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 | 110 | 76 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 3 | 2 | 6 | 7 |
Current Assets | 148 | 138 | | 135 | 150 | 229 | 270 | 262 |
Debtors | 90 | 85 | | 91 | 94 | 173 | 208 | 203 |
Net Assets Liabilities | | | | 35 | 49 | 41 | 36 | 29 |
Other Debtors | 10 | 9 | | 5 | 7 | 3 | 5 | 3 |
Property Plant Equipment | | 43 | 136 | 114 | 87 | 74 | 69 | 52 |
Total Inventories | | 53 | 70 | 44 | 53 | 54 | 56 | |
Stocks Inventory | 58 | 53 | | | | | | |
Tangible Fixed Assets | 49 | 43 | | | | | | |
Trade Debtors | 21 | 22 | | | | | | |
|
Capital & Reserves |
Profit Loss Account Reserve | 110 | 76 | | | | | | |
Shareholder Funds | 110 | 76 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | | 33 | 1 | 30 | 35 | 83 | 73 | 16 |
Accumulated Depreciation Impairment Property Plant Equipment | | 306 | 139 | 212 | 239 | 264 | 288 | 219 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 116 | | | 12 | 19 | 1 |
Administrative Expenses | 648 | 678 | 739 | 883 | 879 | 755 | 964 | 1 010 |
Amounts Owed By Parent Entities | | | | 36 | 31 | 122 | 124 | 145 |
Amounts Owed To Group Undertakings | | | | 19 | 10 | 3 | 14 | 19 |
Average Number Employees During Period | | 10 | 11 | 19 | 21 | 21 | 20 | 21 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 27 | | | | | |
Comprehensive Income Expense | | | | 127 | 85 | 191 | 222 | 168 |
Corporation Tax Payable | | 9 | 20 | 31 | 22 | 47 | 51 | 38 |
Cost Sales | 219 | 252 | 218 | 346 | 382 | 300 | 392 | 423 |
Creditors | | | | 19 | 10 | 3 | 303 | 16 |
Current Tax For Period | | 17 | 26 | 30 | 22 | 47 | 51 | 40 |
Deferred Tax Asset Debtors | | | | 1 | 3 | 4 | 6 | 7 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 | 1 | -1 | -1 | -1 | -2 | -1 |
Depreciation Expense Property Plant Equipment | | | | 26 | 27 | 25 | 24 | |
Dividend Per Share Interim | | | | | | 3 980 | 4 540 | 3 500 |
Dividends Paid | | | | 176 | 71 | 199 | 227 | 175 |
Dividends Paid On Shares Interim | | | | | | 199 | 227 | 175 |
Finance Lease Liabilities Present Value Total | | | 28 | | | | | |
Finance Lease Payments Owing Minimum Gross | | | 30 | | | | | |
Finished Goods Goods For Resale | 58 | 53 | 70 | 44 | 53 | 54 | 56 | 51 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -1 | | | -2 | |
Future Finance Charges On Finance Leases | | | 2 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 83 | 42 | 9 | | 56 |
Government Grant Income | | | | | | 111 | 10 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -1 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 21 | | 27 | 25 | 24 | 18 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 1 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 2 | | | | | |
Interest Income On Bank Deposits | | | | | 1 | | | 1 |
Net Current Assets Liabilities | 62 | 33 | | -60 | -28 | -30 | -33 | -7 |
Operating Profit Loss | 39 | 72 | 134 | 156 | 106 | 237 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 188 | | | | | 87 |
Other Disposals Property Plant Equipment | | | 189 | | | | | 87 |
Other Operating Income Format1 | | | | | | 111 | 10 | |
Other Taxation Social Security Payable | | | | 15 | 14 | 13 | 16 | 13 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 2 | 2 | 30 | 34 | 35 | 37 | 52 |
Prepayments Accrued Income | | | | 24 | 21 | 18 | 28 | 8 |
Profit Loss | | 56 | 105 | 127 | 85 | 191 | 222 | 168 |
Profit Loss On Ordinary Activities Before Tax | 39 | 72 | 132 | 156 | 106 | 237 | 272 | 207 |
Property Plant Equipment Gross Cost | | 348 | 275 | 326 | 326 | 338 | 357 | 271 |
Social Security Costs | | 25 | 34 | 37 | 40 | 38 | 45 | |
Staff Costs Employee Benefits Expense | | 312 | 352 | 490 | 492 | 493 | 559 | 615 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 1 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 30 | 20 | 45 | 52 | 39 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 | | | | | | |
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 | | 16 | 27 | 29 | 21 | 46 | 50 | 39 |
Total Assets Less Current Liabilities | 111 | 76 | | 54 | 59 | 44 | 36 | 45 |
Total Current Tax Expense Credit | | | | | | 47 | 52 | 40 |
Total Operating Lease Payments | | | | 51 | 42 | 41 | 42 | |
Trade Creditors Trade Payables | | 36 | 116 | 95 | 83 | 98 | 149 | 111 |
Trade Debtors Trade Receivables | | 22 | 33 | 25 | 32 | 26 | 45 | 1 |
Turnover Revenue | | 1 002 | 1 091 | 1 385 | 1 367 | 1 181 | 1 618 | |
Wages Salaries | | 271 | 316 | 423 | 418 | 420 | 477 | 512 |
Company Contributions To Defined Benefit Plans Directors | | 2 | 2 | 24 | 27 | 28 | 28 | |
Director Remuneration | | | | | 104 | 91 | 92 | 99 |
Director Remuneration Benefits Including Payments To Third Parties | 98 | 108 | | 134 | 131 | 119 | 120 | 141 |
Company Contributions To Money Purchase Schemes Directors | 3 | 2 | | | | | | |
Accruals Deferred Income Within One Year | 22 | 33 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 31 | 25 | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 7 | 8 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -2 | -2 | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 9 | 6 | | | | | | |
Cash Flow Outflow From Operating Activities | 67 | 103 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -68 | -33 | | | | | | |
Corporation Tax Due Within One Year | | 9 | | | | | | |
Corporation Tax Recoverable Current Asset | 3 | | | | | | | |
Creditors Due Within One Year | 86 | 105 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 18 | 20 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 1 | | | | | | | |
Gross Profit Loss | 687 | 750 | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -1 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -68 | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | -33 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 110 | 76 | | | | | | |
Net Increase Decrease In Shareholders Funds | -9 | -34 | | | | | | |
Other Creditors Due Within One Year | 8 | 12 | | | | | | |
Other Taxation Social Security Within One Year | 7 | 7 | | | | | | |
Pension Costs | 3 | 2 | | | | | | |
Prepayments Accrued Income Current Asset | 25 | 29 | | | | | | |
Profit Loss For Period | 31 | 56 | | | | | | |
Provisions For Liabilities Charges | 1 | | | | | | | |
Staff Costs | 267 | 298 | | | | | | |
Tangible Fixed Assets Additions | | 14 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 335 | 349 | | | | | | |
Tangible Fixed Assets Depreciation | 286 | 306 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -9 | -15 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 8 | 16 | | | | | | |
Total Dividend Payment | 40 | 90 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 10 | 17 | | | | | | |
Trade Creditors Within One Year | 42 | 36 | | | | | | |
Turnover Gross Operating Revenue | 906 | 1 002 | | | | | | |
U K Current Corporation Tax | -10 | -17 | | | | | | |
U K Current Corporation Tax On Income For Period | 11 | 17 | | | | | | |
Utilisation Tax Losses | 1 | | | | | | | |