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 | 198 | 179 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 | 3 | 4 | 4 | 3 | 9 |
Current Assets | 109 | 85 | | 140 | 133 | 163 | 174 | 138 |
Debtors | 63 | 34 | | 90 | 79 | 120 | 125 | 92 |
Net Assets Liabilities | | | | 141 | 81 | 41 | 27 | 97 |
Other Debtors | 2 | 2 | | 1 | 1 | 1 | 1 | |
Property Plant Equipment | | 65 | 50 | 38 | 165 | 184 | 83 | 239 |
Total Inventories | | 51 | 41 | 47 | 50 | 39 | 46 | |
Intangible Fixed Assets | 125 | 116 | | | | | | |
Stocks Inventory | 46 | 51 | | | | | | |
Tangible Fixed Assets | 63 | 65 | | | | | | |
Trade Debtors | 8 | 10 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 198 | 179 | | | | | | |
Shareholder Funds | 198 | 179 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 45 | 2 | 16 | 68 | 94 | 88 | 55 |
Accumulated Amortisation Impairment Intangible Assets | | 59 | 68 | 93 | 102 | 110 | 119 | 128 |
Accumulated Depreciation Impairment Property Plant Equipment | | 159 | 177 | 218 | 169 | 200 | 198 | 33 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 3 | | 134 | 50 | 8 | 199 |
Administrative Expenses | 379 | 400 | 378 | 453 | 487 | 403 | 439 | 501 |
Amortisation Expense Intangible Assets | | | | 7 | 9 | 8 | 9 | |
Amounts Owed By Parent Entities | | | | 56 | 32 | 77 | 72 | 65 |
Amounts Owed To Group Undertakings | | | | 7 | 12 | 34 | 14 | 91 |
Average Number Employees During Period | | 5 | 6 | 10 | 9 | 9 | 7 | 10 |
Comprehensive Income Expense | | | | 108 | 76 | 125 | 153 | 100 |
Corporation Tax Payable | | 10 | 18 | 25 | 14 | 30 | 36 | 2 |
Cost Sales | 147 | 139 | 168 | 211 | 232 | 199 | 215 | 230 |
Creditors | | | | 119 | 12 | 34 | 14 | 91 |
Current Tax For Period | | 18 | 28 | 25 | 14 | 31 | 36 | |
Deferred Tax Asset Debtors | | | | 4 | | 2 | 3 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | -1 | 2 | 4 | -2 | -1 | 19 |
Depreciation Expense Property Plant Equipment | | | | 10 | 7 | 31 | 36 | |
Dividend Per Share Interim | | | | | | 3 300 | 3 340 | 600 |
Dividends Paid | | | | 111 | 136 | 165 | 167 | 30 |
Dividends Paid On Shares | | | | 82 | 73 | | | |
Dividends Paid On Shares Interim | | | | | | 165 | 167 | 30 |
Finished Goods Goods For Resale | 46 | 51 | 41 | 47 | 50 | 39 | 46 | 37 |
Fixed Assets | 188 | 181 | 157 | 120 | 238 | 249 | 139 | 286 |
Further Item Tax Increase Decrease Component Adjusting Items | | -1 | | 1 | | -1 | -1 | -6 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 24 | 45 | 25 | | 180 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -3 | |
Government Grant Income | | | | | | 62 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 2 | | -2 |
Increase From Amortisation Charge For Year Intangible Assets | | | 9 | | 9 | 8 | 9 | 9 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 18 | | 7 | 31 | 36 | 36 |
Intangible Assets | | 116 | 107 | 82 | 73 | 65 | 56 | 47 |
Intangible Assets Gross Cost | | 175 | | 175 | 175 | 175 | 175 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 1 | | 1 | |
Interest Income On Bank Deposits | | | | | 1 | | | |
Net Current Assets Liabilities | 10 | 2 | | 21 | -145 | -174 | -98 | -82 |
Operating Profit Loss | 52 | 78 | | 135 | 94 | 156 | 189 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 56 | | 38 | 201 |
Other Disposals Property Plant Equipment | | | | | 56 | | 111 | 208 |
Other Operating Income Format1 | | | | | | 62 | | |
Other Taxation Social Security Payable | | | | 5 | 5 | 5 | 6 | 5 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 | 3 | 4 | 5 | 5 | 5 | 6 |
Prepayments Accrued Income | | | | 10 | 16 | 22 | 19 | 8 |
Profit Loss | | 61 | 106 | 108 | 76 | 125 | 153 | 100 |
