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 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | 14 | 32 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 3 | 5 | 4 | 1 | 1 | 1 | 1 |
Current Assets | 92 | 95 | | 179 | 163 | 108 | 196 | 130 | 95 |
Debtors | 58 | 64 | | 150 | 130 | 73 | 170 | 107 | 71 |
Net Assets Liabilities | | | | 88 | 91 | 87 | 162 | 86 | 94 |
Other Debtors | 23 | 26 | | 1 | 1 | 7 | | 1 | 2 |
Property Plant Equipment | | 44 | 35 | 30 | 30 | 119 | 133 | 107 | 114 |
Total Inventories | | 31 | 34 | 24 | 29 | 34 | 25 | 22 | |
Stocks Inventory | 34 | 31 | | | | | | | |
Tangible Fixed Assets | 45 | 44 | | | | | | | |
Trade Debtors | 27 | 29 | | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 14 | 32 | | | | | | | |
Shareholder Funds | 14 | 32 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 12 | 10 | 1 | 1 | 43 | 46 | 27 | 49 |
Accumulated Depreciation Impairment Property Plant Equipment | | 260 | 274 | 294 | 297 | 251 | 266 | 288 | 99 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 5 | | 3 | 96 | 29 | -4 | 33 |
Administrative Expenses | 553 | 554 | 569 | 511 | 536 | 489 | 420 | 520 | 551 |
Amounts Owed By Parent Entities | | | | 58 | 64 | | 102 | 52 | 6 |
Amounts Owed To Group Undertakings | | | | 9 | 5 | 11 | 31 | 10 | 19 |
Average Number Employees During Period | | 11 | 11 | 13 | 13 | 13 | 12 | 12 | 12 |
Comprehensive Income Expense | | | | 46 | 43 | 46 | 75 | 29 | 36 |
Corporation Tax Payable | | 6 | 4 | 11 | 4 | 2 | | | 1 |
Corporation Tax Recoverable | | | | | | | 22 | | |
Cost Sales | 171 | 177 | 177 | 161 | 173 | 186 | 154 | 186 | 207 |
Creditors | | | | 1 | 1 | 11 | 31 | 10 | 110 |
Current Tax For Period | | 12 | 8 | 11 | 10 | 10 | | | 1 |
Deferred Tax Asset Debtors | | | | 2 | 2 | 1 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 1 | -1 | 1 | | 1 | 1 | 2 | 3 |
Depreciation Expense Property Plant Equipment | | | | 7 | 3 | 7 | 15 | 22 | |
Dividend Per Share Interim | | | | | | | | 2 100 | 560 |
Dividends Paid | | | | 41 | 40 | 50 | | 105 | 28 |
Dividends Paid On Shares Interim | | | | | | | | 105 | 28 |
Finished Goods Goods For Resale | 34 | 31 | 34 | 24 | 29 | 34 | 25 | 22 | 23 |
Further Item Tax Increase Decrease Component Adjusting Items | | 2 | | -2 | | | | 2 | -2 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 104 | 68 | 34 | 88 | 52 |
Government Grant Income | | | | | | | 76 | -1 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -2 | | | -22 | 2 | -4 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 14 | | 3 | 7 | 15 | 22 | 22 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 1 | 1 | |
Interest Income On Bank Deposits | | | | | 1 | 1 | | | |
Net Current Assets Liabilities | 13 | | | 59 | 62 | -21 | 60 | -9 | -15 |
Operating Profit Loss | 26 | 52 | 34 | 56 | 52 | 56 | 55 | 34 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 53 | | | 211 |
Other Disposals Property Plant Equipment | | | | | | 53 | | | 215 |
Other Operating Income Format1 | | | | | | | 76 | -1 | |
Other Taxation Social Security Payable | | | | 6 | 6 | 6 | 7 | 7 | 8 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 | 2 | 1 | 3 | 4 | 3 | 4 | 5 |
Prepayments Accrued Income | | | | 25 | 15 | 10 | 4 | 4 | 8 |
Profit Loss | | 38 | 28 | 46 | 43 | 46 | 75 | 29 | 36 |
Profit Loss On Ordinary Activities Before Tax | 26 | 51 | 35 | | 53 | 57 | 54 | 33 | 40 |
