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 |
Currency |
| | | | | | | |
Net Worth | -521 | -597 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 2 | | | | |
Current Assets | 59 | 59 | | 277 | 21 | | | |
Debtors | 28 | 32 | | 253 | 21 | 21 | 21 | 21 |
Other Debtors | 4 | 5 | | 2 | 2 | 2 | 2 | 2 |
Property Plant Equipment | | 85 | 79 | 50 | | | | |
Total Inventories | | 27 | 33 | 22 | | | | |
Intangible Fixed Assets | 4 | 4 | | | | | | |
Stocks Inventory | 31 | 27 | | | | | | |
Tangible Fixed Assets | 98 | 85 | | | | | | |
Trade Debtors | 5 | 6 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | -521 | -597 | | | | | | |
Shareholder Funds | -521 | -597 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | | | |
Accrued Liabilities Deferred Income | | 18 | 1 | 14 | 11 | 11 | 11 | 11 |
Accumulated Amortisation Impairment Intangible Assets | | 1 | | 2 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 221 | 244 | 301 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 17 | | | | | |
Administrative Expenses | 355 | 359 | 367 | 381 | 387 | | | |
Amounts Owed By Parent Entities | | | | 214 | | | | |
Amounts Owed To Parent Entities | | 642 | 693 | 784 | 518 | 518 | 518 | 518 |
Average Number Employees During Period | | 4 | 5 | 9 | 9 | | | |
Bank Borrowings Overdrafts | | 50 | 50 | | | | | |
Comprehensive Income Expense | | | | 42 | -27 | | | |
Cost Inventories Recognised As Expense Gross | | | | 134 | 129 | | | |
Cost Sales | 100 | 111 | 118 | 134 | 129 | | | |
Creditors | | | | 828 | 546 | 546 | 546 | 546 |
Finished Goods Goods For Resale | 31 | 27 | 33 | 22 | | | | |
Fixed Assets | 102 | 89 | 83 | 53 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 14 | 11 | 1 | | | | |
Impairment Loss Reversal On Investments | | | | -50 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 23 | | 17 | | | |
Intangible Assets | | 4 | 4 | 3 | | | | |
Intangible Assets Gross Cost | | 5 | | 5 | | | | |
Interest Payable Similar Charges Finance Costs | | 2 | 1 | | | | | |
Net Current Assets Liabilities | 623 | 686 | | -551 | -525 | -525 | -525 | -525 |
Operating Profit Loss | -77 | -74 | -62 | -8 | -27 | | | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 2 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 318 | | | |
Other Disposals Intangible Assets | | | | | 5 | | | |
Other Disposals Property Plant Equipment | | | | | 351 | | | |
Other Taxation Social Security Payable | | | | 3 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 1 | 1 | | | |
Prepayments Accrued Income | | | | 30 | | | | |
Profit Loss | | -76 | -63 | 42 | -27 | | | |
Profit Loss On Ordinary Activities Before Tax | -80 | -76 | -63 | | | | | |
Property Plant Equipment Gross Cost | | 306 | 323 | 351 | | | | |
Social Security Costs | 8 | 9 | 10 | 11 | 9 | | | |
Staff Costs Employee Benefits Expense | | 139 | 149 | 193 | 178 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 10 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 | 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 | | | | | 5 | | | |
Total Assets Less Current Liabilities | 521 | 597 | | -498 | -525 | | | |
Total Operating Lease Payments | | | | 55 | | | | |
Trade Creditors Trade Payables | | 27 | 45 | 27 | 17 | 17 | 17 | 17 |
Trade Debtors Trade Receivables | | 6 | 10 | 7 | 19 | 19 | 19 | 19 |
Turnover Revenue | | 396 | 423 | 507 | 489 | | | |
Wages Salaries | 77 | 106 | 139 | 181 | 168 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 10 | | | | | | | |
Accruals Deferred Income Within One Year | 20 | 18 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -2 | -1 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 33 | 56 | | | | | | |
Cash Flow Outflow From Operating Activities | 30 | 44 | | | | | | |
Creditors Due Within One Year | 682 | 745 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 30 | 23 | | | | | | |
Gross Profit Loss | 278 | 285 | | | | | | |
Increase Decrease In Net Cash For Period | | 65 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 1 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 5 | | | | | | |
Interest Payable Similar Charges | 3 | 2 | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -55 | -55 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 9 | | | | | | | |
Other Creditors Due Within One Year | 57 | 57 | | | | | | |
Other Taxation Social Security Within One Year | 2 | 1 | | | | | | |
Prepayments Accrued Income Current Asset | 19 | 21 | | | | | | |
Profit Loss For Period | -80 | -76 | | | | | | |
Staff Costs | 85 | 115 | | | | | | |
Tangible Fixed Assets Additions | | 10 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 296 | 306 | | | | | | |
Tangible Fixed Assets Depreciation | 198 | 221 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -10 | 23 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 19 | 16 | | | | | | |
Trade Creditors Within One Year | 17 | 27 | | | | | | |
Turnover Gross Operating Revenue | 378 | 396 | | | | | | |
Utilisation Tax Losses | -15 | -14 | | | | | | |