Profit Loss On Ordinary Activities Before Tax | 49 | 78 | 133 | 135 | 94 | 156 | 188 | 115 |
Property Plant Equipment Gross Cost | | 224 | 227 | 256 | 334 | 384 | 281 | 272 |
Social Security Costs | 13 | 14 | 15 | 14 | 17 | 19 | 20 | |
Staff Costs Employee Benefits Expense | | 202 | 166 | 213 | 245 | 220 | 224 | 269 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 16 |
Tax Expense Credit Applicable Tax Rate | | | | 26 | 18 | 30 | 36 | 22 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 | | | | | | 1 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 17 | 27 | 27 | 18 | 31 | 35 | 15 |
Total Assets Less Current Liabilities | 198 | 179 | | 141 | 93 | 75 | 41 | 204 |
Total Current Tax Expense Credit | | | | | 14 | 33 | 36 | -4 |
Total Operating Lease Payments | | | | 46 | 44 | 43 | 27 | |
Trade Creditors Trade Payables | | 18 | 24 | 66 | 172 | 177 | 95 | 78 |
Trade Debtors Trade Receivables | | 10 | 11 | 19 | 30 | 18 | 30 | 19 |
Turnover Revenue | | 617 | 679 | 799 | 813 | 696 | 843 | |
Wages Salaries | 140 | 154 | 148 | 195 | 223 | 196 | 199 | 246 |
Company Contributions To Defined Benefit Plans Directors | | 2 | 3 | 4 | 4 | 4 | 4 | |
Director Remuneration | | | | | 94 | 88 | 103 | 94 |
Director Remuneration Benefits Including Payments To Third Parties | 44 | 79 | | 99 | 98 | 92 | 107 | 98 |
Company Contributions To Money Purchase Schemes Directors | 2 | 2 | | | | | | |
Accruals Deferred Income Within One Year | 30 | 45 | | | | | | |
Amortisation Intangible Assets Expense | 9 | 9 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 43 | 10 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -2 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 89 | 7 | | | | | | |
Cash Flow Outflow From Operating Activities | 100 | 108 | | | | | | |
Corporation Tax Due Within One Year | 8 | 10 | | | | | | |
Creditors Due Within One Year | 99 | 87 | | | | | | |
Deferred Tax Current Asset | 2 | 3 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 20 | 17 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -2 | -3 | | | | | | |
Expenses Not Deductible For Tax Purposes | | 1 | | | | | | |
Gross Profit Loss | 431 | 478 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 50 | 59 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 9 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 175 | | | | | | |
Interest Payable Similar Charges | 3 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | -27 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 198 | 179 | | | | | | |
Net Increase Decrease In Shareholders Funds | 37 | -19 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 2 | | | | | | | |
Other Creditors Due Within One Year | 3 | 4 | | | | | | |
Other Taxation Social Security Within One Year | 3 | 4 | | | | | | |
Pension Costs | 2 | 2 | | | | | | |
Prepayments Accrued Income Current Asset | 8 | 9 | | | | | | |
Profit Loss For Period | 37 | 61 | | | | | | |
Staff Costs | 155 | 170 | | | | | | |
Tangible Fixed Assets Additions | | 19 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 205 | 224 | | | | | | |
Tangible Fixed Assets Depreciation | 142 | 159 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -5 | 17 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -11 | -17 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 12 | 17 | | | | | | |
Total Dividend Payment | | 80 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 13 | 18 | | | | | | |
Trade Creditors Within One Year | 23 | 18 | | | | | | |
Turnover Gross Operating Revenue | 578 | 617 | | | | | | |
U K Current Corporation Tax | -13 | -18 | | | | | | |
U K Current Corporation Tax On Income For Period | 13 | 18 | | | | | | |