Property Plant Equipment Gross Cost | | 304 | 309 | 324 | 327 | 370 | 399 | 395 | 213 |
Social Security Costs | 21 | 23 | 21 | 18 | 19 | 22 | 21 | 24 | |
Staff Costs Employee Benefits Expense | | 268 | 279 | 245 | 263 | 275 | 263 | 282 | 328 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 2 | 5 |
Tax Expense Credit Applicable Tax Rate | | | | | 10 | 11 | 10 | 6 | 8 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -9 | -6 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 13 | 7 | 10 | 10 | 11 | -21 | 4 | 4 |
Total Assets Less Current Liabilities | 32 | 44 | | 89 | 92 | 98 | 193 | 98 | 99 |
Total Current Tax Expense Credit | | | | 9 | 10 | 10 | -22 | 2 | 1 |
Total Operating Lease Payments | | | | 52 | 54 | 10 | 53 | 34 | |
Trade Creditors Trade Payables | | 35 | 26 | 49 | 46 | 41 | 54 | 76 | 33 |
Trade Debtors Trade Receivables | | 29 | 56 | 64 | 48 | 55 | 42 | 50 | 1 |
Turnover Revenue | | 783 | 780 | 728 | 761 | 731 | 553 | 741 | |
Wages Salaries | 233 | 241 | 256 | 226 | 241 | 249 | 239 | 254 | 294 |
Company Contributions To Defined Benefit Plans Directors | | 2 | 2 | | 1 | | | | |
Director Remuneration | | | | | | 53 | 55 | 51 | 60 |
Director Remuneration Benefits Including Payments To Third Parties | 95 | 95 | | | 50 | 53 | | | |
Company Contributions To Money Purchase Schemes Directors | 2 | 2 | | | | | | | |
Accruals Deferred Income Within One Year | 42 | 40 | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -2 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | 2 | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 63 | 8 | | | | | | | |
Cash Flow Outflow From Operating Activities | 50 | 49 | | | | | | | |
Corporation Tax Due Within One Year | 2 | 6 | | | | | | | |
Creditors Due After One Year | 18 | 12 | | | | | | | |
Creditors Due Within One Year | 105 | 95 | | | | | | | |
Deferred Tax Current Asset | 1 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 13 | 13 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -1 | | | | | | | | |
Gross Profit Loss | 579 | 606 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -2 | | | | | | | | |
Interest Payable Similar Charges | | 1 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -50 | -50 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 14 | 32 | | | | | | | |
Net Increase Decrease In Shareholders Funds | -82 | 18 | | | | | | | |
Other Creditors Due Within One Year | 5 | 4 | | | | | | | |
Other Taxation Social Security Within One Year | 6 | 4 | | | | | | | |
Pension Costs | 2 | 2 | | | | | | | |
Prepayments Accrued Income Current Asset | 7 | 7 | | | | | | | |
Profit Loss For Period | 21 | 38 | | | | | | | |
Staff Costs | 256 | 266 | | | | | | | |
Tangible Fixed Assets Additions | | 12 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 292 | 304 | | | | | | | |
Tangible Fixed Assets Depreciation | 247 | 260 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 13 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -6 | -11 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 5 | 13 | | | | | | | |
Total Dividend Payment | 103 | 20 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 6 | 12 | | | | | | | |
Trade Creditors Within One Year | 38 | 35 | | | | | | | |
Turnover Gross Operating Revenue | 750 | 783 | | | | | | | |
U K Current Corporation Tax | -6 | -12 | | | | | | | |
U K Current Corporation Tax On Income For Period | 8 | 12 | | | | | | | |