | 6 | 3 | | | 2 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | -3 | |
Tax Expense Credit Applicable Tax Rate | | | | 11 | 14 | 32 | 19 | 10 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 | 3 | 1 | -2 | 3 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 18 | 18 | 13 | 16 | 37 | 21 | 10 |
Total Assets Less Current Liabilities | 10 | 42 | | 387 | 326 | 404 | 306 | 326 |
Total Current Tax Expense Credit | | 11 | 20 | | 19 | 39 | 17 | 19 |
Total Operating Lease Payments | | | | 47 | 51 | 46 | 50 | |
Trade Creditors Trade Payables | | 28 | 26 | 63 | 93 | 181 | 201 | 93 |
Trade Debtors Trade Receivables | | 7 | 22 | 97 | 41 | 83 | 114 | 3 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 28 | | | |
Turnover Revenue | | 609 | 626 | 1 102 | 1 227 | 977 | 1 261 | |
Wages Salaries | 176 | 167 | 168 | 403 | 440 | 361 | 385 | 421 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 1 | 1 | 1 | |
Director Remuneration | | | | | 43 | 39 | 41 | 49 |
Director Remuneration Benefits Including Payments To Third Parties | 1 | | | 45 | 44 | 40 | 42 | 50 |
Accruals Deferred Income Within One Year | 33 | 22 | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | 2 | | | | | | |
Amortisation Intangible Assets Expense | | 6 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | | 24 | | | | | | |
Cash Flow Outflow From Operating Activities | 132 | 58 | | | | | | |
Corporation Tax Due Within One Year | 6 | | | | | | | |
Corporation Tax Recoverable Current Asset | | 2 | | | | | | |
Creditors Due Within One Year | 258 | 224 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 16 | 17 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 1 | 8 | | | | | | |
Expenses Not Deductible For Tax Purposes | | 1 | | | | | | |
Gross Profit Loss | 464 | 465 | | | | | | |
Increase Decrease In Net Cash For Period | | 24 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 2 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 6 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 6 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 15 | | | | | | |
Interest Payable Similar Charges | 1 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | -21 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 9 | 34 | | | | | | |
Other Creditors Due Within One Year | 31 | 29 | | | | | | |
Other Taxation Social Security Within One Year | 4 | 5 | | | | | | |
Prepayments Accrued Income Current Asset | 17 | 19 | | | | | | |
Profit Loss For Period | 9 | 25 | | | | | | |
Provisions For Liabilities Charges | 1 | 8 | | | | | | |
Staff Costs | 190 | 182 | | | | | | |
Tangible Fixed Assets Additions | | 15 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 126 | 141 | | | | | | |
Tangible Fixed Assets Depreciation | 16 | 33 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -3 | -9 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 3 | 18 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 2 | | | | | | | |
Trade Creditors Within One Year | 21 | 28 | | | | | | |
Turnover Gross Operating Revenue | 636 | 609 | | | | | | |
U K Current Corporation Tax | -2 | -11 | | | | | | |
U K Current Corporation Tax On Income For Period | 2 | 9 | | | | | | |